RESIDENTIAL FUNDING MORTGAGE SECURITIES II INC
424B5, 1997-10-29
ASSET-BACKED SECURITIES
Previous: CAM DESIGNS INC, DEF 14A, 1997-10-29
Next: PLAY BY PLAY TOYS & NOVELTIES INC, 10-K, 1997-10-29





<PAGE>

<PAGE>
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED JUNE 10, 1997)
 
                                  $229,626,000
                RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.
                                    COMPANY
                        RESIDENTIAL FUNDING CORPORATION
                                MASTER SERVICER
          HOME EQUITY LOAN PASS-THROUGH CERTIFICATES, SERIES 1997-HS5
 
<TABLE>
<C>            <C>         <S>        <C>              <C>            <C>                 <C>         <C>
$43,000,000    6.88%       Class A-1  Certificates     $18,778,000          7.00%         Class A-7   Certificates
$16,800,000    6.56%       Class A-2  Certificates     $20,288,000          6.73%         Class A-L1  Certificates
$55,800,000    6.51%       Class A-3  Certificates     $ 1,220,000          6.88%         Class A-L2  Certificates
$10,600,000    6.50%       Class A-4  Certificates     $         0        8.00%(1)        Class IO    Certificates
$18,100,000    6.67%       Class A-5  Certificates     $19,518,000          7.01%         Class M-1   Certificates
$ 8,300,000    6.76%       Class A-6  Certificates     $ 9,185,000          7.17%         Class M-2   Certificates
             $8,037,000      7.50%(2)       Class B-1  Certificates
</TABLE>
 
- ------------
 
(1) Based on the Notional Amount as described herein. After the 30th
    Distribution Date, the Pass-Through Rate on the Fixed Strip Certificates
    shall be reduced to 0.00%.
 
(2) Subject to the Maximum Class B-1 Rate as described herein.
                            ------------------------
 
    The Series 1997-HS5 Home Equity Loan Pass-Through Certificates will include
the following ten classes (the 'Senior Certificates'): (i) Class A-1
Certificates, Class A-2 Certificates, Class A-3 Certificates, Class A-4
Certificates, Class A-5 Certificates and Class A-6 Certificates; (ii) Class A-7
Certificates (the 'Super Senior Certificates'); (iii) Class A-L1 Certificates;
(iv) Class A-L2 Certificates (the 'Senior Support Certificates' and together
with the Class A-L1 Certificates, the 'Lockout Certificates'); and (v) Class IO
Certificates (the 'Fixed Strip Certificates'). In addition to the Senior
Certificates, the Series 1997-HS5 Home Equity Loan Pass-Through Certificates
will also include the following five classes: (i) Class M-1 Certificates and
Class M-2 Certificates (together, the 'Class M Certificates'); (ii) Class B-1
Certificates (together with the Class M Certificates, the 'Subordinate
Certificates'); and (iii) Class R-I Certificates and Class R-II Certificates
(together, the 'Class R Certificates' or the 'Residual Certificates'). Only the
Senior Certificates and the Subordinate Certificates (together, the 'Offered
Certificates') are offered hereby. See 'Index of Principal Definitions' in the
Prospectus for the meanings of capitalized terms and acronyms not otherwise
defined herein.
 
    It is a condition of the issuance of the Senior Certificates (other than the
Fixed Strip Certificates) that they be rated 'AAA' by Standard & Poor's Rating
Services ('Standard & Poor's') and Fitch Investors Service L.P. ('Fitch'). It is
a condition to the issuance of the Fixed Strip Certificates that they be rated
'AAAr' by Standard & Poor's and 'AAA' by Fitch. It is a condition to the
issuance of the Class M-1, Class M-2 and Class B-1 Certificates that they be
rated not lower than 'AA,' 'A' and 'BBB,' respectively, by Standard & Poor's and
Fitch.
 
    The Offered Certificates will not constitute 'mortgage related securities'
for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as
amended.
 
                                                   (Continued on following page)
 
                            ------------------------
 
PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON THE
  OFFERED CERTIFICATES. THE OFFERED CERTIFICATES DO NOT REPRESENT AN INTEREST
  IN OR OBLIGATION OF THE COMPANY, THE MASTER SERVICER, GMAC MORTGAGE OR ANY
        OF THEIR AFFILIATES. NEITHER THE OFFERED CERTIFICATES NOR THE
          UNDERLYING MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY
        GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY THE COMPANY, THE
          MASTER SERVICER, GMAC MORTGAGE OR ANY OF THEIR RESPECTIVE
                                  AFFILIATES.
                            ------------------------

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 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.
                            ------------------------
 
    FOR A DISCUSSION OF SIGNIFICANT MATTERS AFFECTING INVESTMENTS IN THE OFFERED
CERTIFICATES, SEE 'RISK FACTORS' COMMENCING ON PAGE S-13 HEREIN AND 'RISK
FACTORS' IN THE PROSPECTUS COMMENCING ON PAGE 9.
 
    There is currently no secondary market for the Offered Certificates. Morgan
Stanley & Co. Incorporated (the 'Underwriter') intends to make a secondary
market in the Offered Certificates, but is not obligated to do so. There can be
no assurance that a secondary market for the Offered Certificates will develop
or, if it does develop, that it will continue. The Offered Certificates will not
be listed on any securities exchange.
 
    The Offered Certificates will be purchased from the Company by the
Underwriter and will be offered by the Underwriter from time to time to the
public in negotiated transactions or otherwise at varying prices to be
determined at the time of sale. The proceeds to the Company from the sale of the
Offered Certificates, before deducting expenses payable by the Company, will be
equal to approximately 101.29% of the initial aggregate principal balance of the
Offered Certificates, plus accrued interest thereon from October 1, 1997. The
Offered Certificates are offered by the Underwriter subject to prior sale, when,
as and if delivered to and accepted by the Underwriter and subject to certain
other conditions. The Underwriter reserves the right to withdraw, cancel or
modify such offer and to reject any order in whole or in part. It is expected
that delivery of the Senior Certificates will be made only in book-entry form
through DTC, Cedel and Euroclear (each as defined herein) as discussed herein
and that delivery of the Subordinate Certificates will be made at the offices of
the Underwriter, New York, New York, on or about October 30, 1997, against
payment therefor in immediately available funds.
 
                      MORGAN STANLEY DEAN WITTER
OCTOBER 27, 1997
 


<PAGE>

<PAGE>
(Continued from previous page)
 
    The Certificates in the aggregate will evidence the entire beneficial
ownership interest in a trust fund (the 'TRUST FUND') consisting primarily of a
pool of closed end, fixed-rate, fully-amortizing and balloon payment, one- to
four-family, primarily second lien home equity mortgage loans with terms to
maturity of approximately five, seven, ten, fifteen, twenty, twenty-five or
thirty years as described herein (the 'MORTGAGE LOANS') to be deposited by
Residential Funding Mortgage Securities II, Inc. (the 'COMPANY') into the Trust
Fund. The characteristics of the Mortgage Loans are described herein under
'Description of the Mortgage Pool.'
 
    The Senior Certificates (the 'DTC REGISTERED CERTIFICATES') initially will
be represented by certificates registered in the name of Cede & Co., as nominee
of DTC, as further described herein. Investors in the DTC Registered
Certificates may elect to hold their Certificates through DTC, in the United
States, or Cedel or Euroclear, in Europe. Definitive certificates will be
available for the DTC Registered Certificates only under the limited
circumstances described herein. See 'Description of the
Certificates -- Book-Entry Registration of the Senior Certificates' herein.
 
    As described herein, two separate REMIC elections will be made in connection
with the Trust Fund for federal income tax purposes. Each class of Offered
Certificates will represent ownership of 'regular interests' in the related
REMIC and each class of Residual Certificates will constitute the sole class of
'residual interests' in the related REMIC. See 'Certain Federal Income Tax
Consequences' herein and in the Prospectus.
 
    Distributions on the Offered Certificates will be made on the 25th day of
each month or, if such day is not a business day, then on the next business day,
commencing in November 1997 (each, a 'DISTRIBUTION DATE'). As described herein,
interest distributions on the Offered Certificates will be based on the
Certificate Principal Balance thereof (or the Notional Amount thereof in the
case of the Fixed Strip Certificates) and the applicable Pass-Through Rate
thereof, which will be fixed for all classes of Certificates, and may be reduced
by certain interest shortfalls. Distributions in respect of principal on the
Senior Certificates (other than the Fixed Strip Certificates, which are not
entitled to distributions of principal) will be allocated among the various
classes of Senior Certificates as described herein under 'Description of the
Certificates -- Principal Distributions.' The rights of the holders of the
Subordinate Certificates and Class R Certificates to receive distributions with
respect to the Mortgage Loans will be subordinate to the rights of the holders
of the Senior Certificates to the extent described herein and in the Prospectus.
In addition, certain losses otherwise allocable to the Super Senior Certificates
will be allocated first to the Senior Support Certificates as described herein.
 
    THE YIELD TO MATURITY ON THE OFFERED CERTIFICATES WILL DEPEND ON THE RATE
AND TIMING OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS, DEFAULTS AND
LIQUIDATIONS) ON THE MORTGAGE LOANS. IN GENERAL, DEFAULTS ON MORTGAGE LOANS ARE
EXPECTED TO OCCUR WITH GREATER FREQUENCY IN THEIR EARLY YEARS AND THE RATE OF
DEFAULTS AND THE SEVERITY OF LOSSES ON MORTGAGE LOANS SECURED BY SECOND LIENS
MAY BE SUBSTANTIALLY HIGHER THAN MORTGAGE LOANS SECURED BY FIRST LIENS. SEE
'RISK FACTORS' HEREIN AND IN THE PROSPECTUS. THE MORTGAGE LOANS GENERALLY MAY BE
PREPAID IN FULL OR IN PART AT ANY TIME WITHOUT PENALTY. THE YIELD TO INVESTORS
IN THE OFFERED CERTIFICATES MAY ALSO BE ADVERSELY AFFECTED BY THE UNCERTAINTY OF
THE AVAILABILITY OF THE NET MONTHLY EXCESS CASH FLOW (AS DEFINED HEREIN) TO
COVER ANY UNPAID INTEREST SHORTFALLS (AS DEFINED HEREIN) AND SUCH SHORTFALLS MAY
REMAIN UNPAID ON THE FINAL DISTRIBUTION DATE. IN ADDITION, THE YIELD TO MATURITY
OF EACH CLASS OF SUBORDINATE CERTIFICATES WILL BE EXTREMELY SENSITIVE TO LOSSES
DUE TO DEFAULTS ON THE MORTGAGE LOANS (AND THE TIMING THEREOF), TO THE EXTENT
THAT SUCH LOSSES ARE NOT COVERED BY THE OVERCOLLATERALIZATION AMOUNT (AS DEFINED
HEREIN) OR BY ANY CLASS OF SUBORDINATE CERTIFICATES HAVING A LOWER PAYMENT
PRIORITY, AS DESCRIBED HEREIN. INVESTORS IN THE FIXED STRIP CERTIFICATES SHOULD
FULLY CONSIDER THAT AN EXTREMELY RAPID RATE OF PRINCIPAL PAYMENTS ON THE
MORTGAGE LOANS COULD RESULT IN THE FAILURE OF SUCH INVESTORS TO FULLY RECOVER
THEIR INITIAL INVESTMENTS. SEE 'SUMMARY -- SPECIAL PREPAYMENT CONSIDERATIONS,'
' -- SPECIAL YIELD AND PREPAYMENT CONSIDERATIONS' AND 'CERTAIN YIELD AND
PREPAYMENT CONSIDERATIONS' HEREIN AND 'YIELD AND PREPAYMENT CONSIDERATIONS' IN
THE PROSPECTUS.
 
                            ------------------------
    THE CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT CONSTITUTE PART OF A
SEPARATE SERIES OF CERTIFICATES ISSUED BY THE COMPANY AND ARE BEING OFFERED
PURSUANT TO ITS PROSPECTUS DATED JUNE 10, 1997, OF WHICH THIS PROSPECTUS
SUPPLEMENT IS A PART AND WHICH ACCOMPANIES THIS PROSPECTUS SUPPLEMENT. THE
PROSPECTUS CONTAINS IMPORTANT INFORMATION REGARDING THIS OFFERING NOT CONTAINED
HEREIN, AND PROSPECTIVE INVESTORS ARE URGED TO READ THE PROSPECTUS AND THIS
PROSPECTUS SUPPLEMENT IN FULL. SALES OF THE OFFERED CERTIFICATES MAY NOT BE
CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT
AND THE PROSPECTUS.
 
                            ------------------------
    UNTIL JANUARY 21, 1998, ALL DEALERS EFFECTING TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS TO WHICH IT RELATES. THIS
DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A
PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITER AND WITH RESPECT
TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
                                      S-2
 


<PAGE>

<PAGE>
     NO DEALER, SALESPERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY
OR BY THE UNDERWRITER. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT
CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, THE
SECURITIES OFFERED HEREBY TO ANYONE IN ANY JURISDICTION IN WHICH THE PERSON
MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANYONE TO WHOM
IT IS UNLAWFUL TO MAKE ANY SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL,
UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT INFORMATION HEREIN OR
THEREIN IS CORRECT AS OF ANY TIME SINCE THE DATE OF THIS PROSPECTUS SUPPLEMENT
OR THE PROSPECTUS.
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                              ----
<S>                                                                                                           <C>
                                              PROSPECTUS SUPPLEMENT
Summary....................................................................................................    S-4
Risk Factors...............................................................................................   S-13
Description of the Mortgage Pool...........................................................................   S-15
Description of Certificates................................................................................   S-23
Certain Yield and Prepayment Considerations................................................................   S-33
Pooling and Servicing Agreement............................................................................   S-41
Certain Federal Income Tax Consequences....................................................................   S-42
Method of Distribution.....................................................................................   S-43
Legal Opinions.............................................................................................   S-44
Ratings....................................................................................................   S-44
Legal Investment...........................................................................................   S-45
ERISA Considerations.......................................................................................   S-45
Annex I -- Global Clearance, Settlement and Tax Documentation Procedures...................................    I-1
 
                                                PROSPECTUS
Additional Information.....................................................................................      2
Reports to Certificateholders..............................................................................      2
Incorporation of Certain Information by Reference..........................................................      2
Summary of Prospectus......................................................................................      4
Risk Factors...............................................................................................      9
The Mortgage Pools.........................................................................................     13
Allocation of Revolving Credit Loan Balances...............................................................     19
Mortgage Loan Program......................................................................................     19
Description of the Certificates............................................................................     27
Description of Credit Enhancement..........................................................................     40
Purchase Obligations.......................................................................................     46
The Company................................................................................................     46
Residential Funding Corporation............................................................................     47
The Pooling and Servicing Agreement........................................................................     47
Yield and Prepayment Considerations........................................................................     51
Certain Legal Aspects of Mortgage Loans and Related Matters................................................     57
Certain Federal Income Tax Consequences....................................................................     67
State and Other Tax Consequences...........................................................................     82
ERISA Considerations.......................................................................................     82
Legal Investment Matters...................................................................................     86
Use of Proceeds............................................................................................     87
Methods of Distribution....................................................................................     87
Legal Matters..............................................................................................     88
Financial Information......................................................................................     88
Index of Principal Definitions.............................................................................     89
</TABLE>
 
                                      S-3



<PAGE>

<PAGE>
                                    SUMMARY
 
     The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere herein and in the Prospectus.
Capitalized terms used herein and not otherwise defined herein have the meanings
assigned in the Prospectus. See 'Index of Principal Definitions' in the
Prospectus.
 
<TABLE>
<S>                                   <C>
Title of Securities.................  Home Equity Loan Pass-Through Certificates, Series 1997-HS5.
Company.............................  Residential Funding Mortgage Securities II, Inc., an affiliate of
                                      Residential Funding. See 'The Company' in the Prospectus.
Master Servicer.....................  Residential Funding Corporation. See 'Pooling and Servicing
                                      Agreement -- The Master Servicer' herein and 'Residential Funding
                                      Corporation' in the Prospectus.
Trustee.............................  The First National Bank of Chicago, a national banking association.
Delivery Date.......................  On or about October 30, 1997.
The Mortgage Pool...................  The Mortgage Pool will consist of a pool of closed end, fixed-rate, fully-
                                      amortizing and balloon payment mortgage loans (the 'MORTGAGE LOANS'),
                                      acquired by Residential Funding pursuant to its Home Equity Program with an
                                      aggregate unpaid principal balance as of the close of business on the
                                      business day prior to October 1, 1997 (the 'CUT-OFF DATE BALANCE' and
                                      October 1, 1997, the 'CUT-OFF DATE') of $229,626,574. 99.9% of the Mortgage
                                      Loans (by Cut-off Date Balance) are secured by second liens on fee simple
                                      or leasehold interests in one- to four-family residential real properties
                                      (each, a 'MORTGAGED PROPERTY') and the remainder are secured by first
                                      liens. At origination, the Mortgage Loans had individual principal balances
                                      of at least $6,000 but not more than $230,000 with an average principal
                                      balance at origination of approximately $36,778. The Mortgage Loans have
                                      terms to maturity from the date of origination or modification of
                                      approximately five, seven, ten, fifteen, twenty, twenty-five or thirty
                                      years with respect to 0.2%, 0.1%, 1.4%, 97.1%, 1.2%, 0.1% and 0.1% of the
                                      Mortgage Loans (each, by Cut-off Date Balance), respectively, and a
                                      weighted average remaining term to stated maturity of approximately 176
                                      months as of the Cut-off Date. All of the Mortgage Loans with terms to
                                      maturity from the date of origination or modification of approximately
                                      five, ten, twenty, twenty-five or thirty years and 60.5% of the Mortgage
                                      Loans with terms to maturity from the date of origination or modification
                                      of approximately fifteen years (by Cut-off Date Balance of such Mortgage
                                      Loans) are fully-amortizing. All of the Mortgage Loans with terms to
                                      maturity of seven years, and 39.5% of the Mortgage Loans with terms to
                                      maturity of fifteen years (by Cut-off Date Balance of such Mortgage Loans),
                                      require monthly payments of principal based on 30-year amortization
                                      schedules and have scheduled maturity dates of seven years or fifteen
                                      years, respectively, from the due date of the first monthly payment (each
                                      such Mortgage Loan, a 'BALLOON MORTGAGE LOAN'), in each case leaving a
                                      substantial portion of the original principal amount due and payable on the
                                      respective scheduled maturity date. All percentages of the Mortgage Loans
                                      described herein are approximate percentages (except as otherwise
                                      indicated) by Cut-off Date Balance of the Mortgage Loans (except as
                                      otherwise indicated). All of the Mortgage Loans are initially being
                                      subserviced by GMAC Mortgage Corporation.
                                      The Mortgage Loans will bear interest at Mortgage Rates of at least 8.125%
                                      per annum but no more than 16.500% per annum, with a weighted average
                                      Mortgage Rate of 11.6706% per annum as of the Cut-
</TABLE>
 
                                      S-4
 


<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      off Date. The Combined Loan-to-Value Ratio for the Mortgage Loans range
                                      from 15% to 101% and the weighted average Combined Loan-to-Value Ratio of
                                      the Mortgage Loans as of the Cut-off Date is approximately 91.67%. 56.3% of
                                      the Mortgage Loans have Combined Loan-to-Value Ratios greater than 90%.
                                      52.8% of the Mortgage Loans are located in California.
                                      As of the Cut-off Date, 1.7% of the Mortgage Loans were High Cost Loans.
                                      For a further description of the Mortgage Loans, see 'Description of the
                                      Mortgage Pool' herein.
The Offered Certificates............  The Offered Certificates will be issued pursuant to a Pooling and Servicing
                                      Agreement, to be dated as of October 1, 1997, among the Company, the Master
                                      Servicer and the Trustee (the 'POOLING AND SERVICING AGREEMENT'). The
                                      Offered Certificates will have the following Pass-Through Rates,
                                      Certificate Principal Balances and other features as of the Cut-off Date:
</TABLE>
 
<TABLE>
                                       <S>          <C>              <C>               <C>           <C>
                                       Class A-1    Certificates         6.88%         $43,000,000          Senior
                                       Class A-2    Certificates         6.56%         $16,800,000          Senior
                                       Class A-3    Certificates         6.51%         $55,800,000          Senior
                                       Class A-4    Certificates         6.50%         $10,600,000          Senior
                                       Class A-5    Certificates         6.67%         $18,100,000          Senior
                                       Class A-6    Certificates         6.76%         $ 8,300,000          Senior
                                       Class A-7    Certificates         7.00%         $18,778,000       Super Senior
                                       Class A-L1   Certificates         6.73%         $20,288,000      Lockout/Senior
                                       Class A-L2   Certificates         6.88%         $ 1,220,000      Lockout/Senior
                                                                                                            Support
                                       Class IO     Certificates         8.00%         $         0    Fixed Strip/Senior
                                       Class M-1    Certificates         7.01%         $19,518,000        Subordinate
                                       Class M-2    Certificates         7.17%         $ 9,185,000        Subordinate
                                       Class B-1    Certificates         7.50%         $ 8,037,000        Subordinate
</TABLE>
 
<TABLE>
<S>                                   <C>
                                      The Offered Certificates are subject to various priorities for payment of
                                      interest and principal as described herein. For a description of the
                                      allocation of interest and principal distributions among the Senior
                                      Certificates and on the Subordinate Certificates, see 'Description of the
                                      Certificates -- Interest Distributions' and ' -- Principal Distributions'
                                      herein.
Certificate Registration............  The DTC Registered Certificates will be represented by one or more
                                      certificates registered in the name of Cede & Co., as nominee of DTC. No
                                      Beneficial Owner will be entitled to receive a Certificate of such class in
                                      fully registered, certificated form (a 'DEFINITIVE CERTIFICATE'), except
                                      under the limited circumstances described herein. Investors in the DTC
                                      Registered Certificates may elect to hold their Certificates through DTC,
                                      in the United States, or Cedel or 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. The
                                      Subordinate Certificates will be offered in fully registered, certificated
                                      form. For further registration information and denomination amounts see
                                      'Description of the Certificates' herein.
Interest Distributions..............  Holders of each class of Offered Certificates will be entitled to receive
                                      interest distributions in an amount equal to the Accrued Certificate
                                      Interest (as defined herein) on such class on each Distribution Date in the
                                      manner and priority set forth herein.
                                      With respect to any Distribution Date, 'ACCRUED CERTIFICATE INTEREST' will
                                      be equal to, in respect of each class of Offered Certificates, one
</TABLE>
 
                                      S-5
 


<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      month's interest on the Certificate Principal Balance thereof (or the
                                      Notional Amount thereof in the case of the Fixed Strip Certificates) of the
                                      Certificates of such class at the related Pass-Through Rate on such class;
                                      provided that on any Distribution Date on which the Interest Remittance
                                      Amount (as defined herein) is insufficient to pay Accrued Certificate
                                      Interest on any class of Offered Certificates, the amount of such shortfall
                                      will be carried forward with interest thereon (such amount, an 'UNPAID
                                      INTEREST SHORTFALL') and be payable on future Distribution Dates subject to
                                      available funds. Interest will be calculated on the basis of a 360-day year
                                      consisting of twelve 30-day months.
                                      The 'PASS-THROUGH RATE' with respect to each class of Offered Certificates
                                      (other than the Fixed Strip Certificates) will be equal to the fixed rate
                                      set forth on the cover hereof, subject, in the case of the Class B-1
                                      Certificates, to the Maximum Class B-1 Rate (as defined herein). The
                                      Pass-Through Rate on the Fixed Strip Certificates will equal 8.00% per
                                      annum for the first 30 Distribution Dates, and 0.00% thereafter.
                                      The 'NOTIONAL AMOUNT' of the Fixed Strip Certificates as of any
                                      Distribution Date will generally be equal to the Certificate Principal
                                      Balance of the Class A-L1 Certificates as of such Distribution Date.
                                      References herein to the Notional Amount are used solely for certain
                                      calculations and do not represent the right of any Class of Certificates to
                                      receive distributions allocable to principal.
                                      See 'Description of the Certificates -- Interest Distributions' herein.
Principal Distributions.............  Holders of the Senior Certificates (other than the Fixed Strip
                                      Certificates, which will not be entitled to distributions with respect to
                                      principal) will be entitled to receive a distribution of principal on each
                                      Distribution Date, in the manner and priority set forth herein, to the
                                      extent of the Senior Principal Distribution Amount (as defined herein).
                                      Following the earlier to occur of (i) the Stepdown Date (as defined
                                      herein), so long as no Trigger Event (as defined herein) is in effect, or
                                      (ii) the retirement of the Senior Certificates and any Class M Certificates
                                      senior thereto, holders of the Class M Certificates will be entitled to
                                      receive a distribution of principal on each Distribution Date, in the
                                      manner and priority set forth herein, to the extent of the portion of the
                                      Principal Distribution Amount (as defined herein) remaining after
                                      distributions in respect of principal to the holders of the Senior
                                      Certificates and any class of Class M Certificates having a higher payment
                                      priority.
                                      Following the earlier to occur of (i) the Stepdown Date, so long as no
                                      Trigger Event is in effect, or (ii) the retirement of the Senior
                                      Certificates and the Class M Certificates, holders of the Class B-1
                                      Certificates will be entitled to receive a distribution of principal on
                                      each Distribution Date, in the manner and priority set forth herein, to the
                                      extent of the portion of the Principal Distribution Amount remaining after
                                      distributions in respect of principal to the holders of the Senior
                                      Certificates and the Class M Certificates.
                                      See 'Description of the Certificates -- Principal Distributions' herein.
Net Monthly Excess Cash Flow........  Holders of the Offered Certificates may be entitled to receive additional
                                      distributions in respect of principal (included in the Principal
                                      Distribution Amount) on each Distribution Date to the extent of Net Monthly
                                      Excess Cash Flow. 'NET MONTHLY EXCESS CASH FLOW' will consist primarily of
</TABLE>
 
                                      S-6
 


<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      the portion, if any, of the Interest Remittance Amount not required to pay
                                      Accrued Certificate Interest on the Offered Certificates and any Unpaid
                                      Interest Shortfall on the Senior Certificates. The Net Monthly Excess Cash
                                      Flow generally will be used as follows: (i) first, to pay any Unpaid
                                      Interest Shortfall on the Senior Certificates; (ii) second, as payments in
                                      respect of principal on the Offered Certificates to create
                                      overcollateralization until the Overcollateralization Amount (as defined
                                      herein) has reached the Required Overcollateralization Amount (as defined
                                      herein); (iii) third, to pay any Unpaid Interest Shortfall on the
                                      Subordinate Certificates and to reimburse the Subordinate Certificates for
                                      any Realized Losses previously allocated thereto, in the order of priority
                                      described herein; and (iv) fourth, to be distributed to the Class R
                                      Certificates.
                                      See 'Description of the Certificates -- Net Monthly Excess Cash Flow
                                      Distributions' herein.
Credit Enhancement..................  The credit enhancement provided for the benefit of the Offered
                                      Certificateholders consists of (i) the subordination provisions provided
                                      herein and (ii) the overcollateralization provisions described below.
                                      Subordination: The rights of the holders of the Class M-1 Certificates to
                                      receive distributions with respect to the Mortgage Loans will be
                                      subordinate to the rights of the holders of the Senior Certificates, the
                                      rights of the holders of the Class M-2 Certificates to receive
                                      distributions with respect to the Mortgage Loans will be subordinate to the
                                      rights of the holders of the Senior Certificates and the Class M-1
                                      Certificates, the rights of the holders of the Class B-1 Certificates to
                                      receive distributions with respect to the Mortgage Loans will be
                                      subordinate to the rights of the holders of the Senior Certificates, the
                                      Class M-1 Certificates and the Class M-2 Certificates, in each case to the
                                      extent described herein and in the Prospectus.
                                      Overcollateralization: The subordination and cash flow provisions of the
                                      Trust Fund result in a limited acceleration of the Offered Certificates
                                      relative to the amortization of the Mortgage Loans. This acceleration
                                      feature creates overcollateralization which results from the excess of the
                                      aggregate principal balance of the Mortgage Loans over the aggregate
                                      Certificate Principal Balance of the Offered Certificates. Once the
                                      required level of overcollateralization is reached, the acceleration
                                      feature will cease, unless necessary to maintain the required level of
                                      overcollateralization.
                                      The actual level of overcollateralization may increase or decrease over
                                      time as described herein. An increase would result in a temporary period of
                                      accelerated amortization of the Offered Certificates to increase the actual
                                      level of overcollateralization to its required level; a decrease would
                                      result in a temporary period of decelerated amortization to reduce the
                                      actual level of overcollateralization to its required level. See
                                      'Description of the Certificates -- Overcollateralization Provisions'
                                      herein.
Advances............................  The Master Servicer is not required to make advances in respect of
                                      delinquent payments of principal and interest on the Mortgage Loans.
</TABLE>
 
                                      S-7
 


<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
Allocation of Losses;
  Subordination.....................  On each Distribution Date following the application of all amounts
                                      distributable on such date, to the extent the aggregate Stated Principal
                                      Balance of the Mortgage Loans is less than the aggregate Certificate
                                      Principal Balances of the Offered Certificates due to Realized Losses
                                      (other than Excess Losses (as defined herein)), the Certificate Principal
                                      Balances of the Class B-1 Certificates and Class M Certificates shall be
                                      reduced as follows, until such deficiency is fully allocated: first, the
                                      Certificate Principal Balance of the Class B-1 Certificates shall be
                                      reduced, until the Certificate Principal Balance thereof has been reduced
                                      to zero; second, the Certificate Principal Balance of the Class M-2
                                      Certificates shall be reduced, until the related Certificate Principal
                                      Balance has been reduced to zero; and third, the Certificate Principal
                                      Balance of the Class M-1 Certificates shall be reduced, until the related
                                      Certificate Principal Balance has been reduced to zero. The Certificate
                                      Principal Balances of the Senior Certificates will not be so reduced and
                                      such Certificates will continue to be entitled to receive Accrued
                                      Certificate Interest on their balance subject to available funds. Any loss
                                      allocated to a Subordinate Certificate may be repaid through the mechanics
                                      of the payment of the Net Monthly Excess Cash Flow as described above.
                                      In addition, any Special Hazard Losses and Fraud Losses (each as defined
                                      herein) in excess of the respective amounts of coverage therefor and any
                                      Extraordinary Losses (as defined herein) on the Mortgage Loans will be
                                      allocated on a pro rata basis among the Senior Certificates and the
                                      Subordinate Certificates, in reduction of the Certificate Principal
                                      Balances thereof, to the extent of a fraction of such Realized Losses equal
                                      to (x) the aggregate Certificate Principal Balance of the Certificates over
                                      (y) the aggregate Stated Principal Balance of the Mortgage Loans, except
                                      that Excess Losses otherwise allocable to the Super Senior Certificates
                                      will be allocated to the Senior Support Certificates until the Certificate
                                      Principal Balance thereof is reduced to zero. The aggregate amounts of
                                      Realized Losses which may be allocated by means of Subordination to cover
                                      Special Hazard Losses and Fraud Losses are initially limited to
                                      approximately $2,296,266 and $6,888,797, respectively. All of the foregoing
                                      amounts are subject to periodic reduction as described herein and may be
                                      further reduced as described in the Prospectus under 'Subordination.'
                                      Neither the Offered Certificates nor the Mortgage Loans are insured or
                                      guaranteed by any governmental agency or instrumentality or by the Company,
                                      the Master Servicer, the Trustee, GMAC Mortgage or any affiliate thereof.
Class R Certificates................  The Class R Certificates will have no Pass-Through Rate and, as of the
                                      Cut-off Date, an aggregate initial Certificate Principal Balance of
                                      $573.80. The Class R Certificates are not being offered hereby. The
                                      aggregate Certificate Principal Balance of the Class R Certificates as of
                                      any Distribution Date will be equal to the Overcollateralization Amount.
Optional Termination................  At its option, on any Distribution Date when the aggregate Stated Principal
                                      Balance of the Mortgage Loans is less than 10% of the Cut-off Date Balance,
                                      the Master Servicer or the Company may (i) purchase from the Trust Fund all
                                      remaining Mortgage Loans and other assets thereof, and thereby effect early
                                      retirement of the Certificates or (ii) purchase in
</TABLE>
 
                                      S-8
 


<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      whole, but not in part, the Certificates. See 'Pooling and Servicing
                                      Agreement -- Termination' herein and 'The Pooling and Servicing
                                      Agreement -- Termination; Retirement of Certificates' in the Prospectus.
Special Prepayment Considerations...  The rate and timing of principal payments on the Offered Certificates will
                                      depend on, among other things, the rate and timing of principal payments
                                      (including prepayments, defaults, liquidations and purchases of Mortgage
                                      Loans due to a breach of a representation and warranty) on the Mortgage
                                      Loans. The Offered Certificates are subject to substantial inherent cash
                                      flow uncertainties because the Mortgage Loans may be prepaid at any time.
                                      Generally, when prevailing interest rates increase, prepayment rates on
                                      mortgage loans tend to decrease, resulting in a slower return of principal
                                      to investors at a time when reinvestment at such higher prevailing rates
                                      would be desirable. Conversely, when prevailing interest rates decline,
                                      prepayment rates on mortgage loans tend to increase, resulting in a faster
                                      return of principal to investors at a time when reinvestment at comparable
                                      yields may not be possible.
                                      In addition, since mortgage loans secured by second liens are not generally
                                      viewed by borrowers as permanent financing and generally carry a high rate
                                      of interest, the Mortgage Loans may experience a higher rate of prepayments
                                      than traditional mortgage loans. In addition, the rate of default on second
                                      mortgage loans may be greater than that of mortgage loans secured by first
                                      liens. See 'Certain Yield and Prepayment Considerations -- General' herein.
                                      The multiple class structure of Offered Certificates results in the
                                      allocation of prepayments among certain classes as follows:
                                      Senior Certificates: The Senior Certificates are subject to various
                                      priorities for payment of principal as described herein. Distributions of
                                      principal on classes of Senior Certificates having an earlier priority of
                                      payment will be affected by the rates of prepayment of the Mortgage Loans
                                      early in the life of the Mortgage Pool. The timing of commencement of
                                      principal distributions and the weighted average lives of the classes of
                                      Senior Certificates with a later priority of payment will be affected by
                                      the rates of prepayment of the Mortgage Loans experienced both before and
                                      after the commencement of principal distributions on such classes.
                                      Lockout Certificates: As described herein, during certain periods all or a
                                      disproportionately large percentage of principal collections on the
                                      Mortgage Loans will be allocated among the classes of Senior Certificates
                                      (other than the Lockout Certificates) and, during certain periods, no
                                      principal collections or a disproportionately small percentage of principal
                                      collections will be distributed on the Lockout Certificates. Unless the
                                      Certificate Principal Balances of the Senior Certificates (other than the
                                      Lockout Certificates) have been reduced to zero, the Lockout Certificates
                                      will not be entitled to receive distributions of principal until the
                                      Distribution Date occurring in November 2000 and will not receive their pro
                                      rata share of the Senior Principal Distribution Amount until the
                                      Distribution Date occurring in November 2003. However, beginning with the
                                      Distribution Date occurring in November 2004, the Lockout Certificates will
                                      receive a disproportionately large percentage of principal collections
                                      until their Certificate Principal Balance has been reduced to zero.
</TABLE>
 
                                      S-9
 


<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      Certificates with Subordination Features: As described herein, during
                                      certain periods all or a disproportionately large percentage of principal
                                      payments on the Mortgage Loans will be allocated to the Senior Certificates
                                      in the aggregate and, during certain periods, no principal payments will be
                                      distributed to the Subordinate Certificates. Unless the Certificate
                                      Principal Balances of the Senior Certificates have been reduced to zero,
                                      the Subordinate Certificates will not be entitled to receive distributions
                                      of principal until the Stepdown Date. Furthermore, if a Trigger Event is in
                                      effect on or after the Stepdown Date, the Subordinate Certificates will not
                                      be entitled to receive distributions in respect of principal until the
                                      Certificate Principal Balances of the Senior Certificates are reduced to
                                      zero. To the extent that no principal payments are distributed on the
                                      Subordinate Certificates, the Subordination afforded the Senior
                                      Certificates by the Subordinate Certificates (together with the
                                      Overcollateralization Amount), in the absence of offsetting Realized Losses
                                      allocated thereto, will be increased, and the weighted average lives of the
                                      Subordinate Certificates will be extended.
                                      In addition, investors in each class of Subordinate Certificates should be
                                      aware that on and after the Distribution Date on which the
                                      Overcollateralization Amount has been reduced to approximately $1,148,133,
                                      the most subordinate class of Subordinate Certificates then outstanding may
                                      receive more than such class' pro rata share of the Principal Distribution
                                      Amount for such Distribution Date.
                                      See 'Description of the Certificates -- Principal Distributions' and
                                      'Certain Yield and Prepayment Considerations' herein and 'Yield and
                                      Prepayment Considerations' in the Prospectus. For further information
                                      regarding the effect of principal prepayments on the weighted average lives
                                      of the Offered Certificates, see the table entitled 'Percent of Initial
                                      Certificate Principal Balance Outstanding at the Following Percentages of
                                      the Prepayment Assumption' herein.
Special Yield Considerations........  The yield to maturity on the Offered Certificates will depend on, among
                                      other things, the rate and timing of principal payments (including
                                      prepayments, defaults, liquidations and repurchases of Mortgage Loans due
                                      to a breach of a representation and warranty) on the Mortgage Loans and the
                                      allocation thereof to reduce the Certificate Principal Balance of such
                                      class. Prepayment Interest Shortfalls resulting from principal prepayments
                                      in any calendar month will adversely affect the yield to investors in the
                                      Offered Certificates to the extent the Interest Remittance Amount is
                                      insufficient to pay Accrued Certificate Interest on the Offered
                                      Certificates. See 'Description of the Certificates -- Interest
                                      Distributions' herein.
                                      In general, if the Offered Certificates are purchased at a premium and
                                      principal distributions to such class occur at a rate faster than assumed
                                      at the time of purchase, the investor's actual yield to maturity will be
                                      lower than anticipated at the time of purchase. Conversely, if the Offered
                                      Certificates are purchased at a discount and principal distributions
                                      thereon occur at a rate slower than assumed at the time of purchase, the
                                      investor's actual yield to maturity will be lower than anticipated at the
                                      time of purchase.
                                      The Offered Certificates were structured assuming, among other things, a
                                      Prepayment Assumption (as defined herein) of 100% and corresponding
                                      weighted average lives as described herein. The prepayment, yield and
</TABLE>
 
                                      S-10
 


<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      other assumptions to be used for pricing purposes for the respective
                                      classes that are to be offered hereunder may vary as determined at the time
                                      of sale.
                                      The multiple class structure of the Offered Certificates causes the yield
                                      of certain classes to be particularly sensitive to changes in the rates of
                                      prepayment of the Mortgage Loans and other factors, as follows:
                                      Lockout Certificates: Investors in the Lockout Certificates should be aware
                                      that because the Lockout Certificates do not receive any collections of
                                      principal prior to the Distribution Date occurring in November 2000, and
                                      prior to the Distribution Date occurring in November 2003 will receive a
                                      disproportionately small portion of principal collections with respect to
                                      the Mortgage Loans (unless the Certificate Principal Balances of the Senior
                                      Certificates (other than the Lockout Certificates) have been reduced to
                                      zero), the weighted average life of the Lockout Certificates will be longer
                                      than would otherwise be the case, and the effect on the market value of the
                                      Lockout Certificates of changes in market interest rates or market yields
                                      for similar securities may be greater than for other classes of Senior
                                      Certificates entitled to such distributions. However, beginning with the
                                      Distribution Date occurring in November 2004, the Lockout Certificates will
                                      receive a disproportionately large percentage of principal collections
                                      until their Certificate Principal Balance is reduced to zero.
                                      Fixed Strip Certificates: Investors in the Fixed Strip Certificates should
                                      fully consider that an extremely rapid rate of principal prepayments on the
                                      Mortgage Loans could result in the failure of such investors to fully
                                      recover their initial investments. See 'Certain Yield and Prepayment
                                      Considerations,' especially 'Certain Yield and Prepayment
                                      Considerations -- Fixed Strip Certificate Yield Considerations' herein.
                                      Certificates with Subordination Features: The yield to investors on each
                                      class of Subordinate Certificates, and particularly on those classes of
                                      Subordinate Certificates with lower payment priorities, will be extremely
                                      sensitive to losses due to defaults on the Mortgage Loans (and the timing
                                      thereof), to the extent such losses are not covered by the
                                      Overcollateralization Amount (including overcollateralization created by
                                      the Net Monthly Excess Cash Flow) or by any other class of Subordinate
                                      Certificates having a lower payment priority, because the entire amount of
                                      such losses that are covered by Subordination will be allocable to such
                                      class or classes of Subordinate Certificates, as described herein.
                                      Investors in each class of Subordinate Certificates should also be aware
                                      that on any Distribution Date prior to the Stepdown Date or if on or after
                                      the Stepdown Date a Trigger Event is in effect, such class of Subordinate
                                      Certificates will not be entitled to distributions of principal until the
                                      Certificate Principal Balances of the Senior Certificates and each class of
                                      Subordinate Certificates senior thereto have been reduced to zero.
                                      See 'Certain Yield and Prepayment Considerations' herein and 'Yield
                                      Considerations' in the Prospectus.
Certain Federal Income Tax
  Consequences......................  Two separate REMIC elections ('REMIC I' and 'REMIC II') will be made with
                                      respect to the Trust Fund for federal income tax purposes. Upon the
                                      issuance of the Offered Certificates, Thacher Proffitt & Wood, counsel to
                                      the Company, will deliver its opinion generally to the effect
</TABLE>
 
                                      S-11
 


<PAGE>

<PAGE>
 
<TABLE>
<S>                                   <C>
                                      that, assuming compliance with all provisions of the Pooling and Servicing
                                      Agreement, for federal income tax purposes, REMIC I and REMIC II will each
                                      qualify as a REMIC under Sections 860A through 860G of the Code.
                                      For federal income tax purposes, (a) the Class R-I Certificates will be the
                                      sole class of 'residual interests' in REMIC I, (b) each class of Offered
                                      Certificates will represent ownership of 'regular interests' in REMIC II
                                      and will generally be treated as representing ownership of debt instruments
                                      of REMIC II, and (c) the Class R-II Certificates will constitute the sole
                                      class of 'residual interests' in REMIC II.
                                      For further information regarding the federal income tax consequences of
                                      investing in the Offered Certificates, see 'Certain Federal Income Tax
                                      Consequences' herein and in the Prospectus.
Legal Investment....................  THE OFFERED CERTIFICATES WILL NOT CONSTITUTE 'MORTGAGE RELATED SECURITIES'
                                      FOR PURPOSES OF SMMEA, BECAUSE THE MORTGAGE POOL CONSISTS OF MORTGAGE LOANS
                                      THAT ARE SECURED BY SUBORDINATE LIENS ON THE RELATED MORTGAGED PROPERTIES.
                                      Institutions whose investment activities are subject to legal investment
                                      laws and regulations or to review by regulatory authorities should consult
                                      with their legal advisors in determining whether and to what extent the
                                      Offered Certificates are subject to restrictions on investment, capital
                                      requirements or otherwise. See 'Legal Investment' herein and in the
                                      Prospectus.
Ratings.............................  It is a condition to the issuance of the Senior Certificates (other than
                                      the Fixed Strip Certificates) that they be rated 'AAA' by Standard & Poor's
                                      and Fitch. It is a condition to the issuance of the Fixed Strip
                                      Certificates that they be rated 'AAAr' by Standard & Poor's and 'AAA' by
                                      Fitch. It is a condition to the issuance of the Class M-1, Class M-2 and
                                      Class B-1 Certificates that they be rated not lower than 'AA,' 'A' and
                                      'BBB,' respectively, by Standard & Poor's and Fitch. 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. A
                                      security rating does not address the frequency of prepayments of Mortgage
                                      Loans or the corresponding effect on yield to investors. The rating of the
                                      Fixed Strip Certificates does not address the possibility that the holders
                                      thereof may fail to fully recover their initial investment. See 'Certain
                                      Yield and Prepayment Considerations' and 'Ratings' herein and 'Yield and
                                      Prepayment Considerations' in the Prospectus.
</TABLE>
 
                                      S-12





<PAGE>

<PAGE>
                                  RISK FACTORS
 
     Prospective Certificateholders should consider, among other things, the
items discussed under 'Risk Factors' in the Prospectus and the following factors
in connection with the purchase of the Offered Certificates:
 
SUBORDINATION
 
     As described herein, during certain periods all or a disproportionately
large percentage of principal payments on the Mortgage Loans will be allocated
to the Senior Certificates and, during certain periods, no principal payments
will be distributed to the Subordinate Certificates. Unless the Certificate
Principal Balances of the Senior Certificates have been reduced to zero, the
Subordinate Certificates will not be entitled to receive distributions of
principal until the Stepdown Date. Furthermore, on or after the Stepdown Date,
if a Trigger Event is in effect, no class of Subordinate Certificates will be
entitled to receive distributions in respect of principal until the Certificate
Principal Balances of the Senior Certificates and each class of Subordinate
Certificates senior thereto have been reduced to zero. To the extent that no
principal payments are distributed on the Subordinate Certificates, the
Subordination afforded the Senior Certificates by the Subordinate Certificates
(together with the Overcollateralization Amount (including overcollateralization
created by the Net Monthly Excess Cash Flow)), in the absence of offsetting
Realized Losses allocated thereto, will be increased, and the weighted average
lives of the Subordinate Certificates will be extended.
 
     In addition, investors in each class of Subordinate Certificates should be
aware that on and after the Distribution Date on which the Overcollateralization
Amount has been reduced to approximately $1,148,133, the most subordinate class
of Subordinate Certificates then outstanding may receive more than such class'
pro rata share of the Principal Distribution Amount for such Distribution Date.
 
     The yield to investors on each class of Subordinate Certificates, and
particularly on those classes of Subordinate Certificates with lower payment
priorities, will be extremely sensitive to losses due to defaults on the
Mortgage Loans (and the timing thereof), to the extent such losses are not
covered by the Overcollateralization Amount (including overcollateralization
created by the Net Monthly Excess Cash Flow) or by any other class of
Subordinate Certificates having a lower payment priority, because the entire
amount of such losses that are covered by Subordination will be allocable to
such class or classes of Subordinate Certificates, as described herein.
Furthermore, as described herein, the timing of receipt of principal and
interest by any class of Subordinate Certificates may be adversely affected by
losses even if such class does not ultimately bear such loss.
 
     The yield to investors on each class of Offered Certificates, and
particularly on those classes of Offered Certificates with lower payment
priorities, will be sensitive to (i) Prepayment Interest Shortfalls (as defined
herein) and (ii) shortfalls in amounts available for distribution resulting from
the failure of the Mortgagors to pay their scheduled monthly payments on the
Mortgage Loans on a timely basis (the amount of such shortfall, a 'DELINQUENCY
SHORTFALL'), because such amounts will not be covered by the Master Servicer
either through compensating interest or Advances, respectively. On each
Distribution Date, Prepayment Interest Shortfalls and the interest portion of
Delinquency Shortfalls will reduce the Interest Remittance Amount (as defined
herein) and the principal portion of Delinquency Shortfalls will not be included
in the Principal Remittance Amount (as defined herein), thereby reducing amounts
available for distribution to the Offered Certificates. In certain scenarios
involving Prepayment Interest Shortfalls or Delinquency Shortfalls, the Interest
Remittance Amount may be insufficient to pay Accrued Certificate Interest on the
Offered Certificates in full. Any shortfalls in interest distributions resulting
therefrom will be allocated first to the respective classes of Subordinate
Certificates (in the order in which Realized Losses are allocated thereto) prior
to allocation among the Senior Certificates and will carry forward (with
interest thereon) and will be payable on future Distribution Date subject to
available funds. The Senior Certificates will be reimbursed for such interest
shortfalls prior to the payment of Accrued Certificate Interest on the
Subordinate Certificates. Each respective class of Subordinate Certificates will
be reimbursed for such interest shortfalls from Net Monthly Excess Cashflow only
when the required level of overcollateralization has been reached and any
Subordinate Certificates with a higher payment priority have been reimbursed for
such interest shortfalls and for any other Realized Losses (other than any
Excess Losses) allocated thereto. As a result, holders of the Subordinate
Certificates may experience delays in being reimbursed for such shortfalls.
 
                                      S-13
 


<PAGE>

<PAGE>
RISKS ASSOCIATED WITH THE MORTGAGE LOANS
 
     Since substantially all of the Mortgage Loans are subordinate to the rights
of the mortgagee under the related senior mortgage, the proceeds from any
liquidation, insurance or condemnation proceedings will be available to satisfy
the outstanding balance of such Mortgage Loans secured by subordinate mortgages
only to the extent that the claims of such senior mortgages have been satisfied
in full, including any related foreclosure costs. In circumstances when it is
determined to be uneconomical to foreclose on the Mortgaged Property, the Master
Servicer may write off the entire outstanding balance of such Mortgage Loan as a
bad debt. The foregoing considerations will be particularly applicable to
Mortgage Loans secured by junior liens that have high Combined Loan-to-Value
Ratios or low Junior Ratios because it is comparatively more likely that the
Master Servicer would determine foreclosure to be uneconomical in the case of
such Mortgage Loans. Any losses on Mortgage Loans, to the extent such losses are
not covered by Subordination, will be borne by the Certificateholders.
 
     Defaults on mortgage loans are generally expected to occur with greater
frequency in their early years. The rate of default and the severity of losses
of second lien mortgage loans may be greater than that of mortgage loans secured
by first liens on comparable properties.
 
     38.4% of the Mortgage Loans are not fully amortizing over their terms to
maturity and, thus, will require substantial principal payments (i.e., a Balloon
Payment, as defined herein) at their stated maturity. Mortgage Loans with
Balloon Payments involve a greater degree of risk because the ability of a
Mortgagor to make a Balloon Payment typically will depend upon the Mortgagor's
ability either to timely refinance the loan or to timely sell the related
Mortgaged Property. See 'Description of the Mortgage Pool -- Balloon Mortgage
Loans' herein.
 
     The Bankruptcy Reform Act of 1994 established the National Bankruptcy
Review Commission ('NBRC') for purposes of analyzing the nation's bankruptcy
laws and making recommendations to Congress for legislative changes to the
bankruptcy laws. A similar commission was involved in developing the Bankruptcy
Code. The NBRC delivered its report to Congress, the President of the United
States and the Chief Justice of the Supreme Court on October 20, 1997. Among
other topics, high leverage loans were addressed in the NBRC's report. Despite
certain ambiguities, the NBRC's report appears to recommend that Congress amend
Bankruptcy Code section 1322(b)(2) by treating a claim secured only by a junior
security interest in a borrower's principal residence as protected only to the
extent that the claim was secured when the security interest was made if the
value of the property securing the junior security interest is less than such
amount. However, the express language of the report implies that a claim secured
only by a junior security interest in a borrower's principal residence may not
be modified to reduce such claim below the appraised value of the property at
the time the security interest was made. A strong dissent by certain members of
the NBRC recommends that the protections of Bankruptcy Code section 1322(b)(2)
be extended to creditors principally secured by the borrower's principal
residence. Additionally, the NBRC's report recommends that a creditor's secured
claim in real property should be determined by the property's fair market value,
less hypothetical costs of sale. The standard advocated by this recommendation
would not apply to mortgages on the primary residence of a Chapter 11 or 13
borrower who retains the residence if such mortgages are protected from
modification such as those senior mortgages not subject to modification pursuant
to Bankruptcy Code Sections 1322(b)(2) and 1123(b)(5). The final NBRC report may
ultimately lead to substantive changes to the existing Bankruptcy Code, such as
reducing outstanding loan balances to the appraised value of a borrower's
principal residence at the time the security interest in the property was taken,
which could affect the Mortgage Loans and the enforcement of rights therein.
 
LIMITATIONS AND REDUCTION AND SUBSTITUTION OF CREDIT ENHANCEMENT
 
     Credit enhancement will be provided for the Senior Certificates by the
Overcollateralization Amount (including overcollateralization created by the Net
Monthly Excess Cash Flow) and the subordination provided by the Subordinate
Certificates as described herein. Credit enhancement will be provided for the
Subordinate Certificates by the Overcollateralization Amount (including
overcollateralization created by the Net Monthly Excess Cash Flow) and the
subordination provided by any class of Subordinate Certificates subordinate
thereto. In addition, credit enhancement for the Subordinate Certificates
includes the limited availability of Net Monthly Excess Cash Flow to pay amounts
related to Realized Losses allocated to the Subordinate Certificates, in the
manner and to the extent described herein. None of the Company, the Master
Servicer, the Trustee, the Seller,
 
                                      S-14
 


<PAGE>

<PAGE>
GMAC Mortgage nor any of their affiliates will have any obligation to replace or
supplement such credit enhancement, or to take any other action to maintain any
rating of the Offered Certificates.
 
                        DESCRIPTION OF THE MORTGAGE POOL
 
GENERAL
 
     The Mortgage Pool will consist of Mortgage Loans with a Cut-off Date
Balance of $229,626,574. 99.9% of the Mortgage Loans are secured by second liens
on fee simple or leasehold interests in one- to four-family residential real
properties and the remainder are secured by first liens. The Mortgage Loans will
consist of fixed-rate, fully-amortizing and balloon payment Mortgage Loans with
terms to maturity of approximately five, seven, ten, fifteen, twenty,
twenty-five or thirty years with respect to 0.2%, 0.1%, 1.4%, 97.1%, 1.2%, 0.1%
and 0.1% of the Mortgage Loans, respectively, from the date of origination or
modification. With respect to Mortgage Loans which have been modified,
references herein to the date of origination shall be deemed to be the date of
the most recent modification. All percentages of the Mortgage Loans described
herein are approximate percentages (except as otherwise indicated) by Cut-off
Date Balance.
 
     All of the Mortgage Loans were purchased by the Company through its
affiliate Residential Funding under Residential Funding's Home Equity Program
from Unaffiliated Sellers as described herein and in the Prospectus, except in
the case of 15.5% of the Mortgage Loans which were purchased by the Company
through its affiliate Residential Funding from HomeComings Financial, Inc. (an
affiliate of the Company). 8.5% of the Mortgage Loans will have been purchased
from First Savings Mortgage, an Unaffiliated Seller. Except as described in the
preceding sentence, no Unaffiliated Seller sold more than 8.5% of the Mortgage
Loans to Residential Funding. All of the Mortgage Loans are being subserviced by
GMAC Mortgage Corporation. See ' -- The Servicer' below.
 
     All of the Mortgage Loans were generally underwritten in conformity with or
in a manner generally consistent with Residential Funding's Home Equity Program.
See ' -- Underwriting Standards' below.
 
     The Company and Residential Funding will make certain limited
representations and warranties regarding the Mortgage Loans as of the date of
issuance of the Certificates. The Company and Residential Funding will be
required to repurchase or substitute for any Mortgage Loan as to which a breach
of its representations and warranties with respect to such Mortgage Loan occurs
if such breach materially adversely affects the interests of the
Certificateholders in any such Mortgage Loan. Each Seller has made or will make
certain limited representations and warranties regarding the related Mortgage
Loans, as of the date of purchase thereof by Residential Funding. However, such
representations and warranties will not be assigned to the Trustee for the
benefit of the holders of the Certificates, and therefore a breach of such
representations and warranties will not be enforceable on behalf of the Trust
Fund. See 'Mortgage Loan Program -- Qualifications of Sellers' and
' -- Representations Relating to the Mortgage Loans' and 'Description of the
Certificates -- Review of Mortgage Loans' in the Prospectus. Neither the Company
nor Residential Funding will be required to repurchase or substitute for any
Mortgage Loan in the event of a breach of its representations and warranties
with respect to such Mortgage Loan if the substance of any such breach also
constitutes fraud in the origination of such affected Mortgage Loan. A limited
amount of losses on Mortgage Loans as to which there was fraud in the
origination of such Mortgage Loans will be covered by the Subordination (as
defined herein) provided by the Overcollateralization Amount (including
overcollateralization created by the Net Monthly Excess Cash Flow) as described
herein under 'Description of the Certificates -- Allocation of Losses;
Subordination.'
 
PAYMENTS ON THE SIMPLE INTEREST MORTGAGE LOANS
 
     4.0% of the Mortgage Loans are Simple Interest Mortgage Loans, which
require that each monthly payment consist of an installment of interest which is
calculated according to the simple interest method on the basis of the
outstanding principal balance of the Mortgage Loan multiplied by the Mortgage
Rate and further multiplied by a fraction, the numerator of which is the number
of days in the period elapsed since the preceding payment of interest was made
and the denominator of which is the number of days in the annual period for
which interest accrues on such Mortgage Loan (as opposed to 96.0% of the
Mortgage Loans which are Actuarial Mortgage Loans, on which 30 days of interest
is owed each month irrespective of the day on which the payment is received). As
payments are received, the amount received is applied first to interest accrued
to the date of payment and the balance is applied to reduce the unpaid principal
balance. Accordingly, if a Mortgagor pays a
 
                                      S-15
 


<PAGE>

<PAGE>
fixed monthly installment before its scheduled due date, the portion of the
payment allocable to interest for the period since the preceding payment was
made will be less than it would have been had the payment been made as
scheduled, and the portion of the payment applied to reduce the unpaid principal
balance will be correspondingly greater. However, the next succeeding payment
will result in an allocation of a greater amount to interest if such payment is
made on its scheduled due date.
 
     Conversely, if a Mortgagor pays a fixed monthly installment after its
scheduled due date, the portion of the payment allocable to interest for the
period since the preceding payment was made will be greater than it would have
been had the payment been made as scheduled, and the remaining portion, if any,
of the payment applied to reduce the unpaid principal balance will be
correspondingly less. If each scheduled payment is made on or prior to its
scheduled due date, the principal balance of the Mortgage Loan will amortize in
the manner described in the preceding paragraph. However, if the Mortgagor
consistently makes scheduled payments after the scheduled due date the Mortgage
Loan will amortize more slowly than scheduled. Any remaining unpaid principal is
payable on the final maturity date of the Mortgage Loan.
 
BALLOON MORTGAGE LOANS
 
     38.4% of the Mortgage Loans require monthly payments of principal based on
a 30-year amortization schedule and have scheduled maturity dates of seven or
fifteen years from the due date of the first monthly payment (each such Mortgage
Loan, a 'BALLOON MORTGAGE LOAN'), in each case leaving a substantial portion of
the original principal amount due and payable on the respective scheduled
maturity date (a 'BALLOON PAYMENT'). The existence of a Balloon Payment
generally will require the related Mortgagor to refinance such Mortgage Loan or
to sell the Mortgaged Property on or prior to the scheduled maturity date. The
ability of a Mortgagor to accomplish either of these goals will be affected by a
number of factors, including the level of available mortgage rates at the time
of sale or refinancing, the Mortgagor's equity in the related Mortgaged
Property, the financial condition of the Mortgagor, tax laws, prevailing general
economic conditions and the terms of any related first lien mortgage loan. None
of the Company, the Master Servicer or the Trustee is obligated to refinance any
Balloon Mortgage Loan. Subject to the terms of the Policy, the Policy will
provide coverage on any losses incurred upon liquidation of a Balloon Mortgage
Loan arising out of or in connection with the failure of a Mortgagor to make the
Balloon Payment.
 
MORTGAGE POOL CHARACTERISTICS
 
     None of the Mortgage Loans were originated prior to May 18, 1995, or will
have a maturity date later than May 1, 2027. No Mortgage Loan will have a
remaining term to stated maturity as of the Cut-off Date of less than 48 months.
The weighted average remaining term to stated maturity of the Mortgage Loans as
of the Cut-off Date will be approximately 176 months. The weighted average
original term to stated maturity of the Mortgage Loans as of the Cut-off Date
will be approximately 180 months. 0.3% of the fully-amortizing Mortgage Loans
will have original terms to maturity of approximately five years, with a
weighted average remaining term to stated maturity of such Mortgage Loans of 56
months. 2.2% of the fully-amortizing Mortgage Loans will have original terms of
maturity of approximately ten years, with a weighted average remaining term to
stated maturity of such Mortgage Loans of 116 months. 95.3% of the
fully-amortizing Mortgage Loans will have original terms to maturity of
approximately fifteen years, with a weighted average remaining term to stated
maturity of such Mortgage Loans of 175 months. 2.0% of the fully-amortizing
Mortgage Loans will have original terms of maturity of approximately twenty
years, with a weighted average remaining term to stated maturity of such
Mortgage Loans of 237 months. 0.1% of the fully-amortizing Mortgage Loans will
have original terms to maturity of approximately twenty-five years, with a
weighted average remaining term to stated maturity of such Mortgage Loans of 299
months. 0.1% of the fully-amortizing Mortgage Loans will have original terms to
maturity of approximately thirty years, with a weighted average remaining term
to stated maturity of such Mortgage Loans of 347 months. 0.1% of the Balloon
Mortgage Loans will have original terms to maturity of approximately seven years
based on 30-year amortization schedules, with a weighted average remaining term
to stated maturity of 79 months. 99.9% of the Balloon Mortgage Loans will have
original terms to maturity of approximately fifteen years based on 30-year
amortization schedules, with a weighted average remaining term to stated
maturity of 177 months. All of the Mortgage Loans have principal and interest
payable monthly on various days of each month as specified in the Mortgage Note
(the 'DUE DATE').
 
                                      S-16
 


<PAGE>

<PAGE>
     In connection with each Mortgage Loan that is secured by a leasehold
interest, the related Seller will have represented to Residential Funding that,
among other things: (i) the use of leasehold estates for residential properties
is an accepted practice in the area where the related Mortgaged Property is
located; (ii) residential property in such area consisting of leasehold estates
is readily marketable; (iii) the lease is recorded and no party is in any way in
breach of any provision of such lease; (iv) the leasehold is in full force and
effect and is not subject to any prior lien or encumbrance by which the
leasehold could be terminated or subject to any charge or penalty; and (v) the
remaining term of the lease does not terminate less than ten years after the
maturity date of each such Mortgage Loans.
 
     As of the Cut-off Date, no Mortgage Loan will be 30 days or more delinquent
in payment of principal and interest.
 
     As of the Cut-off Date, 1.7% of the Mortgage Loans were High Cost Loans.
 
     No Mortgage Loan provides for deferred interest, negative amortization or
future advances.
 
     Set forth below is a description of certain additional characteristics of
the Mortgage Loans as of the Cut-off Date (except as otherwise indicated). All
percentages of the Mortgage Loans are approximate percentages by Cut-off Date
Balance (except as otherwise indicated). Unless otherwise specified, all
principal balances of the Mortgage Loans are Cut-off Date Balances and are
rounded to the nearest dollar.
 
                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES
 
<TABLE>
<CAPTION>
                              ORIGINAL                                                                   PERCENT OF
                           MORTGAGE LOAN                                 NUMBER OF       CUT-OFF DATE     MORTGAGE
                         PRINCIPAL BALANCES                            MORTGAGE LOANS      BALANCE          POOL
- --------------------------------------------------------------------   --------------    ------------    ----------
 
<S>                                                                    <C>               <C>             <C>
$     0.01 - $ 10,000.00............................................           69        $    661,036        0.29%
$10,000.01 - $ 20,000.00............................................          850          13,664,464        5.95
$20,000.01 - $ 30,000.00............................................        1,774          45,164,322       19.67
$30,000.01 - $ 40,000.00............................................        1,583          55,312,237       24.09
$40,000.01 - $ 50,000.00............................................        1,120          50,486,592       21.99
$50,000.01 - $ 60,000.00............................................          372          20,446,378        8.90
$60,000.01 - $ 70,000.00............................................          215          13,936,416        6.07
$70,000.01 - $ 80,000.00............................................          125           9,345,816        4.07
$80,000.01 - $ 90,000.00............................................           71           6,011,223        2.62
$90,000.01 - $100,000.00............................................           99           9,531,179        4.15
Greater than $100,000.00............................................           38           5,066,910        2.21
                                                                           ------        ------------    ----------
     Total..........................................................        6,316        $229,626,574      100.00%
                                                                           ------        ------------    ----------
                                                                           ------        ------------    ----------
</TABLE>
 
     As of the Cut-off Date, the average Cut-off Date Balance of the Mortgage
Loans will be approximately $36,356.
 
                                      S-17
 


<PAGE>

<PAGE>
                                 MORTGAGE RATES
 
<TABLE>
<CAPTION>
                                                                                                       PERCENT OF
                            MORTGAGE                                  NUMBER OF       CUT-OFF DATE      MORTGAGE
                            RATES (%)                               MORTGAGE LOANS      BALANCE           POOL
- -----------------------------------------------------------------   --------------    ------------    -------------
 
<S>                                                                 <C>               <C>             <C>
 8.001 -  8.500..................................................            6        $    213,688          0.09%
 8.501 -  9.000..................................................           91           2,379,808          1.04
 9.001 -  9.500..................................................          120           3,878,256          1.69
 9.501 - 10.000..................................................          376          12,475,458          5.43
10.001 - 10.500..................................................          587          20,682,598          9.01
10.501 - 11.000..................................................          843          30,011,019         13.07
11.001 - 11.500..................................................          925          33,127,091         14.43
11.501 - 12.000..................................................        1,043          37,980,294         16.54
12.001 - 12.500..................................................          988          36,512,279         15.90
12.501 - 13.000..................................................          811          31,938,220         13.91
13.001 - 13.500..................................................          306          11,573,105          5.04
13.501 - 14.000..................................................          150           6,357,771          2.77
14.001 - 14.500..................................................           39           1,590,222          0.69
14.501 - 15.000..................................................           22             612,206          0.27
15.001 - 15.500..................................................            4              81,957          0.04
15.501 - 16.000..................................................            4             184,598          0.08
16.001 - 16.500..................................................            1              28,003          0.01
                                                                        ------        ------------    -------------
     Total.......................................................        6,316        $229,626,574        100.00%
                                                                        ------        ------------    -------------
                                                                        ------        ------------    -------------
</TABLE>
 
     As of the Cut-off Date, the weighted average Mortgage Rate of the Mortgage
Loans was approximately 11.6706% per annum.
 
                     ORIGINAL COMBINED LOAN-TO-VALUE RATIOS
 
<TABLE>
<CAPTION>
                                                                                                      PERCENT OF
                     COMBINED LOAN-TO-VALUE                          NUMBER OF       CUT-OFF DATE      MORTGAGE
                           RATIO (%)                               MORTGAGE LOANS      BALANCE           POOL
- ----------------------------------------------------------------   --------------    ------------    -------------
 
<S>                                                                <C>               <C>             <C>
 10.01 -  20.00.................................................            5        $    133,263          0.06%
 20.01 -  30.00.................................................            7             215,229          0.09
 30.01 -  40.00.................................................           12             387,540          0.17
 40.01 -  50.00.................................................           17             510,739          0.22
 50.01 -  60.00.................................................           34           1,023,968          0.45
 60.01 -  70.00.................................................           65           2,296,878          1.00
 70.01 -  75.00.................................................           97           3,810,286          1.66
 75.01 -  80.00.................................................          220           8,622,760          3.76
 80.01 -  85.00.................................................          293           9,236,080          4.02
 85.01 -  90.00.................................................        2,210          74,064,167         32.25
 90.01 -  95.00.................................................        2,263          85,074,009         37.05
 95.01 - 100.00.................................................        1,089          44,116,976         19.21
100.01 - 105.00.................................................            4             134,680          0.06
                                                                       ------        ------------    -------------
     Total......................................................        6,316        $229,626,574        100.00%
                                                                       ------        ------------    -------------
                                                                       ------        ------------    -------------
</TABLE>
 
     The weighted average original Combined Loan-to-Value of the Mortgage Loans
will be approximately 91.67% as of the Cut-off Date.
 
                                      S-18
 


<PAGE>

<PAGE>
                                 JUNIOR RATIOS
 
<TABLE>
<CAPTION>
                                                                                                         PERCENT OF
                          JUNIOR MORTGAGE                                NUMBER OF       CUT-OFF DATE     MORTGAGE
                            RATIO (%)(1)                               MORTGAGE LOANS      BALANCE          POOL
- --------------------------------------------------------------------   --------------    ------------    ----------
<S>                                                                    <C>               <C>             <C>
 0.01 -  10.00......................................................          327        $  7,356,969        3.21%
10.01 -  20.00......................................................        4,345         150,111,735       65.44
20.01 -  30.00......................................................        1,146          48,156,330       20.99
30.01 -  40.00......................................................          347          16,777,023        7.31
40.01 -  50.00......................................................          105           5,021,194        2.19
50.01 -  60.00......................................................           19             915,493        0.40
60.01 -  70.00......................................................           10             637,677        0.28
70.01 -  80.00......................................................            5             296,745        0.13
80.01 -  90.00......................................................            2              85,604        0.04
90.01 - 100.00......................................................            1              39,653        0.02
                                                                           ------        ------------    ----------
     Total..........................................................        6,307        $229,398,423      100.00%
                                                                           ------        ------------    ----------
                                                                           ------        ------------    ----------
</TABLE>
 
- ------------
 
(1) Excludes first mortgages. Defined as the ratio of original principal balance
    of the second mortgage loans to the sum of (i) the original principal
    balance of the second mortgage loans, and (ii) the unpaid principal balance
    of any senior lien balance at the time of origination of the second mortgage
    loan.
 
     The weighted average Junior Mortgage Ratio as of the Cut-off Date was
approximately 19.40%.
 
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
 
<TABLE>
<CAPTION>
                                                                                                         PERCENT OF
                                                                         NUMBER OF       CUT-OFF DATE     MORTGAGE
STATE                                                                  MORTGAGE LOANS      BALANCE          POOL
- --------------------------------------------------------------------   --------------    ------------    ----------
<S>                                                                    <C>               <C>             <C>
California..........................................................        3,135        $121,250,934       52.80%
Virginia............................................................          592          22,740,564        9.90
Maryland............................................................          421          16,537,031        7.20
Florida.............................................................          269           8,297,359        3.61
Washington..........................................................          246           8,167,440        3.56
Colorado............................................................          160           5,435,560        2.37
Oregon..............................................................          152           5,053,556        2.20
Other(1)............................................................        1,341          42,144,129       18.35
                                                                           ------        ------------    ----------
     Total..........................................................        6,316        $229,626,574      100.00%
                                                                           ------        ------------    ----------
                                                                           ------        ------------    ----------
</TABLE>
 
- ------------
 
(1) 'Other' includes states and the District of Columbia that contain less than
    2.00% of the Mortgage Pool.
 
                            MORTGAGED PROPERTY TYPES
 
<TABLE>
<CAPTION>
                                                                                                         PERCENT OF
                                                                         NUMBER OF       CUT-OFF DATE     MORTGAGE
PROPERTY                                                               MORTGAGE LOANS      BALANCE          POOL
- --------------------------------------------------------------------   --------------    ------------    ----------
<S>                                                                    <C>               <C>             <C>
Single Family Residence.............................................        4,749        $171,624,977       74.74%
PUD Detached........................................................          980          39,229,420       17.08
Condominium.........................................................          293           8,954,138        3.90
PUD Attached........................................................          182           5,632,197        2.45
Multifamily (2-4 Units).............................................           63           2,601,312        1.13
Townhouse/Rowhouse Attached.........................................           44           1,430,782        0.62
Manufactured Home...................................................            4              97,985        0.04
Townhouse/Rowhouse Detached.........................................            1              55,764        0.02
                                                                           ------        ------------    ----------
     Total..........................................................        6,316        $229,626,574      100.00%
                                                                           ------        ------------    ----------
                                                                           ------        ------------    ----------
</TABLE>
 
                                      S-19
 


<PAGE>

<PAGE>
                          MORTGAGE LOAN DOCUMENTATION
 
<TABLE>
<CAPTION>
                                                                                                         PERCENT OF
                                                                 NUMBER OF         CUT-OFF DATE           MORTGAGE
TYPE OF PROGRAM                                                MORTGAGE LOANS         BALANCE               POOL
- ------------------------------------------------------------   --------------    -----------------    -----------------
 
<S>                                                            <C>               <C>                  <C>
Full Documentation..........................................        6,260          $ 227,413,506             99.04%
Reduced Documentation.......................................           56              2,213,068              0.96
                                                                   ------        -----------------         -------
     Total..................................................        6,316          $ 229,626,574            100.00%
                                                                   ------        -----------------         -------
                                                                   ------        -----------------         -------
</TABLE>
 
                                OCCUPANCY TYPES
 
<TABLE>
<CAPTION>
                                                                                                         PERCENT OF
                             OCCUPANCY                                   NUMBER OF       CUT-OFF DATE     MORTGAGE
                     (AS INDICATED BY BORROWER)                        MORTGAGE LOANS      BALANCE          POOL
- --------------------------------------------------------------------   --------------    ------------    ----------
 
<S>                                                                    <C>               <C>             <C>
Primary Residence...................................................        6,302        $229,247,578       99.83%
Second/Vacation.....................................................           14             378,995        0.17
                                                                           ------        ------------    ----------
     Total..........................................................        6,316        $229,626,574      100.00%
                                                                           ------        ------------    ----------
                                                                           ------        ------------    ----------
</TABLE>
 
                                 LIEN PRIORITY
 
<TABLE>
<CAPTION>
                                                                                                         PERCENT OF
                                                                         NUMBER OF       CUT-OFF DATE     MORTGAGE
LIEN PRIORITY                                                          MORTGAGE LOANS      BALANCE          POOL
- --------------------------------------------------------------------   --------------    ------------    ----------
 
<S>                                                                    <C>               <C>             <C>
First Lien..........................................................            9        $    228,151        0.10%
Second Lien.........................................................        6,307         229,398,423       99.90
                                                                           ------        ------------    ----------
     Total..........................................................        6,316        $229,626,574      100.00%
                                                                           ------        ------------    ----------
                                                                           ------        ------------    ----------
</TABLE>
 
UNDERWRITING STANDARDS
 
     The following is a brief description of the various underwriting standards
and procedures applicable to the Mortgage Loans. For a more detailed description
of the underwriting standards and procedures applicable to the Mortgage Loans,
see 'Mortgage Loan Program -- Underwriting Standards' in the Prospectus.
 
     Residential Funding's underwriting standards with respect to the Mortgage
Loans generally will conform to those published in the Seller Guide (together
with its Servicer Guide, the 'GUIDE,' as modified from time to time), including
the provisions of the Guide applicable to the Home Equity Program. The
underwriting standards as set forth in the Guide are continuously revised based
on prevailing conditions in the residential mortgage market and the market for
mortgage securities. Under the Guide, the Mortgage Loans are generally
underwritten by the related Seller or by a designated third party, and
Residential Funding or a designated third party may perform only sample quality
assurance reviews to determine whether Mortgage Loans purchased by it were
underwritten in accordance with applicable standards.
 
     Each Seller is an entity approved by Residential Funding for participation
in the Home Equity Program. Each Seller was required at the time of its approval
to meet certain eligibility requirements, including minimum origination and net
worth levels determined by Residential Funding. However, there can be no
assurance that any Seller currently meets such standards. Generally, the Seller
will have originated the Mortgage Loans sold by it to Residential Funding either
directly or through correspondents or loan brokers, and will have underwritten
each Mortgage Loan prior to funding.
 
     The underwriting standards set forth in the Guide with respect to Mortgage
Loans originated under the Home Equity Program generally require that such
Mortgage Loans be fully documented or that such Mortgage Loans be supported by
alternative documentation. For fully documented loans, a prospective borrower is
required to fill out a detailed application providing pertinent credit
information. For alternatively documented loans, a borrower may demonstrate
income and employment directly by providing alternative documentation in the
form of copies of the borrower's own records relating thereto, rather than by
having the originator obtain independent verifications from third parties (such
as the borrower's employer or mortgage servicer).
 
                                      S-20
 


<PAGE>

<PAGE>
     In determining the adequacy of the mortgaged property as collateral for a
Mortgage Loan originated under the Home Equity Program, an appraisal is made of
each property considered for financing. Except with respect to no more than 0.1%
of the Mortgage Loans, which were subject to a maximum Combined Loan-to-Value
Ratio of 101%, the Mortgage Loans included in the Mortgage Pool generally were
originated subject to a maximum Combined Loan-to-Value Ratio of 100%. The
Mortgage Loans were also subject to a maximum total monthly debt to income ratio
of 55% (except with respect to two Mortgage Loans, one of which was originated
subject to a maximum debt to income ratio of 63%, and the other, 77%). There can
be no assurance that the Combined Loan-to-Value Ratio or the debt to income
ratio for any Mortgage Loans will not increase from the levels established at
origination.
 
     The underwriting standards set forth in the Guide with respect to Mortgage
Loans originated under the Home Equity Program may be varied in appropriate
cases. There can be no assurance that every Mortgage Loan was originated in
conformity with the applicable underwriting standards in all material respects,
or that the quality or performance of the Mortgage Loans will be equivalent
under all circumstances.
 
THE INITIAL SUBSERVICER
 
     Primary servicing of the Mortgage Loans will initially be provided by GMAC
Mortgage Corporation (the 'INITIAL SUBSERVICER' or 'GMACMC'), an affiliate of
the Depositor, pursuant to a Subservicing Agreement with the Master Servicer.
GMACMC is engaged in the mortgage banking business, including the origination,
purchase, sale and servicing of residential and commercial mortgage loans. As a
result of substantial differences between the Mortgage Loans and other
Closed-End Home Equity Loans serviced by the Initial Subservicer with respect to
underwriting standards and loan terms and conditions, the loss and delinquency
experience of the Initial Subservicer does not provide a sufficient basis for
meaningful evaluation of the Initial Subservicer's ability to subservice the
Revolving Credit Loans and is therefore not included herein.
 
     GMACMC's executive offices are located at 100 Witmer Road, Horsham,
Pennsylvania 19044.
 
RESIDENTIAL FUNDING
 
     Residential Funding will be responsible for master servicing the Mortgage
Loans. Such responsibilities will include the receipt of funds from
Subservicers, the reconciliation of servicing activity with respect to the
Mortgage Loans, investor reporting, remittances to the Trustee to accommodate
distributions to Certificateholders, consulting with Subservicers with respect
to Mortgage Loans that are delinquent or for which servicing decisions may need
to be made, management and liquidation of Mortgaged Properties acquired by
foreclosure or deed in lieu of foreclosure, notices and other responsibilities.
Residential Funding is not required to make advances in respect of delinquent
payments of principal and interest on the Mortgage Loans.
 
     For information regarding foreclosure procedures, see 'Description of the
Certificates -- Realization Upon Defaulted Mortgage Loans' in the Prospectus.
Servicing and charge-off policies and collection practices may change over time
in accordance with the Residential Funding's business judgment, changes in
Residential Funding's portfolio of real estate secured home equity mortgage
loans that it services for its clients and applicable laws and regulations, and
other considerations.
 
DELINQUENCY AND LOSS EXPERIENCE OF THE MASTER SERVICER'S PORTFOLIO
 
     The following tables summarize the delinquency and loss experience for all
closed-end home equity loans ('CLOSED-END HOME EQUITY LOANS') originated or
acquired by the Master Servicer. The data presented in the following tables is
for illustrative purposes only, and there is no assurance that the delinquency
and loss experience of the Mortgage Loans will be similar to that set forth
below.
 
     The information in the tables below has not been adjusted to eliminate the
effect of the significant growth in the size of the Master Servicer's Closed-End
Home Equity Loan portfolio during the periods shown. Accordingly, loss and
delinquency as percentages of aggregate principal balance of such loans serviced
for each period would be higher than those shown if certain of such home equity
loans were artificially isolated at a point in time and the information showed
the activity only with respect to such loans.
 
     There can be no assurance that the delinquency experience set forth below
will be representative of the results that may be experienced with respect to
the Mortgage Loans serviced by the Subservicers.
 
                                      S-21
 


<PAGE>

<PAGE>
 
<TABLE>
<CAPTION>
                                                     CLOSED-END HOME EQUITY LOAN PORTFOLIO DELINQUENCY EXPERIENCE
                                                    --------------------------------------------------------------
                                                        AT DECEMBER 31, 1996             AT SEPTEMBER 30, 1997
                                                    -----------------------------    -----------------------------
                                                       BY NO.         BY DOLLAR         BY NO.         BY DOLLAR
                                                         OF           AMOUNT OF           OF           AMOUNT OF
                                                        LOANS           LOANS            LOANS           LOANS
                                                    -------------    ------------    -------------    ------------
 
<S>                                                 <C>              <C>             <C>              <C>
Total Closed-End Home Equity Loan Portfolio......       7,251        $234,983,541       11,949        $405,646,070
Period of Delinquency............................
30-59 days.......................................         373          12,356,347           44           1,245,644
60-89 days.......................................          52           1,512,360           71           2,444,836
90+ days.........................................          67           2,285,295          146           4,818,122
                                                       ------        ------------       ------        ------------
     Total delinquent loans......................         492        $ 16,154,002          261        $  8,508,603
                                                       ------        ------------       ------        ------------
                                                       ------        ------------       ------        ------------
Percent of Portfolio.............................        6.79%               6.87%        2.18%               2.10%
</TABLE>
 
<TABLE>
<CAPTION>
                                                                             TOTAL CLOSED-END HOME EQUITY LOAN
                                                                                  FORECLOSURE EXPERIENCE
                                                                       ---------------------------------------------
                                                                       AT DECEMBER 31, 1997    AT SEPTEMBER 30, 1997
                                                                       --------------------    ---------------------
 
<S>                                                                    <C>                     <C>
Total Closed-End Home Equity Loan Portfolio.........................       $234,983,541            $ 405,646,070
Completed Foreclosure(2)............................................       $          0            $      56,616
Foreclosure %.......................................................               0.00%                    0.01%
Completed Chargeoffs(3).............................................       $    484,134            $   1,862,819
Completed Chargeoff %...............................................               0.18%                    0.38%
Approved/Pending Foreclosures(4)....................................              N/A(1)           $           0
Approved/Pending Foreclosure %......................................              N/A(1)                    0.00%
Approved/Pending Chargeoffs(5)......................................              N/A(1)           $   1,342,327
Approved/Pending Chargeoff %........................................              N/A(1)                    0.27%
</TABLE>
 
- ------------
 
(1) Information as of December 31, 1996 is not available.
 
(2) The aggregate of the outstanding principal balances of the related loans for
    which foreclosure proceedings have been completed and resulted in an REO
    property.
 
(3) The aggregate of the outstanding principal balances of the related loans
    actually charged-off.
 
(4) The aggregate of the outstanding principal balances of the related loans for
    which foreclosure action has been approved and initiated.
 
(5) The aggregate of the outstanding principal balances of the related loans
    approved for charge-off but will not be charged-off until foreclosure or
    liquidation with respect to the related senior lien is completed.
 
ADDITIONAL INFORMATION
 
     The description in this Prospectus Supplement of the Mortgage Pool and the
Mortgaged Properties is based upon the Mortgage Pool as constituted at the close
of business on the business day prior to the Cut-off Date. Prior to the issuance
of the Offered Certificates, Mortgage Loans may be removed from the Mortgage
Pool as a result of incomplete documentation or otherwise, if the Company deems
such removal necessary or appropriate. A limited number of other mortgage loans
may be added to the Mortgage Pool prior to the issuance of the Offered
Certificates. The Company believes that the information set forth herein will be
substantially representative of the characteristics of the Mortgage Pool as it
will be constituted at the time the Offered Certificates are issued although the
range of Mortgage Rates and maturities and certain other characteristics of the
Mortgage Loans in the Mortgage Pool may vary.
 
     A Current Report on Form 8-K will be available to purchasers of the Offered
Certificates and will be filed, together with the Pooling and Servicing
Agreement, with the Securities and Exchange Commission within fifteen days after
the initial issuance of the Offered Certificates. In the event Mortgage Loans
are removed from or added to the Mortgage Pool as set forth in the preceding
paragraph, such removal or addition will be noted in the Current Report on Form
8-K.
 
                                      S-22
 


<PAGE>

<PAGE>
                          DESCRIPTION OF CERTIFICATES
 
GENERAL
 
     The Series 1997-HS5 Home Equity Loan Pass-Through Certificates will include
the following ten classes (the 'Senior Certificates'): (i) Class A-1
Certificates, Class A-2 Certificates, Class A-3 Certificates, Class A-4
Certificates, Class A-5 Certificates and Class A-6 Certificates; (ii) Class A-7
Certificates (the 'Super Senior Certificates'); (iii) Class A-L1 Certificates;
(iv) Class A-L2 Certificates (the 'Senior Support Certificates' and together
with the Class A-L1 Certificates, the 'Lockout Certificates'); and (v) Class IO
Certificates (the 'Fixed Strip Certificates'). In addition to the Senior
Certificates, the Series 1997-HS5 Home Equity Loan Pass-Through Certificates
will also include the following five classes: (i) Class M-1 Certificates and
Class M-2 Certificates (together, the 'Class M Certificates'); (ii) Class B-1
Certificates (together with the Class M Certificates, the 'Subordinate
Certificates'); and (iii) Class R-I Certificates and Class R-II Certificates
(together, the 'Class R Certificates' or the 'Residual Certificates'). Only the
Senior Certificates and the Subordinate Certificates (together, the 'Offered
Certificates') are offered hereby.
 
     The Certificates will evidence the entire beneficial ownership interest in
the Trust Fund. The Trust Fund will consist of: (i) the Mortgage Loans; (ii)
such assets as from time to time are identified as deposited in respect of the
Mortgage Loans in the Custodial Account and in the Certificate Account and
belonging to the Trust Fund; (iii) property acquired by foreclosure of such
Mortgage Loans or deed in lieu of foreclosure; (iv) any applicable insurance
policies; and (v) all proceeds of the foregoing.
 
     The Senior Certificates (other than the Fixed Strip Certificates) will be
issued in book-entry format in minimum denominations of $25,000 and integral
multiples of $1 in excess thereof. The Fixed Strip Certificates will be issued
in book-entry format in minimum denominations representing initial Notional
Amounts of $2,000,000 and integral multiples of $1 in excess thereof. The Class
M-1 Certificates will be issued in registered, certificated form in minimum
denominations of $25,000 and integral multiples of $1,000 in excess thereof. The
Class M-2 Certificates and Class B-1 Certificates will be issued in registered,
certificated form, in minimum denominations of $250,000 and integral multiples
of $1,000 in excess thereof.
 
BOOK-ENTRY REGISTRATION OF THE SENIOR CERTIFICATES
 
     Holders of the Senior Certificates (the 'DTC REGISTERED CERTIFICATES') may
elect to hold their DTC Registered Certificates through DTC, in the United
States, or CEDEL or Euroclear, in Europe, if they are Participants of such
systems, or indirectly through organizations which are Participants in such
systems. The DTC Registered Certificates will be issued in one or more
securities which equal the aggregate Certificate Principal Balance (or Notional
Amount) of the DTC Registered Certificates and will initially be registered in
the name of Cede & Co. ('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 (in such capacities, individually the 'RELEVANT
DEPOSITARY' and collectively the 'EUROPEAN DEPOSITARIES') which in turn will
hold such positions in customers' securities accounts in the depositaries' names
on the books of DTC. Except as described below, no DTC Registered
Certificateholder will be entitled to receive a physical certificate
representing such security (a 'DEFINITIVE CERTIFICATE'). Unless and until
Definitive Certificates are issued, it is anticipated that the only 'Holder' of
the DTC Registered Certificates will be Cede, as nominee of DTC. DTC Registered
Certificateholders will not be Holders as that term is used in the Pooling and
Servicing Agreement.
 
     The DTC Registered Certificateholder's ownership of a DTC Registered
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 DTC Registered Certificateholder's account for such purpose.
In turn, the Financial Intermediary's ownership of such DTC Registered
Certificates 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 DTC Registered Certificateholder's
Financial Intermediary is not a DTC Participant and on the records of CEDEL or
Euroclear, as appropriate).
 
     DTC Registered Certificateholders will receive all payments of principal
of, and interest on, the DTC Registered Certificates from the Trustee through
DTC and DTC Participants. While the DTC Registered 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
 
                                      S-23
 


<PAGE>

<PAGE>
transfers among Participants on whose behalf it acts with respect to the DTC
Registered Certificates and is required to receive and transmit payments of
principal of, and interest on, the DTC Registered Certificates. Participants and
Indirect Participants with whom DTC Registered Certificateholders have accounts
with respect to DTC Registered Certificates are similarly required to make
book-entry transfers and receive and transmit such payments on behalf of their
respective DTC Registered Certificateholders. Accordingly, although DTC
Registered Certificateholders will not possess physical certificates, the Rules
provide a mechanism by which DTC Registered Certificateholders will receive
payments and will be able to transfer their interest.
 
     DTC Registered Certificateholders will not receive or be entitled to
receive Definitive Certificates representing their respective interests in the
DTC Registered Certificates, except under the limited circumstances described
below. Unless and until Definitive Certificates are issued, DTC Registered
Certificateholders who are not Participants may transfer ownership of DTC
Registered Certificates only through Participants and Indirect Participants by
instructing such Participants and Indirect Participants to transfer the DTC
Registered Certificates, by book-entry transfer, through DTC for the account of
the purchasers of such DTC Registered Certificates, which account is maintained
with their respective Participants. Under the Rules and in accordance with DTC's
normal procedures, transfers of ownership of DTC Registered 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 DTC Registered Certificateholders.
 
     Under a book-entry format, DTC Registered Certificateholders of the DTC
Registered Certificates may experience some delay in their receipt of payments,
since such payments will be forwarded by the Trustee to Cede. Payments with
respect to DTC Registered 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 payments 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
DTC Registered Certificateholder to pledge DTC Registered Certificates to
persons or entities that do not participate in the Depositary system, or
otherwise take actions in respect of such DTC Registered Certificates, may be
limited due to the lack of physical certificates for such DTC Registered
Certificates. In addition, issuance of the DTC Registered Certificates in
book-entry form may reduce the liquidity of such DTC Registered Certificates in
the secondary market since certain potential investors may be unwilling to
purchase securities for which they cannot obtain physical certificates.
 
     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
DTC Registered Certificates under the Pooling and Servicing Agreement only at
the direction of one or more Financial Intermediaries to whose DTC accounts the
DTC Registered Certificates are credited, to the extent that such actions are
taken on behalf of Financial Intermediaries whose holdings include such DTC
Registered Certificates. CEDEL or the Euroclear Operator, as the case may be,
will take any other action permitted to be taken by holders of DTC Registered
Certificates 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 DTC Registered Certificates
which conflict with actions taken with respect to other DTC Registered
Certificates.
 
     Definitive Certificates will be issued to DTC Registered Certificateholders
of the DTC Registered Certificates, or their nominees, rather than to DTC, if
(a) the Trustee determines that the DTC is no longer willing, qualified or able
to discharge properly its responsibilities as nominee and depository with
respect to the DTC Registered Certificates and the Trustee is unable to locate a
qualified successor, (b) the Trustee elects to terminate a book-entry system
through DTC or (c) after the occurrence of an Event of Default, pursuant to the
Pooling and Servicing Agreement, DTC Registered Certificateholders of any class
having Percentage Interests aggregating at least a majority of the Certificate
Principal Balances (or Notional Amount) of such DTC Registered Certificates
advise the DTC through the Financial Intermediaries and the DTC Participants in
writing that the continuation of a book-entry system through DTC (or a successor
thereto) is no longer in the best interests of such DTC Registered
Certificateholders.
 
     Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Trustee will be required to notify all DTC Registered
Certificateholders of the occurrence of such event and the
 
                                      S-24
 


<PAGE>

<PAGE>
availability through DTC of Definitive Certificates. Upon surrender by DTC of
the global certificate or certificates representing the DTC Registered
Certificates and instructions for re-registration, the Trustee will issue and
authenticate Definitive Certificates, and thereafter the Trustee will recognize
the holders of such Definitive Certificates as Holders under the Pooling and
Servicing Agreement.
 
     Although DTC, CEDEL and Euroclear have agreed to the foregoing procedures
in order to facilitate transfers of DTC Registered 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. See Annex I hereto.
 
     None of the Company, the Master Servicer or the Trustee will have any
liability for any actions taken by DTC or its nominee, including, without
limitation, actions for any aspect of the records relating to or payments made
on account of beneficial ownership interests in the DTC Registered Certificates
held by Cede, as nominee for DTC, or for maintaining, supervising or reviewing
any records relating to such beneficial ownership interests.
 
INTEREST REMITTANCE AMOUNT AND PRINCIPAL REMITTANCE AMOUNT
 
     The 'INTEREST REMITTANCE AMOUNT' for any Distribution Date is equal to (i)
the portion allocable to interest of all scheduled monthly payments on the
Mortgage Loans received during the related Collection Period, after deduction of
the related servicing fees and any subservicing fees (collectively, the
'SERVICING FEES') and (ii) certain unscheduled collections, including Insurance
Proceeds, Liquidation Proceeds and proceeds from repurchases of (and certain
amounts received in connection with any substitutions for) the Mortgage Loans,
received or deemed received during the related Collection Period, to the extent
such amounts are allocable to interest.
 
     The 'PRINCIPAL REMITTANCE AMOUNT' for any Distribution Date is equal to the
sum of (i) the portion allocable to principal of all scheduled monthly payments
on the Mortgage Loans received with respect to the related Collection Period and
(ii) certain unscheduled collections, including full and partial Mortgagor
prepayments on the Mortgage Loans, Insurance Proceeds, Liquidation Proceeds and
proceeds from repurchases of (and certain amounts received in connection with
any substitutions for) the Mortgage Loans, received or deemed received during
the related Collection Period, to the extent such amounts are allocable to
principal. With respect to unscheduled collections, the Master Servicer may
elect to treat such amounts as included in the Interest Remittance Amount and
the Principal Remittance Amount for the Distribution Date in the month of
receipt, but is not obligated to do so. As described herein under ' -- Principal
Distributions,' any such amount with respect to which such election is so made
shall be treated as having been received on the last day of the related
Collection Period for the purposes of calculating the amount of principal and
interest distributions to any class of Certificates. With respect to any
Distribution Date, the 'COLLECTION PERIOD' is the calendar month preceding the
month of such Distribution Date.
 
INTEREST DISTRIBUTIONS
 
     On each Distribution Date, the Paying Agent shall make the following
distributions, to the extent of the Interest Remittance Amount:
 
          (i) first, to the Senior Certificateholders, an amount equal to the
     Accrued Certificate Interest (as defined below) thereon for such
     Distribution Date, plus any Unpaid Interest Shortfall (as defined below)
     thereon;
 
          (ii) second, from the balance, if any, remaining of the Interest
     Remittance Amount after the distribution described in clause (i) above, to
     the Class M-1 Certificateholders an amount equal to the Accrued Certificate
     Interest thereon for such Distribution Date;
 
          (iii) third, from the balance, if any, remaining of the Interest
     Remittance Amount after the distributions described in clauses (i) and (ii)
     above, to the Class M-2 Certificateholders an amount equal to the Accrued
     Certificate Interest thereon for such Distribution Date;
 
          (iv) fourth, from the balance, if any, remaining of the Interest
     Remittance Amount after the distributions described in clauses (i) through
     (iii) above, to the Class B-1 Certificateholders an amount equal to the
     Accrued Certificate Interest thereon for such Distribution Date; and
 
                                      S-25
 


<PAGE>

<PAGE>
          (v) fifth, any amount remaining (the 'NET MONTHLY EXCESS INTEREST
     AMOUNT') shall be included in the Net Monthly Excess Cash Flow as described
     in ' -- Net Monthly Excess Cash Flow Distributions' below and applied as
     described therein.
 
     'ACCRUED CERTIFICATE INTEREST' on any Distribution Date will be equal to
one month's interest accrued on the Certificate Principal Balance of the Offered
Certificates, or in the case of the Fixed Strip Certificates, on the Notional
Amount, at the related Pass-Through Rate for such Distribution Date, less (i)
the interest portions of Realized Losses (including Excess Losses (as defined
herein)) not allocated through Subordination and (ii) any other interest
shortfalls not covered by Subordination, including interest shortfalls incurred
for the corresponding period on the Mortgage Loans relating to the Relief Act or
similar legislation or regulations, with all such reductions allocated among the
Offered Certificates in proportion to their respective amounts of related
Accrued Certificate Interest which would have resulted absent such reductions,
to the extent of a fraction of such shortfalls equal to (x) the aggregate
Certificate Principal Balance of the Certificates over (y) the aggregate Stated
Principal Balance of the Mortgage Loans, except that the interest portion of
Excess Losses otherwise allocable to the Super Senior Certificates will be
allocated to the Senior Support Certificates. Interest will be calculated on the
basis of a 360-day year consisting of twelve 30-day months.
 
     If on any Distribution Date the Interest Remittance Amount is insufficient
to pay Accrued Certificate Interest on any class of Offered Certificates, the
shortfall (other than with respect to any shortfall caused by Excess Losses or
Relief Act Shortfalls) will be allocated through the priority of payment set
forth above; provided, however, that the aggregate amount of such interest
shortfalls allocable to the Senior Certificates will be allocated on a pro rata
basis, based on the respective amount of Accrued Certificate Interest thereon;
and provided further, that any such shortfalls otherwise allocable to the Super
Senior Certificates shall be allocated to the Senior Support Certificates. Such
shortfalls could occur, for example, if delinquencies on the related Mortgage
Loans were exceptionally high and were concentrated in a particular month. In
addition, such shortfalls could occur if Prepayment Interest Shortfalls were
particularly high in a particular month. The 'PREPAYMENT INTEREST SHORTFALL' for
any Distribution Date is equal to the aggregate shortfall, if any, in
collections of interest (adjusted to the related Net Mortgage Rates) resulting
from Mortgagor prepayments on the Mortgage Loans during the related Collection
Period. Such shortfalls will result because interest on prepayments in full is
paid only to the date of prepayment, and because no interest is paid on
prepayments in part, as such prepayments in part are applied to reduce the
outstanding principal balance of the related Mortgage Loans as of the Due Date
in the month of prepayment. Any Accrued Certificate Interest remaining unpaid as
to any class of the Offered Certificates, as a result of any such shortfalls
(other than any shortfalls caused in connection with Excess Losses or Relief Act
Shortfalls) will be carried forward and will bear interest at the related
Pass-Through Rate and be payable on future Distribution Dates to the extent of
funds available therefor (such amount, including interest thereon, as of any
Distribution Date, the 'UNPAID INTEREST SHORTFALL'). Such amounts payable to the
Senior Certificates will be paid concurrently with Accrued Certificate Interest
thereon pursuant to clause (i) of the second preceding paragraph or from the Net
Monthly Excess Cash Flow. Such amounts owed to the Class M-1, Class M-2 and
Class B-1 Certificates will be payable solely from the Net Monthly Excess Cash
Flow as described in ' -- Net Monthly Excess Cash Flow Distributions' below.
 
     The 'PASS-THROUGH RATE' with respect to each class of Offered Certificates
(other than the Fixed Strip Certificates) is equal to the fixed rate set forth
on the cover hereof, subject, in the case of the Class B-1 Certificates to a
maximum rate equal to the Maximum Class B-1 Rate. With respect to any
Distribution Date, the 'MAXIMUM CLASS B-1 RATE' will be equal to the weighted
average of the Net Mortgage Rates on the Mortgage Loans, weighted on the basis
of the related Stated Principal Balance of each Mortgage Loan as of the first
day of the month preceding the month of such Distribution Date, minus the
product of (x) the Pass-Through Rate on the Fixed Strip Certificates and (y) a
fraction, the numerator of which is the Notional Amount of the Fixed Strip
Certificates and the denominator of which is the aggregate Stated Principal
Balance of the Mortgage Loans as of the beginning of the related Due Period. The
Pass-Through Rate for the Fixed Strip Certificates will be equal to 8.00% per
annum for the first 30 Distribution Dates, and 0.00% thereafter.
 
     As described herein, Accrued Certificate Interest on each class of Offered
Certificates is based on the Certificate Principal Balances thereof (or the
Notional Amount thereof, in the case of the Fixed Strip Certificates)
immediately prior to the related Distribution Date. The 'CERTIFICATE PRINCIPAL
BALANCE' of any class of Senior Certificates (other than the Fixed Strip
Certificates) means the initial Certificate Principal Balance thereof as reduced
by the sum of (x) all amounts actually distributed to the holders of such
Certificates on all prior Distribution Dates on account of principal and (y) the
aggregate, cumulative amount of Excess
 
                                      S-26
 


<PAGE>

<PAGE>
Losses allocated thereto (upon which interest will no longer accrue) on all
prior Distribution Dates. The Certificate Principal Balance of any class of
Subordinate Certificates means the initial Certificate Principal Balance thereof
as reduced by the sum of (x) all amounts actually distributed to the holders of
such Certificates on all prior Distribution Dates on account of principal and
(y) the aggregate, cumulative amount of Realized Losses allocated thereto (upon
which interest will no longer accrue) on all prior Distribution Dates. The
'NOTIONAL AMOUNT' of the Fixed Strip Certificates as of any Distribution Date
will generally be equal to the Certificate Principal Balance of the Class A-L1
Certificates immediately prior to such date. References herein to the Notional
Amount are used solely for certain calculations and do not represent the right
of any Class of Certificates to receive distributions allocable to principal.
 
     The 'NET MORTGAGE RATE' on each Mortgage Loan is equal to the Mortgage Rate
thereon minus the rates per annum at which the master servicing fee and
subservicing fee (collectively, the related 'SERVICING FEE RATE') accrue. The
Net Mortgage Rate with respect to each Mortgage Loan as of the Cut-off Date will
be set forth in the Mortgage Loan Schedule attached to the Pooling and Servicing
Agreement. As of the Cut-off Date, the weighted average Net Mortgage Rate of the
Mortgage Loans is approximately 11.09% per annum, and is expected to change
thereafter as Mortgage Loans are liquidated or paid off.
 
     The 'STATED PRINCIPAL BALANCE' of any Mortgage Loan as of any date of
determination is equal to the Cut-off Date Balance thereof, reduced by all
amounts allocable to principal that have been distributed to Certificateholders
with respect to such Mortgage Loan, and as further reduced to the extent that
any Realized Loss thereon has been allocated to one or more classes of
Certificates on or before the date of determination.
 
PRINCIPAL DISTRIBUTIONS
 
     The 'PRINCIPAL DISTRIBUTION AMOUNT' means, as of any Distribution Date, the
sum of (i) the Principal Remittance Amount, minus, on any Distribution Date
occurring on or after the Stepdown Date (as defined herein), the
Overcollateralization Reduction Amount (as defined herein), if any, and (ii) the
Extra Principal Distribution Amount (funded as described below under ' -- Net
Monthly Excess Cash Flow Distributions'), if any, for such Distribution Date. On
each Distribution Date prior to the Stepdown Date and on or after the Stepdown
Date if a Trigger Event is in effect, the Principal Distribution Amount will be
distributed to the Offered Certificates (other than the Fixed Strip
Certificates) as follows:
 
          (i) first, to the Senior Certificates, in the manner and priority
     described in the ninth following paragraph, until the Certificate Principal
     Balances of the Senior Certificates have been reduced to zero;
 
          (ii) second, the balance, if any, remaining of the Principal
     Distribution Amount after the distribution described in clause (i) above
     shall be distributed to the Class M-1, Class M-2 and Class B-1
     Certificates, in that order, in each case until the Certificate Principal
     Balance thereof has been reduced to zero; and
 
          (iii) third, any amount remaining shall be included in the Net Monthly
     Excess Cash Flow as described in ' -- Net Monthly Excess Cash Flow
     Distributions' below and applied as described therein.
 
     On each Distribution Date on or after the Stepdown Date so long as no
Trigger Event is in effect, the Principal Distribution Amount will be
distributed to the Offered Certificates (other than the Fixed Strip
Certificates) as follows:
 
          (i) first, to the Senior Certificates, in the manner and priority as
     described in the eighth following paragraph, until the Certificate
     Principal Balances of the Senior Certificates have been reduced to zero, an
     amount equal to the excess, if any, of (x) the aggregate Certificate
     Principal Balance of the Senior Certificates immediately prior to such
     Distribution Date over (y) the lesser of (a) the product of (1) the lesser
     of (A) the Stepped Up Enhancement Percentage and (B) 64.00% and (2) the
     aggregate outstanding Stated Principal Balance of the Mortgage Loans as of
     the last day of the related Due Period and (b) the aggregate outstanding
     Stated Principal Balance of the Mortgage Loans as of the last day of the
     related Due Period minus $1,148,133;
 
          (ii) second, from the balance, if any, remaining of the Principal
     Distribution Amount after the distribution described in clause (i) above,
     to the Class M-1 Certificates, until the Certificate Principal Balance of
     the Class M-1 Certificates has been reduced to zero, the excess, if any, of
     (x) the sum of (a) the aggregate Certificate Principal Balance of the
     Senior Certificates (after taking into account distributions pursuant to
     clause (i) above on such Distribution Date) and (b) the aggregate
     Certificate Principal Balance of the Class M-1 Certificates immediately
     prior to such Distribution Date over (y) the lesser of (a) the
 
                                      S-27
 


<PAGE>

<PAGE>
     product of (1) 81.00% and (2) the aggregate outstanding Stated Principal
     Balance of the Mortgage Loans as of the last day of the related Due Period
     and (b) the aggregate outstanding Stated Principal Balance of the Mortgage
     Loans as of the last day of the related Due Period minus $1,148,133.
 
          (iii) third, from the balance, if any, remaining of the Principal
     Distribution Amount after the distributions described in clauses (i) and
     (ii) above, to the Class M-2 Certificates, until the Certificate Principal
     Balance of the Class M-2 Certificates has been reduced to zero, the excess,
     if any, of (x) the sum of (a) the aggregate Certificate Principal Balance
     of the Senior Certificates and Class M-1 Certificates (after taking into
     account distributions pursuant to clauses (i) and (ii) above on such
     Distribution Date) and (b) the aggregate Certificate Principal Balance of
     the Class M-2 Certificates immediately prior to such Distribution Date over
     (y) the lesser of (a) the product of (1) 89.00% and (2) the aggregate
     outstanding Stated Principal Balance of the Mortgage Loans as of the last
     day of the related Due Period and (b) the aggregate outstanding Stated
     Principal Balance of the Mortgage Loans as of the last day of the related
     Due Period minus $1,148,133;
 
          (iv) fourth, from the balance, if any, remaining of the Principal
     Distribution Amount after the distributions described in clauses (i)
     through (iii) above, to the Class B-1 Certificates, until the Certificate
     Principal Balance of the Class B-1 Certificates has been reduced to zero,
     the excess, if any, of (x) the sum of (a) the aggregate Certificate
     Principal Balance of the Senior Certificates and Class M Certificates
     (after taking into account distributions pursuant to clauses (i) though
     (iii) above on such Distribution Date) and (b) the aggregate Certificate
     Principal Balance of the Class B-1 Certificates immediately prior to such
     Distribution Date over (y) the lesser of (a) the product of (1) 96.00% and
     (2) the aggregate outstanding Stated Principal Balance of the Mortgage
     Loans as of the last day of the related Due Period and (b) the aggregate
     outstanding Stated Principal Balance of the Mortgage Loans as of the last
     day of the related Due Period minus $1,148,133; and
 
          (v) fifth, any amount remaining shall be included in the Net Monthly
     Excess Cash Flow as described in ' -- Net Monthly Excess Cash Flow
     Distributions' below and applied as described therein.
 
     A 'TRIGGER EVENT' is in effect on or after the Stepdown Date if on a
Distribution Date the percentage obtained by dividing (x) the aggregate Stated
Principal Balance of the Mortgage Loans that are 60 or more days delinquent in
payment of principal and interest as of such Distribution Date (including
Mortgage Loans in foreclosure and REO Mortgage Loans), by (y) the aggregate
Stated Principal Balance of all of the Mortgage Loans immediately preceding such
Distribution Date, equals or exceeds 50.00% of the Senior Specified Enhancement
Percentage.
 
     The 'STEPPED UP ENHANCEMENT PERCENTAGE' means on any Distribution Date, a
percentage equal to (x) 100% minus (y) two times a percentage obtained by
dividing (i) the aggregate Stated Principal Balance of the Mortgage Loans that
are 60 or more days delinquent in payment of principal and interest as of such
Distribution Date (including Mortgage Loans in foreclosure and REO Mortgage
Loans), by (ii) the aggregate Stated Principal Balance of all of the Mortgage
Loans immediately preceding such Distribution Date.
 
     The 'STEPDOWN DATE' means the later to occur of (x) the Distribution Date
in November 2000 and (y) the first Distribution Date on which the Senior
Enhancement Percentage is greater than or equal to the Senior Specified
Enhancement Percentage.
 
     The 'SENIOR ENHANCEMENT PERCENTAGE' is the percentage obtained by dividing
(x) the sum of (i) the aggregate Certificate Principal Balance of the
Subordinate Certificates immediately prior to such Distribution Date and (ii)
the Overcollateralization Amount (prior to any payments of the Principal
Distribution Amount to the Offered Certificates on such Distribution Date), by
(y) the aggregate Stated Principal Balance of the Mortgage Loans as of the last
day of the related Due Period.
 
     'SENIOR SPECIFIED ENHANCEMENT PERCENTAGE' on any date of determination
thereof means 36.00%.
 
     'EXTRA PRINCIPAL DISTRIBUTION AMOUNT' means, as of any Distribution Date,
the lesser of (x) the Net Monthly Excess Interest Amount for such Distribution
Date and (y) the excess, if any, of (i) the Required Overcollateralization
Amount for such Distribution Date over (ii) the Overcollateralization Amount
(calculated for this purpose after taking into account the reduction on such
Distribution Date of the Certificate Principal Balances of all Classes of
Certificates resulting from the distribution of the Principal Remittance Amount)
for such Distribution Date.
 
                                      S-28
 


<PAGE>

<PAGE>
     In no event will any Principal Distribution Amount paid with respect to any
Distribution Date and any class of Offered Certificates be less than zero or
greater than the then outstanding Certificate Principal Balance of such Offered
Certificate.
 
     Distributions of the Principal Distribution Amount payable to the Senior
Certificates on each Distribution Date (such distribution, the 'SENIOR PRINCIPAL
DISTRIBUTION AMOUNT') will be made as follows:
 
          (a) Prior to the occurrence of the Credit Support Depletion Date (as
     defined below), the Senior Principal Distribution Amount shall be
     distributed to the Senior Certificates as follows:
 
             (i) first, on a pro rata basis, based on the respective Certificate
        Principal Balances thereof, to the Lockout Certificates, the Lockout
        Distribution Percentage of the Senior Principal Distribution Amount, in
        reduction of the Certificate Principal Balances thereof, until such
        Certificate Principal Balances have been reduced to zero;
 
             (ii) second, to the Class A-1 Certificates, in reduction of the
        Certificate Principal Balance thereof, until such Certificate Principal
        Balance has been reduced to zero;
 
             (iii) third, to the Class A-2 Certificates, in reduction of the
        Certificate Principal Balance thereof, until such Certificate Principal
        Balance has been reduced to zero;
 
             (iv) fourth, to the Class A-3 Certificates, in reduction of the
        Certificate Principal Balance thereof, until such Certificate Principal
        Balance has been reduced to zero;
 
             (v) fifth, to the Class A-4 Certificates, in reduction of the
        Certificate Principal Balance thereof, until such Certificate Principal
        Balance has been reduced to zero;
 
             (vi) sixth, to the Class A-5 Certificates, in reduction of the
        Certificate Principal Balance thereof, until such Certificate Principal
        Balance has been reduced to zero;
 
             (vii) seventh, to the Class A-6 Certificates, in reduction of the
        Certificate Principal Balance thereof, until such Certificate Principal
        Balance has been reduced to zero;
 
             (viii) eighth, to the Class A-7 Certificates, in reduction of the
        Certificate Principal Balance thereof, until such Certificate Principal
        Balance has been reduced to zero; and
 
             (ix) ninth, on a pro rata basis, based on the respective
        Certificate Principal Balances thereof, to the Lockout Certificates, in
        reduction of the Certificate Principal Balances thereof, until such
        Certificate Principal Balances have been reduced to zero.
 
          (b) On or after the occurrence of the Credit Support Depletion Date,
     all priorities relating to distributions as described above in respect of
     principal among the various classes of Senior Certificates will be
     disregarded, and the Senior Principal Distribution Amount will be
     distributed to all classes of Senior Certificates pro rata in accordance
     with their respective outstanding Certificate Principal Balances.
 
     The 'CREDIT SUPPORT DEPLETION DATE' is the first Distribution Date on which
the sum of the Overcollateralization Amount and the Certificate Principal
Balances of the Subordinate Certificates has been reduced to zero.
 
     The 'LOCKOUT CERTIFICATE PERCENTAGE' will be calculated for each
Distribution Date to be the percentage equal to the aggregate Certificate
Principal Balance of the Lockout Certificates divided by the sum of the
aggregate Certificate Principal Balances of the Senior Certificates. The
'LOCKOUT DISTRIBUTION PERCENTAGE' for any Distribution Date occurring prior to
the Distribution Date in November 2000 will be equal to 0%. The Lockout
Distribution Percentage for any Distribution Date occurring after the first
three years following the Delivery Date will be as follows: for any Distribution
Date during the fourth and fifth years after the Delivery Date, 45% of the
Lockout Certificate Percentage for such Distribution Date; for any Distribution
Date during the sixth year after the Delivery Date, 80% of the Lockout
Certificate Percentage for such Distribution Date; for any Distribution Date
during the seventh year after the Delivery Date, 100% of the Lockout Certificate
Percentage for such Distribution Date, and for any Distribution Date thereafter,
the lesser of (x) 300% of the Lockout Certificate Percentage and (y) 100%.
Notwithstanding the foregoing, if the Certificate Principal Balances of the
Senior Certificates (other than the Lockout Certificates) have been reduced to
zero, the Lockout Distribution Percentage will be equal to 100%.
 
     The Master Servicer may elect to treat Insurance Proceeds, Liquidation
Proceeds and other unscheduled collections (not including prepayments by the
Mortgagors) received in any calendar month as included in the Interest
Remittance Amount and the Principal Remittance Amount for the Distribution Date
in the month of
 
                                      S-29
 


<PAGE>

<PAGE>
receipt, but is not obligated to do so. If the Master Servicer so elects, such
amounts will be deemed to have been received (and any related Realized Loss
shall be deemed to have occurred) on the last day of the month prior to the
receipt thereof.
 
NET MONTHLY EXCESS CASH FLOW DISTRIBUTIONS
 
     On any Distribution Date, the sum of the Net Monthly Excess Interest Amount
and the Overcollateralization Reduction Amount is the 'NET MONTHLY EXCESS CASH
FLOW' for such Distribution Date.
 
     On any Distribution Date, the Net Monthly Excess Cash Flow will be applied
in the following order of priority on such Distribution Date:
 
          (a) first, to pay any Unpaid Interest Shortfall on the Class A
     Certificates on a pro rata basis until reduced to zero;
 
          (b) second, to fund the Extra Principal Distribution Amount for such
     Distribution Date;
 
          (c) third, to pay any Unpaid Interest Shortfall on the Class M-1
     Certificates until reduced to zero;
 
          (d) fourth, to reimburse the Class M-1 Certificates for Realized
     Losses (other than Excess Losses) previously allocated thereto as described
     below under ' -- Allocation of Losses; Subordination,' until fully
     reimbursed;
 
          (e) fifth, to pay any Unpaid Interest Shortfall on the Class M-2
     Certificates until reduced to zero;
 
          (f) sixth, to reimburse the Class M-2 Certificates for Realized Losses
     (other than Excess Losses) previously allocated thereto as described below
     under ' -- Allocation of Losses; Subordination,' until fully reimbursed;
 
          (g) seventh, to pay any Unpaid Interest Shortfall on the Class B-1
     Certificates until reduced to zero;
 
          (h) eighth, to reimburse the Class B-1 Certificates for Realized
     Losses (other than Excess Losses) previously allocated thereto as described
     below under ' -- Allocation of Losses; Subordination,' until fully
     reimbursed; and
 
          (i) ninth, any remaining amounts will be distributed to the Class R
     Certificates.
 
OVERCOLLATERALIZATION PROVISIONS
 
     With respect to any Distribution Date, the excess, if any, of (a) the
aggregate Stated Principal Balances of the Mortgage Loans immediately following
such Distribution Date over (b) the Certificate Principal Balance of the Offered
Certificates as of such date (after taking into account the payment to the
Offered Certificates of the Principal Distribution Amount) is the
'OVERCOLLATERALIZATION AMOUNT' as of such Distribution Date. The Pooling and
Servicing Agreement requires that the Net Monthly Excess Cash Flow, to the
extent available therefor as described above, will be applied as an accelerated
payment of principal on the Offered Certificates to the extent that the Required
Overcollateralization Amount exceeds the Overcollateralization Amount as of such
Distribution Date. The 'REQUIRED OVERCOLLATERALIZATION AMOUNT' means as of any
Distribution Date (i) prior to the Step-Down Date $4,592,531, and (ii) on or
after the Step-Down Date, so long as no Trigger Event is in effect, the greater
of (x) the lesser of (a) $4,592,531 and (b) 4.00% of the then current aggregate
Stated Principal Balance of the Mortgage Loans as of the end of the related Due
Period and (y) $1,148,133. Notwithstanding the foregoing, so long as a Trigger
Event has occurred and is continuing, the Required Overcollateralization Amount
with respect to such Distribution Date will remain equal to the amount required
as of the Distribution Date immediately preceding the date on which such Trigger
Event occurred.
 
     In the event that the Required Overcollateralization Amount is permitted to
decrease or 'step down' on a Distribution Date in the future, a portion of the
principal which would otherwise be distributed to the holders of the Offered
Certificates on such Distribution Date shall not be distributed to the holders
of the Offered Certificates on such Distribution Date. This has the effect of
decelerating the amortization of the Offered Certificates relative to the
amortization of the Mortgage Loans, and of reducing the Overcollateralization
Amount. With respect to any Distribution Date, the excess, if any, of (a) the
Overcollateralization Amount on such Distribution Date over (b) the Required
Overcollateralization Amount is the 'EXCESS OVERCOLLATERALIZATION AMOUNT' with
respect to such Distribution Date. If, on any Distribution Date, the Excess
Overcollateralization Amount is, or, after taking into account all other
distributions to be made on such Distribution Date would be, greater than zero
(i.e., the Overcollateralization Amount is or would be greater than
 
                                      S-30
 


<PAGE>

<PAGE>
the Required Overcollateralization Amount), then any amounts relating to
principal which would otherwise be distributed to the holders of the Offered
Certificates on such Distribution Date shall instead be distributed to the
Certificates as described under ' -- Net Monthly Excess Cash Flow Distributions'
herein; such amount being the 'OVERCOLLATERALIZATION REDUCTION AMOUNT' for such
Distribution Date.
 
ALLOCATION OF LOSSES; SUBORDINATION
 
     On each Distribution Date following the application of all amounts
distributable on such date, to the extent the aggregate Stated Principal Balance
of the Mortgage Loans is less than the aggregate Certificate Principal Balances
of the Offered Certificates due to Realized Losses on the Mortgage Loans (other
than Excess Losses), the Certificate Principal Balances of the Offered
Certificates shall be reduced as follows, until such deficiency is fully
allocated: first, the Certificate Principal Balance of the Class B-1
Certificates shall be reduced, until the Certificate Principal Balance thereof
has been reduced to zero; second, the Certificate Principal Balance of the Class
M-2 Certificates shall be reduced, until the Certificate Principal Balance
thereof has been reduced to zero; and third, the Certificate Principal Balance
of the Class M-1 Certificates shall be reduced, until the Certificate Principal
Balance thereof has been reduced to zero. The Certificate Principal Balances of
the Senior Certificates will not be so reduced and such Certificates will
continue to be entitled to receive Accrued Certificate Interest on their balance
subject to available funds.
 
     Any allocation of the principal portion of a Realized Loss (other than a
Debt Service Reduction) to a Subordinate Certificate will be made by reducing
the Certificate Principal Balance thereof. The interest portion of Realized
Losses and the principal portion of Debt Service Reductions will be allocated to
the Offered Certificates through the priority of payment provisions as described
in 'Description of the Certificates -- Interest Distributions' and
' -- Principal Distributions' herein. As used herein, 'DEBT SERVICE REDUCTION'
means a reduction in the amount of the monthly payment due to certain bankruptcy
proceedings, but does not include any permanent forgiveness of principal. As
used herein, 'SUBORDINATION' refers to the provisions discussed above for the
sequential allocation of Realized Losses among the various classes and also the
subordination provided by the Overcollateralization Amount (including
overcollateralization created by the Net Monthly Excess Cash Flow) inasmuch as
Realized Losses are only allocated to the Offered Certificates after the
Overcollateralization Amount has been reduced to zero, as well as all provisions
effecting such allocations including the priorities for distribution of cash
flows in the amounts described herein. As used herein, 'SPECIAL HAZARD LOSSES'
has the same meaning set forth in the Prospectus, except that Special Hazard
Losses will not include Extraordinary Losses, and Special Hazard Losses will not
exceed the lesser of the cost of repair or replacement of the related Mortgaged
Properties.
 
     Any Special Hazard Losses (as defined herein) in excess of the Special
Hazard Amount ('EXCESS SPECIAL HAZARD LOSSES'), Fraud Losses (as defined in the
Prospectus) in excess of the Fraud Loss Amount ('EXCESS FRAUD LOSSES') and
losses occasioned by war, civil insurrection, certain government actions,
nuclear reaction and certain other risks ('EXTRAORDINARY LOSSES'; and
collectively with Excess Special Hazard Losses and Excess Fraud Losses, 'EXCESS
LOSSES') or other losses of a type not covered by Subordination will be
allocated on a pro rata basis among the Offered Certificates, in reduction of
the Certificate Principal Balances thereof, and in an aggregate amount equal to
the amount of such loss times a fraction equal to (x) the then aggregate
Certificate Principal Balance of the Offered Certificates over (y) the then
aggregate Stated Principal Balance of the Mortgage Loans, except that Excess
Losses otherwise allocable to the Super Senior Certificates will be allocated to
the Senior Support Certificates until the Certificate Principal Balance thereof
is reduced to zero. An allocation of an Excess Loss on a 'pro rata basis' among
two or more classes of Certificates means an allocation to each such class of
Certificates on the basis of its then outstanding Certificate Principal Balance
prior to giving effect to distributions to be made on such Distribution Date in
the case of an allocation of the principal portion of an Excess Loss, or based
on the Accrued Certificate Interest thereon in respect of such Distribution Date
in the case of an allocation of the interest portion of an Excess Loss.
 
     With respect to any defaulted Mortgage Loan that is finally liquidated,
through foreclosure sale, disposition of the related Mortgaged Property if
acquired on behalf of the Certificateholders by deed in lieu of foreclosure, or
otherwise, the amount of loss realized, if any, will equal the portion of the
Stated Principal Balance remaining, if any, plus interest thereon through the
last day of the month in which such Mortgage Loan was finally liquidated, after
application of all amounts recovered (net of amounts reimbursable to the Master
Servicer or the Subservicer for expenses, including attorneys' fees) towards
interest and principal owing on the Mortgage
 
                                      S-31
 


<PAGE>

<PAGE>
Loan. The Master Servicer will treat any Mortgage Loan that is 180 days or more
delinquent as having been finally liquidated. Such amount of loss realized and
any Special Hazard Losses, Fraud Losses and Extraordinary Losses (each as
defined in the Prospectus) are referred to herein as 'REALIZED LOSSES.'
 
     In order to maximize the likelihood of distribution in full of Accrued
Certificate Interest on the Senior Certificates and of the Senior Principal
Distribution Amount, on each Distribution Date, holders of the Senior
Certificates have a right to distributions of the Interest Remittance Amount and
the Principal Distribution Amount that is prior to the rights of the holders of
the Class M Certificates and Class B-1 Certificates, to the extent necessary to
satisfy the payment of Accrued Certificate Interest on, and the Senior Principal
Distribution Amount to, the Senior Certificates. Similarly, holders of the Class
M Certificates have a right to distributions that is prior to the rights of the
holders of the Class B-1 Certificates, and holders of the Class M Certificates
with a higher payment priority have a right to distributions that is prior to
the rights of the holders of any Class M Certificates with a lower payment
priority. In addition, the overcollateralization provisions of the Trust Fund
will also increase the likelihood of distribution of full amounts of interest
and principal to the Offered Certificates on each Distribution Date.
 
     The priority of payment provisions herein will accelerate the amortization
of the Senior Certificates relative to the actual amortization of the Mortgage
Loans. To the extent that the Senior Certificates are amortized faster than the
Mortgage Loans, in the absence of offsetting Realized Losses, the percentage
interest evidenced by such Senior Certificates in the Mortgage Loans will be
decreased, thereby increasing, relative to the Certificate Principal Balances of
the Subordinate Certificates and the Overcollateralization Amount, the
subordination afforded the Senior Certificates by the Subordinate Certificates
and the Overcollateralization Amount.
 
     The priority of payment provisions herein among the Subordinate
Certificates, as described herein, also generally has the effect during certain
periods, in the absence of losses, of decreasing the percentage interest
evidenced by any class of related Subordinate Certificates with a higher payment
priority, thereby increasing, relative to its Certificate Principal Balance, the
Subordination afforded to such class of the Subordinate Certificates by the
Overcollateralization Amount (including overcollateralization created by the Net
Monthly Excess Cash Flow) and any class of Subordinate Certificates with a lower
payment priority. However, investors in the Subordinate Certificates should be
aware that on and after the Distribution Date on which the Overcollateralization
Amount has been reduced to approximately $1,148,133, the most subordinate class
of Subordinate Certificates then outstanding may receive more than such class'
pro rata share of the Principal Distribution Amount for such Distribution Date.
In such case, the most subordinate class of Subordinate Certificates then
outstanding may be retired prior to the most senior class and will therefore not
provide Subordination thereafter (although Subordination will be provided by the
Overcollateralization Amount).
 
     The aggregate amount of Realized Losses which may be allocated in
connection with Special Hazard Losses (the 'SPECIAL HAZARD AMOUNT') through
Subordination shall initially be equal to $2,296,266. As of any date of
determination following the Cut-off Date, the Special Hazard Amount shall equal
$2,296,266 less the sum of (A) any amounts allocated through Subordination in
respect of Special Hazard Losses and (B) the Adjustment Amount. The Adjustment
Amount will be equal to an amount calculated pursuant to the terms of the
Pooling and Servicing Agreement. As used in this Prospectus Supplement, 'SPECIAL
HAZARD LOSSES' has the same meaning set forth in the Prospectus, except that
Special Hazard Losses will not include and the Subordination will not cover
Extraordinary Losses, and Special Hazard Losses will not exceed the lesser of
the cost of repair or replacement of the related Mortgaged Properties.
 
     The aggregate amount of Realized Losses which may be allocated in
connection with Fraud Losses (the 'FRAUD LOSS AMOUNT') through Subordination
shall initially be equal to $6,888,797. As of any date of determination after
the Cut-off Date, the Fraud Loss Amount shall equal (X) prior to the first
anniversary of the Cut-off Date an amount equal to 3.00% of the aggregate
principal balance of all of the Mortgage Loans as of the Cut-off Date minus the
aggregate amounts allocated through Subordination with respect to Fraud Losses
up to such date of determination, (Y) from the first to the second anniversary
of the Cut-off Date, an amount equal to (1) the lesser of (a) the Fraud Loss
Amount as of the most recent anniversary of the Cut-off Date and (b) 2.00% of
the aggregate principal balance of all of the Mortgage Loans as of the most
recent anniversary of the Cut-off Date minus (2) the aggregate amounts allocated
through Subordination with respect to Fraud Losses since the most recent
anniversary of the Cut-off Date up to such date of determination and (Z) from
the second to the fifth anniversary of the Cut-off Date, an amount equal to (1)
the lesser of (a) the Fraud Loss Amount as of the most recent anniversary of the
Cut-off Date and (b) 1.00% of the aggregate principal balance of all of the
Mortgage
 
                                      S-32
 


<PAGE>

<PAGE>
Loans as of the most recent anniversary of the Cut-off Date minus (2) the
aggregate amounts allocated through Subordination with respect to Fraud Losses
since the most recent anniversary of the Cut-off Date up to such date of
determination. On and after the fifth anniversary of the Cut-off Date, the Fraud
Loss Amount shall be zero and Fraud Losses shall not be allocated through
Subordination.
 
     The Special Hazard Amount and Fraud Amount are subject to further reduction
as described in the Prospectus under 'Subordination.'
 
                  CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS
 
GENERAL
 
     The yield to maturity and the aggregate amount of distributions on the
Offered Certificates will be affected by the rate and timing of principal
payments on the Mortgage Loans and the amount and timing of Mortgagor defaults
resulting in Realized Losses. The rate of default and the severity of losses of
mortgage loans secured by second liens may be greater than that of mortgage
loans secured by first liens. In addition, such yields may be adversely affected
by a higher or lower than anticipated rate of principal payments on the Mortgage
Loans in the Trust Fund. The rate of principal payments on such Mortgage Loans
will in turn be affected by the amortization schedules of the Mortgage Loans,
the rate and timing of principal prepayments thereon by the Mortgagors,
liquidations of defaulted Mortgage Loans and repurchases of Mortgage Loans due
to certain breaches of representations. The timing of changes in the rate of
prepayments, liquidations and repurchases of the Mortgage Loans may, and the
timing of Realized Losses will, significantly affect the yield to an investor,
even if the average rate of principal payments experienced over time is
consistent with an investor's expectation. Since the rate and timing of
principal payments on the Mortgage Loans will depend on future events and on a
variety of factors (as described more fully herein and in the Prospectus under
'Yield and Prepayment Considerations'), no assurance can be given as to such
rate or the timing of principal payments on the Offered Certificates.
 
     The Mortgage Loans generally may be prepaid by the Mortgagors at any time
without payment of any prepayment fee or penalty. The Mortgage Loans generally
contain due-on-sale clauses. As described under 'Description of the
Certificates -- Principal Distributions' herein, during certain periods all or a
disproportionately large percentage of principal collections on the Mortgage
Loans will be allocated among the Senior Certificates (other than the Lockout
Certificates), and during certain periods no principal collections or a
disproportionately small portion of principal collections will be distributed on
the Lockout Certificates or to the Subordinate Certificates. Prepayments,
liquidations and purchases of the Mortgage Loans will result in distributions to
holders of the Offered Certificates of principal amounts which would otherwise
be distributed over the remaining terms of the Mortgage Loans. Factors affecting
prepayment (including defaults and liquidations) of mortgage loans include
changes in Mortgagors' housing needs, job transfers, unemployment, Mortgagors'
net equity in the mortgaged properties, changes in the value of the mortgaged
properties, mortgage market interest rates, solicitations and servicing
decisions. In addition, if prevailing mortgage rates fell significantly below
the Mortgage Rates on the Mortgage Loans, the rate of prepayments (including
refinancings) would be expected to increase. Conversely, if prevailing mortgage
rates rose significantly above the Mortgage Rates on the Mortgage Loans, the
rate of prepayments on the Mortgage Loans would be expected to decrease.
Furthermore, since mortgage loans secured by second liens are not generally
viewed by borrowers as permanent financing and generally carry a high rate of
interest, the Mortgage Loans may experience a higher rate of prepayments than
traditional mortgage loans. Prepayment of the related first lien may also affect
the rate of prepayments on the Mortgage Loans.
 
     The Offered Certificates are subject to various priorities for payment of
principal as described herein. Distributions of principal on classes of Offered
Certificates having an earlier priority of payment will be affected by the rates
of prepayment of the Mortgage Loans early in the life of the Mortgage Pool. The
timing of commencement of principal distributions and the weighted average lives
of classes of Offered Certificates with a later priority of payment will be
affected by the rates of prepayment of the Mortgage Loans both before and after
the commencement of principal distributions on such classes. In addition, the
yield to maturity of the Offered Certificates will depend on whether, to what
extent, and the timing with respect to which, Net Monthly Excess Cash Flow is
used to accelerate payments of principal on the Offered Certificates or any
Overcollateralization Reduction Amount is released. See 'Description of the
Certificates -- Overcollaterization' herein.
 
                                      S-33
 


<PAGE>

<PAGE>
     The rate of defaults on the Mortgage Loans will also affect the rate and
timing of principal payments on the Mortgage Loans. In general, defaults on
mortgage loans are expected to occur with greater frequency in their early
years. The rate of default and the severity of losses of mortgage loans secured
by second liens is likely to be greater than that of mortgage loans secured by
first liens on comparable properties. The rate of default on Mortgage Loans
which are refinance or limited documentation mortgage loans, and on Mortgage
Loans with high Combined Loan-to-Value Ratios, may be higher than for other
types of Mortgage Loans. Furthermore, the rate and timing of prepayments,
defaults and liquidations on the Mortgage Loans will be affected by the general
economic condition of the region of the country in which the related Mortgaged
Properties are located. The risk of delinquencies and loss is greater and
prepayments are less likely in regions where a weak or deteriorating economy
exists, as may be evidenced by, among other factors, increasing unemployment or
falling property values. See 'Yield and Prepayment Considerations' and 'Risk
Factors' in the Prospectus. In addition, because borrowers of Balloon Mortgage
Loans are required to make a relatively large single payment upon maturity, it
is possible that the default risk associated with Balloon Mortgage Loans is
greater than that associated with fully-amortizing mortgage loans. See 'Risk
Factors' herein.
 
     Because the Mortgage Rates on the Mortgage Loans and the Pass-Through Rates
on the Offered Certificates are fixed, such rates will not change in response to
changes in market interest rates. Accordingly, if market interest rates or
market yields for securities similar to the Offered Certificates were to rise,
the market value of the Offered Certificates may decline.
 
     The yield to investors on each class of Offered Certificates, and
particularly on those classes of Offered Certificates with lower payment
priorities, will be sensitive to Prepayment Interest Shortfalls and Delinquency
Shortfalls because such amounts will not be covered by the Master Servicer
either through compensating interest or Advances, respectively. On each
Distribution Date, Prepayment Interest Shortfalls and the interest portion of
Delinquency Shortfalls will reduce the Interest Remittance Amount and the
principal portion of Delinquency Shortfalls will not be included in the
Principal Remittance Amount, thereby reducing amounts available for distribution
to the Offered Certificates. In certain scenarios involving Prepayment Interest
Shortfalls or Delinquency Shortfalls, the Interest Remittance Amount may be
insufficient to pay Accrued Certificate Interest on the Offered Certificates in
full. Any shortfalls in interest distributions resulting therefrom will be
allocated first to the respective classes of Subordinate Certificates (in the
order in which Realized Losses are allocated thereto) prior to allocation among
the Senior Certificates and will carry forward (with interest thereon) and will
be payable on future Distribution Dates subject to available funds. The Senior
Certificates will be reimbursed for such interest shortfalls prior to the
payment of Accrued Certificate Interest on the Subordinate Certificates. Each
respective class of Subordinate Certificates will be reimbursed for such
interest shortfalls from Net Monthly Excess Cashflow only when the required
level of overcollateralization has been reached and any Subordinate Certificates
with a higher payment priority have been reimbursed for such interest shortfalls
and for any other Realized Losses (other than any Excess Losses) allocated
thereto. As a result, holders of the Subordinate Certificates may experience
delays in being reimbursed for such shortfalls.
 
     In addition, the yield to maturity on each class of Offered Certificates
will depend on, among other things, the price paid by the holders of the Offered
Certificates and the related Pass-Through Rate. The extent to which the yield to
maturity of a Offered Certificate is sensitive to prepayments will depend, in
part, upon the degree to which it is purchased at a discount or premium. In
general, if a class of Offered Certificates is purchased at a premium and
principal distributions thereon occur at a rate faster than assumed at the time
of purchase, the investor's actual yield to maturity will be lower than
anticipated at the time of purchase. Conversely, if a class of Offered
Certificates is purchased at a discount and principal distributions thereon
occur at a rate slower than assumed at the time of purchase, the investor's
actual yield to maturity will be lower than anticipated at the time of purchase.
For additional considerations relating to the yield on the Certificates, see
'Yield and Prepayment Considerations' in the Prospectus.
 
     Lockout Certificates: Investors in the Lockout Certificates should be aware
that because the Lockout Certificates do not receive any payments of principal
prior to the Distribution Date occurring in November 2000 and prior to the
Distribution Date occurring in November 2003 will receive a disproportionately
small portion of payments of principal (unless the Certificate Principal
Balances of the Senior Certificates (other than the Lockout Certificates) have
been reduced to zero), the weighted average lives of the Lockout Certificates
will be longer than would otherwise be the case, and the effect on the market
value of the Lockout Certificates of changes in market interest rates or market
yields for similar securities will be greater than for other classes of Senior
Certificates entitled to such distributions. However, beginning with the
Distribution Date occurring in
 
                                      S-34
 


<PAGE>

<PAGE>
November 2004, the Lockout Certificates will receive a disproportionately large
percentage of principal collections until their Certificate Principal Balance is
reduced to zero.
 
     Certificates with Subordination Features: As described herein, during
certain periods all or a disproportionately large percentage of principal
payments on the Mortgage Loans will be allocated to the Senior Certificates and,
during certain periods, no principal payments will be distributed to the
Subordinate Certificates. Unless the Certificate Principal Balances of the
Senior Certificates have been reduced to zero, the Subordinate Certificates will
not be entitled to receive distributions of principal until the Stepdown Date.
Furthermore, if a Trigger Event is in effect, the Subordinate Certificates will
not be entitled to receive distributions in respect of principal until the
Certificate Principal Balances of the Senior Certificates have been reduced to
zero. To the extent that no principal payments are distributed on the
Subordinate Certificates, the Subordination afforded the Senior Certificates by
the Subordinate Certificates (together with the Overcollateralization Amount
(including overcollateralization created by the Net Monthly Excess Cash Flow)),
in the absence of offsetting Realized Losses allocated thereto, will be
increased, and the weighted average lives of the Subordinate Certificates will
be extended.
 
     In addition, investors in the Subordinate Certificates should be aware that
on and after the Distribution Date on which the Overcollateralization Amount has
been reduced to approximately $1,148,133, the most subordinate class of
Subordinate Certificates then outstanding may receive more than such class' pro
rata share of the Principal Distribution Amount for such Distribution Date.
 
     The yield to investors on each class of Subordinate Certificates, and
particularly on those classes of Subordinate Certificates with lower payment
priorities, will be extremely sensitive to losses due to defaults on the
Mortgage Loans (and the timing thereof), to the extent such losses are not
covered by the Overcollateralization Amount (including overcollateralization
created by the Net Monthly Excess Cash Flow) or by any other class of
Subordinate Certificates having a lower payment priority, because the entire
amount of such losses that are covered by Subordination will be allocable to
such class or classes of Subordinate Certificates, as described herein.
Furthermore, as described herein, the timing of receipt of principal and
interest by any class of Subordinate Certificates may be adversely affected by
losses even if such class does not ultimately bear such loss.
 
     Assumed Final Distribution Date: The assumed final Distribution Date with
respect to the Offered Certificates is May 25, 2027, which date is the
Distribution Date immediately following the latest scheduled maturity date for
any Mortgage Loan. No event of default, change in the priorities for
distribution among the various classes or other provisions under the Pooling and
Servicing Agreement will arise or become applicable solely by reason of the
failure to retire the entire Certificate Principal Balance of any class of
Certificates on or before its assumed final Distribution Date.
 
     The actual final Distribution Date with respect to each class of Offered
Certificates could occur significantly earlier than the assumed final
Distribution Date for such class because (i) Net Monthly Excess Cash Flow will
be used to make accelerated payments of principal to the holders of the Offered
Certificates, which payments will have the effect of shortening the weighted
average lives of the Offered Certificates of each class, (ii) prepayments are
likely to occur, which will also have the effect of shortening the weighted
average lives of the Offered Certificates and (iii) the Master Servicer or the
Company may cause a termination of the Trust Fund when the aggregate Stated
Principal Balance of the Mortgage Loans in the Trust Fund is less than 10% of
the Cut-off Date Balance.
 
     Weighted Average Life: Weighted average life refers to the average amount
of time that will elapse from the date of issuance of a security to the date of
distribution to the investor of each dollar distributed in reduction of
principal of such security (assuming no losses). The weighted average life of
the Offered Certificates will be influenced by, among other things, the rate at
which principal of the Mortgage Loans is paid, which may be in the form of
scheduled amortization, prepayments or liquidations.
 
     The prepayment model used in this Prospectus Supplement (the 'PREPAYMENT
ASSUMPTION') represents an assumed rate of prepayment each month relative to the
then outstanding principal balance of a pool of mortgage loans. A 100%
Prepayment Assumption assumes a constant prepayment rate ('CPR') of 4% per annum
of the then outstanding principal balance of such mortgage loans in the first
month of the life of the mortgage loans and an additional 17/12% annum in each
month thereafter until the thirteenth month. Beginning in the thirteenth month
and in each month thereafter during the life of the mortgage loans, a 100%
Prepayment Assumption assumes a CPR of 21% per annum each month. As used in the
table below, a 50% Prepayment
 
                                      S-35
 


<PAGE>

<PAGE>
Assumption assumes prepayment rates equal to 50% of the Prepayment Assumption.
Correspondingly, a 150% Prepayment Assumption assumes prepayment rates equal to
150% of the Prepayment Assumption, and so forth. The Prepayment Assumption does
not purport to be a historical description of prepayment experience or a
prediction of the anticipated rate of prepayment of any pool of mortgage loans,
including the Mortgage Loans.
 
     The table set forth below has been prepared on the basis of certain
assumptions as described below regarding the weighted average characteristics of
the Mortgage Loans that are expected to be included in the Trust Fund as
described under 'Description of the Mortgage Pool' herein and the performance
thereof. The table assumes, among other things, that (i) the Trust Fund includes
the following four hypothetical Mortgage Loans:
 
<TABLE>
<CAPTION>
                                                                                 REMAINING          REMAINING
                                                             ORIGINAL           AMORTIZING           TERM TO
                                             NET          AMORTIZING TERM          TERM              MATURITY
PRINCIPAL BALANCE     MORTGAGE RATE     MORTGAGE RATE       (IN MONTHS)         (IN MONTHS)        (IN MONTHS)
- -----------------     -------------     -------------     ---------------     ---------------     --------------
 
<S>                   <C>               <C>               <C>                 <C>                 <C>
 $  88,094,135.57        11.6190%          11.0390%             353                 350                 177
   138,434,619.07        11.7330           11.1530              179                 174                 174
     2,888,391.78        10.2410            9.6610              238                 235                 235
       209,427.38        11.8670           11.2870              339                 330                 330
</TABLE>
 
(ii) except with respect to the Balloon Mortgage Loans, the scheduled monthly
payment for each Mortgage Loan has been based on its outstanding balance,
interest rate and remaining term to maturity, such that the Mortgage Loan will
amortize in amounts sufficient for repayment thereof over its remaining term to
maturity; (iii) none of the Sellers, the Master Servicer or the Company will
repurchase any Mortgage Loan, as described under 'Mortgage Loan
Program -- Representations Relating to Mortgage Loans' and 'Description of the
Certificates -- Assignment of the Trust Fund Assets' in the Prospectus, and
neither the Master Servicer nor the Company exercises any option to purchase the
Mortgage Loans and thereby cause a termination of the Trust Fund; (iv) there are
no delinquencies or Realized Losses on the Mortgage Loans, and principal
payments on the Mortgage Loans will be timely received together with
prepayments, if any, at the respective constant percentages of the Prepayment
Assumption set forth in the table; (v) there is no Prepayment Interest Shortfall
or any other interest shortfall in any month; (vi) payments on the Certificates
will be received on the 25th day of each month, commencing November 25, 1997;
(vii) payments on the Mortgage Loans earn no reinvestment return; (viii) there
are no additional ongoing Trust Fund expenses payable out of the Trust Fund; and
(ix) the Certificates will be purchased on October 30, 1997 (collectively, the
'STRUCTURING ASSUMPTIONS').
 
     The actual characteristics and performance of the Mortgage Loans will
differ from the assumptions used in constructing the table set forth below,
which is hypothetical in nature and is provided only to give a general sense of
how the principal cash flows might behave under varying prepayment scenarios.
For example, it is very unlikely that the Mortgage Loans will prepay at a
constant level of the Prepayment Assumption until maturity or that all of the
Mortgage Loans will prepay at the same level of the Prepayment Assumption.
Moreover, the diverse remaining terms to maturity of the Mortgage Loans could
produce slower or faster principal distributions than indicated in the table at
the various constant percentages of the Prepayment Assumption specified, even if
the weighted average remaining term to maturity of the Mortgage Loans is as
assumed. Any difference between such assumptions and the actual characteristics
and performance of the Mortgage Loans, or actual prepayment or loss experience,
will affect the percentages of initial Certificate Principal Balances
outstanding over time and the weighted average lives of the classes of Offered
Certificates.
 
     Subject to the foregoing discussion and assumptions, the following table
indicates the weighted average life of each class of Offered Certificates, and
sets forth the percentages of the initial Certificate Principal Balance of each
such class of Offered Certificates that would be outstanding after each of the
dates shown at various percentages of the Prepayment Assumption.
 
                                      S-36



<PAGE>

<PAGE>
PERCENT OF INITIAL PRINCIPAL BALANCE OUTSTANDING AT THE FOLLOWING PERCENTAGES OF
                             PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
                                            CLASS A-1
                        -------------------------------------------------
DISTRIBUTION DATE        0%      50%      75%      100%     150%     200%
- --------------------    ----     ----     ----     ----     ----     ----
<S>                     <C>      <C>      <C>      <C>      <C>      <C>
Initial
  Percentage........     100%    100%     100%     100%     100%     100%
October 25, 1998....      79      35       13        0        0        0
October 25, 1999....      68       0        0        0        0        0
October 25, 2000....      55       0        0        0        0        0
October 25, 2001....      42       0        0        0        0        0
October 25, 2002....      27       0        0        0        0        0
October 25, 2003....      11       0        0        0        0        0
October 25, 2004....       0       0        0        0        0        0
October 25, 2005....       0       0        0        0        0        0
October 25, 2006....       0       0        0        0        0        0
October 25, 2007....       0       0        0        0        0        0
October 25, 2008....       0       0        0        0        0        0
October 25, 2009....       0       0        0        0        0        0
October 25, 2010....       0       0        0        0        0        0
October 25, 2011....       0       0        0        0        0        0
October 25, 2012 and
  thereafter........       0       0        0        0        0        0
Weighted Average
  Life in Years**...     3.3     0.8      0.6      0.5      0.4      0.3
 
<CAPTION>
                                          CLASS A-2
                       ------------------------------------------------
DISTRIBUTION DATE       0%     50%      75%      100%     150%     200%
- --------------------   ----    ----     ----     ----     ----     ----
<S>                     <C>    <C>      <C>      <C>      <C>      <C>
Initial
  Percentage........    100%   100%     100%     100%     100%     100% 
October 25, 1998....    100    100      100       75        0        0
October 25, 1999....    100     37        0        0        0        0
October 25, 2000....    100      0        0        0        0        0
October 25, 2001....    100      0        0        0        0        0
October 25, 2002....    100      0        0        0        0        0
October 25, 2003....    100      0        0        0        0        0
October 25, 2004....     83      0        0        0        0        0
October 25, 2005....     47      0        0        0        0        0
October 25, 2006....      2      0        0        0        0        0
October 25, 2007....      0      0        0        0        0        0
October 25, 2008....      0      0        0        0        0        0
October 25, 2009....      0      0        0        0        0        0
October 25, 2010....      0      0        0        0        0        0
October 25, 2011....      0      0        0        0        0        0
October 25, 2012 and
  thereafter........      0      0        0        0        0        0
Weighted Average
  Life in Years**...    7.9    1.9      1.4      1.1      0.8      0.7
 
<CAPTION>
                                          CLASS A-3
                       ------------------------------------------------
DISTRIBUTION DATE       0%     50%      75%      100%     150%     200%
- --------------------   ----    ----     ----     ----     ----     ----
Initial
  Percentage........    100%   100%     100%     100%     100%     100%
October 25, 1998....    100    100      100      100       88       53
October 25, 1999....    100    100       78       47        0        0
October 25, 2000....    100     70       26        0        0        0
October 25, 2001....    100     36        0        0        0        0
October 25, 2002....    100      7        0        0        0        0
October 25, 2003....    100      0        0        0        0        0
October 25, 2004....    100      0        0        0        0        0
October 25, 2005....    100      0        0        0        0        0
October 25, 2006....    100      0        0        0        0        0
October 25, 2007....     84      0        0        0        0        0
October 25, 2008....     65      0        0        0        0        0
October 25, 2009....     41      0        0        0        0        0
October 25, 2010....     18      0        0        0        0        0
October 25, 2011....      0      0        0        0        0        0
October 25, 2012 and
  thereafter........      0      0        0        0        0        0
Weighted Average
  Life in Years**...   11.6    3.7      2.6      2.0      1.4      1.1
 
<CAPTION>
                                          CLASS A-4
                       ------------------------------------------------
DISTRIBUTION DATE       0%     50%      75%      100%     150%     200%
- --------------------   ----    ----     ----     ----     ----     ----
Initial
  Percentage........    100%   100%     100%     100%     100%     100% 
October 25, 1998....    100    100      100      100      100      100
October 25, 1999....    100    100      100      100       42        0
October 25, 2000....    100    100      100       33        0        0
October 25, 2001....    100    100       53        0        0        0
October 25, 2002....    100    100        0        0        0        0
October 25, 2003....    100     43        0        0        0        0
October 25, 2004....    100      0        0        0        0        0
October 25, 2005....    100      0        0        0        0        0
October 25, 2006....    100      0        0        0        0        0
October 25, 2007....    100      0        0        0        0        0
October 25, 2008....    100      0        0        0        0        0
October 25, 2009....    100      0        0        0        0        0
October 25, 2010....    100      0        0        0        0        0
October 25, 2011....     87      0        0        0        0        0
October 25, 2012 and
  thereafter........      0      0        0        0        0        0
Weighted Average
  Life in Years**...   14.4    6.0      4.1      3.0      2.0      1.5
</TABLE>
 
- ------------
 
*  Indicates a number that is greater than zero but less than 0.5%.
 
** The weighted average life of a Certificate of any class is determined by (i)
   multiplying the amount of each net distribution in reduction of Certificate
   Principal Balance by the number of years from the date of issuance of the
   Certificate to the related Distribution Date, (ii) adding the results, and
   (iii) dividing the sum by the aggregate of the net distributions described in
   (i) above.
 
THIS TABLE HAS BEEN PREPARED BASED ON THE ASSUMPTIONS DESCRIBED IN THE THIRD
PARAGRAPH PRECEDING THIS TABLE (INCLUDING THE ASSUMPTIONS REGARDING THE
CHARACTERISTICS AND PERFORMANCE OF THE MORTGAGE LOANS WHICH DIFFER FROM THE
ACTUAL CHARACTERISTICS AND PERFORMANCE THEREOF) AND SHOULD BE READ IN
CONJUNCTION THEREWITH.
 
(Table continued on next page.)
 
                                      S-37
 


<PAGE>

<PAGE>
PERCENT OF INITIAL PRINCIPAL BALANCE OUTSTANDING AT THE FOLLOWING PERCENTAGES OF
                             PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
                                            CLASS A-5
                        --------------------------------------------------
DISTRIBUTION DATE        0%       50%      75%      100%     150%     200%
- --------------------    -----     ----     ----     ----     ----     ----
<S>                     <C>       <C>      <C>      <C>      <C>      <C>
Initial
  Percentage........      100%    100%     100%     100%     100%     100%
October 25, 1998....      100     100      100      100      100      100
October 25, 1999....      100     100      100      100      100        0
October 25, 2000....      100     100      100      100        0        0
October 25, 2001....      100     100      100       47        0        0
October 25, 2002....      100     100       69        0        0        0
October 25, 2003....      100     100       24        0        0        0
October 25, 2004....      100      86        0        0        0        0
October 25, 2005....      100      68        0        0        0        0
October 25, 2006....      100      44        0        0        0        0
October 25, 2007....      100      18        0        0        0        0
October 25, 2008....      100       0        0        0        0        0
October 25, 2009....      100       0        0        0        0        0
October 25, 2010....      100       0        0        0        0        0
October 25, 2011....      100       0        0        0        0        0
October 25, 2012....        0       0        0        0        0        0
October 25, 2013....        0       0        0        0        0        0
October 25, 2014....        0       0        0        0        0        0
October 25, 2015 and
  thereafter........        0       0        0        0        0        0
Weighted Average
  Life in Years**...     14.7     8.7      5.5      4.0      2.3      1.7
 
<CAPTION>
                                           CLASS A-6
                       -------------------------------------------------
DISTRIBUTION DATE       0%      50%      75%      100%     150%     200%
- --------------------   ----    -----     ----     ----     ----     ----
<S>                     <C>    <C>      <C>      <C>      <C>      <C>
Initial
  Percentage........    100%     100%    100%     100%     100%     100 % 
October 25, 1998....    100      100     100      100      100      100
October 25, 1999....    100      100     100      100      100       30
October 25, 2000....    100      100     100      100        0        0
October 25, 2001....    100      100     100      100        0        0
October 25, 2002....    100      100     100       72        0        0
October 25, 2003....    100      100     100        0        0        0
October 25, 2004....    100      100      79        0        0        0
October 25, 2005....    100      100      60        0        0        0
October 25, 2006....    100      100      22        0        0        0
October 25, 2007....    100      100       0        0        0        0
October 25, 2008....    100       81       0        0        0        0
October 25, 2009....    100       23       0        0        0        0
October 25, 2010....    100        0       0        0        0        0
October 25, 2011....    100        0       0        0        0        0
October 25, 2012....      0        0       0        0        0        0
October 25, 2013....      0        0       0        0        0        0
October 25, 2014....      0        0       0        0        0        0
October 25, 2015 and
  thereafter........      0        0       0        0        0        0
Weighted Average
  Life in Years**...   14.7     11.6     8.2      5.3      2.7      2.0
 
<CAPTION>
                                           CLASS A-7
                       --------------------------------------------------
DISTRIBUTION DATE       0%      50%       75%      100%     150%     200%
- --------------------   ----    -----     -----     ----     ----     ----
Initial
  Percentage........    100%     100%      100%    100%     100%     100% 
October 25, 1998....    100      100       100     100      100      100
October 25, 1999....    100      100       100     100      100      100
October 25, 2000....    100      100       100     100       66        0
October 25, 2001....    100      100       100     100       59        0
October 25, 2002....    100      100       100     100       20        0
October 25, 2003....    100      100       100      96        8        0
October 25, 2004....    100      100       100      73        5        0
October 25, 2005....    100      100       100      71        5        0
October 25, 2006....    100      100       100      61        5        0
October 25, 2007....    100      100        90      48        5        0
October 25, 2008....    100      100        72      36        5        0
October 25, 2009....    100      100        55      26        2        0
October 25, 2010....    100       86        40      18        0        0
October 25, 2011....    100       64        28      12        0        0
October 25, 2012....      1        0         0       0        0        0
October 25, 2013....      *        0         0       0        0        0
October 25, 2014....      0        0         0       0        0        0
October 25, 2015 and
  thereafter........      0        0         0       0        0        0
Weighted Average
  Life in Years**...   14.7     14.1      12.4     10.0     4.5      2.3
 
<CAPTION>
                                          CLASS A-L1
                       ------------------------------------------------
DISTRIBUTION DATE       0%     50%      75%      100%     150%     200%
- --------------------   ----    ----     ----     ----     ----     ----
Initial
  Percentage........    100%   100%     100%     100%     100%     100% 
October 25, 1998....    100    100      100      100      100      100
October 25, 1999....    100    100      100      100      100      100
October 25, 2000....    100    100      100      100      100       29
October 25, 2001....     98     92       88       90       98       29
October 25, 2002....     97     83       81       79       81       29
October 25, 2003....     93     73       68       64       58       25
October 25, 2004....     88     62       55       48       38       14
October 25, 2005....     71     38       28       21       23        7
October 25, 2006....     55     22       13        8       13        1
October 25, 2007....     40     13        6        3        7        0
October 25, 2008....     27      7        3        1        1        0
October 25, 2009....     16      3        1        *        *        0
October 25, 2010....      9      1        *        *        0        0
October 25, 2011....      5      1        *        *        0        0
October 25, 2012....      0      0        0        0        0        0
October 25, 2013....      0      0        0        0        0        0
October 25, 2014....      0      0        0        0        0        0
October 25, 2015 and
  thereafter........      0      0        0        0        0        0
Weighted Average
  Life in Years**...    9.5    7.4      6.9      6.7      6.7      4.0
</TABLE>
 
- ------------
 
*  Indicates a number that is greater than zero but less than 0.5%.
 
** The weighted average life of a Certificate of any class is determined by (i)
   multiplying the amount of each net distribution in reduction of Certificate
   Principal Balance by the number of years from the date of issuance to the
   Certificate to the related Distribution Date, (ii) adding the results, and
   (iii) dividing the sum by the aggregate of the net distributions described in
   (i) above.
 
THIS TABLE HAS BEEN PREPARED BASED ON THE ASSUMPTIONS DESCRIBED IN THE THIRD
PARAGRAPH PRECEDING THIS TABLE (INCLUDING THE ASSUMPTIONS REGARDING THE
CHARACTERISTICS AND PERFORMANCE OF THE MORTGAGE LOANS WHICH DIFFER FROM THE
ACTUAL CHARACTERISTICS AND PERFORMANCE THEREOF) AND SHOULD BE READ IN
CONJUNCTION THEREWITH.
 
(Table continued on next page.)
 
                                      S-38
 


<PAGE>

<PAGE>
PERCENT OF INITIAL PRINCIPAL BALANCE OUTSTANDING AT THE FOLLOWING PERCENTAGES OF
                             PREPAYMENT ASSUMPTION
<TABLE>
<CAPTION>
                                           CLASS A-L2
                        -------------------------------------------------
DISTRIBUTION DATE        0%      50%      75%      100%     150%     200%
- --------------------    ----     ----     ----     ----     ----     ----
<S>                     <C>      <C>      <C>      <C>      <C>      <C>
Initial
  Percentage........     100%    100%     100%     100%     100%     100%
October 25, 1998....     100     100      100      100      100      100
October 25, 1999....     100     100      100      100      100      100
October 25, 2000....     100     100      100      100      100       29
October 25, 2001....      98      92       88       90       98       29
October 25, 2002....      97      83       81       79       81       29
October 25, 2003....      93      73       68       64       58       25
October 25, 2004....      88      62       55       48       38       14
October 25, 2005....      71      38       28       21       23        7
October 25, 2006....      55      22       13        8       13        1
October 25, 2007....      40      13        6        3        7        0
October 25, 2008....      27       7        3        1        1        0
October 25, 2009....      16       3        1        *        *        0
October 25, 2010....       9       1        *        *        0        0
October 25, 2011....       5       1        *        *        0        0
October 25, 2012 and
  thereafter........       0       0        0        0        0        0
Weighted Average
  Life in Years**...     9.5     7.4      6.9      6.7      6.7      4.0
 
<CAPTION>
                                          CLASS M-1
                       ------------------------------------------------
DISTRIBUTION DATE       0%     50%      75%      100%     150%     200%
- --------------------   ----    ----     ----     ----     ----     ----
<S>                     <C>    <C>      <C>      <C>      <C>      <C>
Initial
  Percentage........    100%   100%     100%     100%     100%     100 % 
October 25, 1998....    100    100      100      100      100      100
October 25, 1999....    100    100      100      100      100      100
October 25, 2000....    100    100      100      100      100      100
October 25, 2001....    100    100       95       75       44       79
October 25, 2002....    100    100       77       57       29       30
October 25, 2003....    100     89       63       43       19        7
October 25, 2004....    100     76       51       33       12        3
October 25, 2005....    100     65       40       24        8        0
October 25, 2006....    100     54       32       18        5        0
October 25, 2007....    100     45       25       13        1        0
October 25, 2008....    100     37       19       10        0        0
October 25, 2009....    100     29       14        7        0        0
October 25, 2010....     93     22       10        4        0        0
October 25, 2011....     75     16        7        *        0        0
October 25, 2012 and
  thereafter........      0      0        0        0        0        0
Weighted Average
  Life in Years**...   14.3    9.9      7.9      6.3      4.8      4.7
 
<CAPTION>
                                          CLASS M-2
                       ------------------------------------------------
DISTRIBUTION DATE       0%     50%      75%      100%     150%     200%
- --------------------   ----    ----     ----     ----     ----     ----
Initial
  Percentage........    100%   100%     100%     100%     100%     100%
October 25, 1998....    100    100      100      100      100      100
October 25, 1999....    100    100      100      100      100      100
October 25, 2000....    100    100      100      100      100      100
October 25, 2001....    100    100       95       75       44       23
October 25, 2002....    100    100       77       57       29       13
October 25, 2003....    100     89       63       43       19        5
October 25, 2004....    100     76       51       33       12        0
October 25, 2005....    100     65       40       24        7        0
October 25, 2006....    100     54       32       18        0        0
October 25, 2007....    100     45       25       13        0        0
October 25, 2008....    100     37       19       10        0        0
October 25, 2009....    100     29       14        3        0        0
October 25, 2010....     93     22       10        0        0        0
October 25, 2011....     75     16        5        0        0        0
October 25, 2012 and
  thereafter........      0      0        0        0        0        0
Weighted Average
  Life in Years**...   14.3    9.9      7.8      6.3      4.5      4.0
 
<CAPTION>
                                          CLASS B-1
                       ------------------------------------------------
DISTRIBUTION DATE       0%     50%      75%      100%     150%     200%
- --------------------   ----    ----     ----     ----     ----     ----
Initial
  Percentage........    100%   100%     100%     100%     100%     100% 
October 25, 1998....    100    100      100      100      100      100
October 25, 1999....    100    100      100      100      100      100
October 25, 2000....    100    100      100      100      100      100
October 25, 2001....    100    100       95       75       44       22
October 25, 2002....    100    100       77       57       29        6
October 25, 2003....    100     89       63       43       16        0
October 25, 2004....    100     76       51       33        5        0
October 25, 2005....    100     65       40       24        0        0
October 25, 2006....    100     54       32       14        0        0
October 25, 2007....    100     45       25        7        0        0
October 25, 2008....    100     37       16        1        0        0
October 25, 2009....    100     29        8        0        0        0
October 25, 2010....     93     21        2        0        0        0
October 25, 2011....     75     12        0        0        0        0
October 25, 2012 and
  thereafter........      0      0        0        0        0        0
Weighted Average
  Life in Years**...   14.3    9.8      7.6      6.0      4.3      3.6
</TABLE>
 
- ------------
 
*  Indicates a number that is greater than zero but less than 0.5%.
 
** The weighted average life of a Certificate of any class is determined by (i)
   multiplying the amount of each net distribution in reduction of Certificate
   Principal Balance by the number of years from the date of issuance to the
   Certificate to the related Distribution Date, (ii) adding the results, and
   (iii) dividing the sum by the aggregate of the net distributions described in
   (i) above.
 
THIS TABLE HAS BEEN PREPARED BASED ON THE ASSUMPTIONS DESCRIBED IN THE THIRD
PARAGRAPH PRECEDING THIS TABLE (INCLUDING THE ASSUMPTIONS REGARDING THE
CHARACTERISTICS AND PERFORMANCE OF THE MORTGAGE LOANS WHICH DIFFER FROM THE
ACTUAL CHARACTERISTICS AND PERFORMANCE THEREOF) AND SHOULD BE READ IN
CONJUNCTION THEREWITH.
 
(Table continued on next page.)
 
                                      S-39



<PAGE>

<PAGE>
FIXED STRIP CERTIFICATE YIELD CONSIDERATIONS
 
     INVESTORS SHOULD NOTE THAT THE FIXED STRIP CERTIFICATES ARE ONLY ENTITLED
TO DISTRIBUTIONS PRIOR TO THE DISTRIBUTION DATE IN MAY 2000. The yield to
investors on the Fixed Strip Certificates will be extremely sensitive to the
rate and timing of principal payments on the Mortgage Loans (including
prepayments, defaults and liquidations) under certain extremely rapid rate of
prepayment scenarios. In addition, if prior to the Distribution Date in May
2000, the Master Servicer or the Company effects an optional termination of the
Mortgage Loans, the Fixed Strip Certificates will receive no further
distributions. Investors in the Fixed Strip Certificates should fully consider
the risk that an extremely rapid rate of prepayments on the Mortgage Loans could
result in the failure of such investors to fully recover their investments.
 
     The following table indicates the sensitivity of the pre-tax yield to
maturity on the Fixed Strip Certificates to various constant rates of prepayment
on the Mortgage Loans by projecting the monthly aggregate payments of interest
on the Fixed Strip Certificates and computing the corresponding pre-tax yields
to maturity on a corporate bond equivalent basis, based on the Structuring
Assumptions, including the assumptions regarding the characteristics and
performance of the Mortgage Loans which differ from the actual characteristics
and performance thereof and assuming the aggregate purchase prices set forth
below. Any differences between such assumptions and the actual characteristics
and performance of the Mortgage Loans and of the Fixed Strip Certificates may
result in yields being different from those shown in such table. Discrepancies
between assumed and actual characteristics and performance underscore the
hypothetical nature of the table, which is provided only to give a general sense
of the sensitivity of yields in varying prepayment scenarios.
 
           PRE-TAX YIELD TO MATURITY OF THE FIXED STRIP CERTIFICATES
           AT THE FOLLOWING PERCENTAGES OF THE PREPAYMENT ASSUMPTION
 
<TABLE>
<CAPTION>
ASSUMED PURCHASE PRICE                                                   0%     100%    207%     300%      400%
- ---------------------------------------------------------------------   ----    ----    ----    ------    ------
 
<S>                                                                     <C>     <C>     <C>     <C>       <C>
$3,738,205...........................................................   6.6%    6.6%    6.6%    (25.9%)   (80.0%)
</TABLE>
 
     Each pre-tax yield to maturity set forth in the preceding table was
calculated by determining the monthly discount rate which, when applied to the
assumed stream of cash flows to be paid on the Fixed Strip Certificates, would
cause the discounted present value of such assumed stream of cash flows to equal
the assumed purchase price listed in the table. Accrued interest is included in
the assumed purchase price and is used in computing the corporate bond
equivalent yields shown. These yields do not take into account the different
interest rates at which investors may be able to reinvest funds received by them
as distributions on the Fixed Strip Certificates, and thus do not reflect the
return on any investment in the Fixed Strip Certificates when any reinvestment
rates other than the discount rates are considered.
 
     Notwithstanding the assumed prepayment rates reflected in the preceding
table, it is highly unlikely that the Mortgage Loans will be prepaid according
to one particular pattern. For this reason, and because the timing of cash flows
is critical to determining yields, the pre-tax yield to maturity on the Fixed
Strip Certificates may differ from those shown in the table, even if all of the
Mortgage Loans prepay at the indicated constant percentages of the Prepayment
Assumption over any given time period or over the entire life of the
Certificates.
 
     There can be no assurance that the Mortgage Loans will prepay at any
particular rate or that the yield on the Fixed Strip Certificates will conform
to the yields described herein. Moreover, the various remaining terms to
maturity of the Mortgage Loans could produce slower or faster principal
distributions than indicated in the preceding table at the various constant
percentages of the Prepayment Assumption specified, even if the weighted average
remaining term to maturity of the Mortgage Loans is as assumed. Investors are
urged to make their investment decisions based on their determinations as to
anticipated rates of prepayment under a variety of scenarios. Investors in the
Fixed Strip Certificates should fully consider the risk that an extremely rapid
rate of prepayments on the Mortgage Loans could result in the failure of such
investors to fully recover their investments.
 
     For additional considerations relating to the yield on the Certificates,
see 'Yield Considerations and Prepayment Considerations' in the Prospectus.
 
                                      S-40
 


<PAGE>

<PAGE>
                        POOLING AND SERVICING AGREEMENT
 
GENERAL
 
     The Certificates will be issued pursuant to the Pooling and Servicing
Agreement dated as of October 1, 1997, among the Company, the Master Servicer
and the Trustee. Reference is made to the Prospectus for important information
in addition to that set forth herein regarding the terms and conditions of the
Pooling and Servicing Agreement and the Offered Certificates. The Trustee, or
any of its affiliates, in its individual or any other capacity, may become the
owner or pledgee of Certificates with the same rights as it would have if it
were not Trustee. The Trustee will appoint Norwest Bank Minnesota, National
Association to serve as Custodian in connection with the Certificates. The
Offered Certificates will be transferable and exchangeable at the corporate
trust office of the Trustee, which will serve as Certificate Registrar and
Paying Agent. The Company will provide a prospective or actual
Certificateholder, without charge, on written request, a copy (without exhibits)
of the Pooling and Servicing Agreement. Requests should be addressed to the
President, Residential Funding Mortgage Securities, II, Inc., 8400 Normandale
Lake Boulevard, Suite 700, Minneapolis, Minnesota 55437. In addition to the
circumstances described in the Prospectus, the Company may terminate the Trustee
for cause under certain circumstances. See 'The Pooling and Servicing
Agreement -- The Trustee' in the Prospectus.
 
THE MASTER SERVICER
 
     Residential Funding, an indirect wholly-owned subsidiary of GMAC Mortgage
and an affiliate of the Company, will act as Master Servicer for the Mortgage
Loans pursuant to the Pooling and Servicing Agreement. For a general description
of Residential Funding and its activities, see 'Residential Funding Corporation'
in the Prospectus and 'The Mortgage Pool -- Residential Funding' herein.
 
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
 
     The Servicing Fee for each Mortgage Loan is payable out of the interest
payments on such Mortgage Loan. The Servicing Fees in respect of each Mortgage
Loan will be at least 0.58% per annum of the outstanding principal balance of
such Mortgage Loan. The Servicing Fees consist of (a) servicing compensation
payable to the Master Servicer in respect of its master servicing activities,
and (b) subservicing and other related compensation payable to the Subservicer
(including such compensation paid to the Master Servicer as the direct servicer
of a Mortgage Loan for which there is no Subservicer). The primary compensation
to be paid to the Master Servicer in respect of its master servicing activities
will be 0.08% per annum of the outstanding principal balance of each Mortgage
Loan. As described in the Prospectus, a Subservicer is entitled to servicing
compensation in a minimum amount equal to 0.50% per annum of the outstanding
principal balance of each Mortgage Loan serviced by it. The Master Servicer is
obligated to pay certain ongoing expenses associated with the Trust Fund and
incurred by the Master Servicer in connection with its responsibilities under
the Pooling and Servicing Agreement. See 'Pooling and Servicing
Agreement -- Servicing and Administration' in the Prospectus for information
regarding other possible compensation to the Master Servicer and the Subservicer
and for information regarding expenses payable by the Master Servicer.
 
VOTING RIGHTS
 
     Certain actions specified in the Prospectus that may be taken by holders of
Certificates evidencing a specified percentage of all undivided interests in the
Trust Fund may be taken by holders of Certificates entitled in the aggregate to
such percentage of the Voting Rights. 98% of all Voting Rights will be allocated
among all holders of the Offered Certificates (other than the Fixed Strip
Certificates) in proportion to their then outstanding Certificate Principal
Balances, and 1%, 0.5% and 0.5% of all Voting Rights will be allocated among
holders of the Fixed Strip Certificates, the Class R-I Certificates and the
Class R-II Certificates, respectively, in proportion to the Percentage Interests
(as defined in the Prospectus) evidenced by their respective Certificates.
 
TERMINATION
 
     The circumstances under which the obligations created by the Pooling and
Servicing Agreement will terminate in respect of the Offered Certificates are
described in 'The Pooling and Servicing Agreement -- Termination; Retirement of
Certificates' in the Prospectus. The Master Servicer or the Company will
 
                                      S-41
 


<PAGE>

<PAGE>
have the option on any Distribution Date on which the aggregate Stated Principal
Balance of the Mortgage Loans is less than 10% of the Cut-off Date Balance, (i)
to purchase all remaining Mortgage Loans and other assets in the Trust Fund
thereby effecting early retirement of the Offered Certificates, or (ii) to
purchase in whole, but not in part, the Offered Certificates. Any such purchase
of Mortgage Loans and other assets of the Trust Fund shall be made at a price
equal to the sum of (a) 100% of the unpaid principal balance of each Mortgage
Loan (or the fair market value of the related underlying Mortgaged Properties
with respect to defaulted Mortgage Loans as to which title to such Mortgaged
Properties has been acquired if such fair market value is less than such unpaid
principal balance) as of the date of repurchase plus (b) accrued interest
thereon at the Net Mortgage Rate to, but not including, the first day of the
month in which such repurchase price is distributed. With respect to any such
optional termination where the Mortgage Loans and other assets of the Trust Fund
are purchased, the amount paid by the Master Servicer or the Company (such
amount, the 'TERMINATION AMOUNT') will be distributed to the Certificates as
follows:
 
          (i) first, to the Senior Certificates, on a pro rata basis, one
     month's Accrued Certificate Interest thereon,
 
          (ii) second, the balance, if any, of the Termination Amount remaining
     after the distribution pursuant to clause (i) above, to the Senior
     Certificates, on a pro rata basis, in respect of any Unpaid Interest
     Shortfalls thereon;
 
          (iii) third, the balance, if any, of the Termination Amount remaining
     after the distributions pursuant to clauses (i) and (ii) above, to the
     Senior Certificates, on a pro rata basis, in reduction of the Certificate
     Principal Balances thereof, until the Certificate Principal Balances
     thereof have been reduced to zero;
 
          (iv) fourth, the balance, if any, of the Termination Amount remaining
     after the distributions pursuant to clauses (i) through (iii) above, to the
     Subordinate Certificates, in order of priority, first in respect of one
     month's Accrued Certificate Interest thereon, and second, in reduction of
     the Certificate Principal Balance thereof, until such Certificate Principal
     Balance has been reduced to zero;
 
          (v) fifth, the balance, if any, of the Termination Amount remaining
     after the distributions pursuant to clauses (i) through (iv) above, to the
     Subordinate Certificates, in order of priority, first in respect of Unpaid
     Interest Shortfalls thereon and second in respect of unreimbursed Realized
     Losses (other than Excess Losses) thereon; and
 
          (vi) sixth, the amount remaining shall be distributed to the Class R
     Certificates.
 
The proceeds of any such distribution may not be sufficient to distribute the
full amount to the Offered Certificates if the purchase price is based in part
on the fair market value of any underlying Mortgaged Property and such fair
market value is less than 100% of the unpaid principal balance of the related
Mortgage Loan. In addition, because Realized Losses (other than Excess Losses)
are not allocated to the Senior Certificates in reduction of the Certificate
Principal Balances thereof, the proceeds from any such distribution may not be
sufficient to pay such Certificates in full. To the extent the Termination
Amount may be insufficient to pay the Offered Certificates in full because of
the priority provisions above, any such shortfall will be allocated to the
Subordinate Certificates in reverse order of payment priority.
 
     Any such purchase of the Certificates will be made at a price equal to 100%
of the Certificate Principal Balance thereof plus the sum of one month's
interest accrued thereon at the applicable Pass-Through Rate, any previously
allocated Unpaid Interest Shortfalls and with respect to the Subordinate
Certificates, any Realized Losses (other than Excess Losses) previously
allocated thereto. Upon the purchase of the Certificates or at any time
thereafter, at the option of the Master Servicer or the Company, the Mortgage
Loans may be sold, thereby effecting a retirement of the Certificates and the
termination of the Trust Fund, or the Certificates so purchased may be held or
resold by the Master Servicer or the Company.
 
     Upon presentation and surrender of the Offered Certificates in connection
with the termination of the Trust Fund or a purchase of Certificates under the
circumstances described above, the holders of the Offered Certificates will
receive the amounts described above.
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     Upon the issuance of the Offered Certificates, Thacher Proffitt & Wood,
counsel to the Company, will deliver its opinion generally to the effect that,
assuming compliance with all provisions of the Pooling and Servicing Agreement,
for federal income tax purposes, REMIC I and REMIC II will each qualify as a
REMIC under the Code.
 
                                      S-42
 


<PAGE>

<PAGE>
     For federal income tax purposes, (a) the Class R-I Certificates will
constitute the sole class of 'residual interests' in REMIC I, (b) each class of
Offered Certificates will represent ownership of 'regular interests' in REMIC II
and will generally be treated as debt instruments of REMIC II and (c) the Class
R-II Certificates will constitute the sole class of 'residual certificates' in
REMIC II. See 'Certain Federal Income Tax Consequences -- REMICs' in the
Prospectus.
 
     For federal income tax reporting purposes, the Offered Certificates (other
than the Fixed Strip Certificates) will not, and the Fixed Strip Certificates
will, be treated as having been issued with original issue discount. The
prepayment assumption that will be used in determining the rate of accrual of
original issue discount, market discount and premium, if any, for federal income
tax purposes will be based on the assumption that, subsequent to the date of any
determination the Mortgage Loans will prepay at a rate equal to a 100%
Prepayment Assumption. No representation is made that the Mortgage Loans will
prepay at that rate or at any other rate. See 'Certain Federal Income Tax
Consequences -- General' and ' -- REMICs -- Taxation of Owners of REMIC Regular
Certificates -- Original Issue Discount' in the Prospectus.
 
     If the method for computing original issue discount described in the
Prospectus results in a negative amount for any period with respect to a
Certificateholder, in particular the Class IO Certificates, the amount of
original issue discount allocable to such period would be zero and such
Certificateholder will be permitted to offset such negative amount only against
future original issue discount (if any) attributable to such Certificates.
 
     In certain circumstances OID Regulations permit the holder of a debt
instrument to recognize original issue discount under a method that differs from
that used by the issuer. Accordingly, it is possible that the holder of a
Certificate may be able to select a method for recognizing original issue
discount that differs from that used by the Master Servicer in preparing reports
to the Certificateholders and the IRS.
 
     Certain classes of the Offered Certificates may be treated for federal
income tax purposes as having been issued at a premium. Whether any holder of
such a class of Certificates will be treated as holding a certificate with
amortizable bond premium will depend on such Certificateholder's purchase price
and the distributions remaining to be made on such Certificate at the time of
its acquisition by such Certificateholder. Holders of such classes of
Certificates should consult their tax advisors regarding the possibility of
making an election to amortize such premium. See 'Certain Federal Income Tax
Consequences -- REMICs -- Taxation of Owners of REMIC Regular Certificates' and
' -- Premium' in the Prospectus.
 
     The Offered Certificates will be treated as assets described in Section
7701(a)(19)(C) of the Code and 'real estate assets' under Section 856(c)(4)(A)
of the Code generally in the same proportion that the assets of the Trust Fund
would be so treated. In addition, interest on the Offered Certificates will be
treated as 'interest on obligations secured by mortgages on real property' under
Section 856(c)(3)(B) of the Code generally to the extent that such Offered
Certificates are treated as 'real estate assets' under Section 856(c)(4)(A) of
the Code. Moreover, the Offered Certificates (other than the Residual
Certificates) will be 'qualified mortgages' within the meaning of Section
860G(a)(3) of the Code if transferred to another REMIC on its startup day in
exchange for a regular or residual interest therein. However, prospective
investors in Offered Certificates that will be generally treated as assets
described in Section 860G(a)(3) of the Code should note that, notwithstanding
such treatment, any repurchase of such a Certificate pursuant to the right of
the Master Servicer or the Company to repurchase such Offered Certificates may
adversely affect any REMIC that holds such Offered Certificates if such
repurchase is made under circumstances giving rise to a Prohibited Transaction
Tax. See 'The Pooling and Servicing Agreement -- Termination' herein and
'Certain Federal Income Tax Consequences -- REMICs -- Characterization of
Investments in REMIC Certificates' in the Prospectus.
 
     Residential Funding will be designated as the 'tax matters person' with
respect to REMIC I and REMIC II as defined in the REMIC Provisions (as defined
in the Prospectus), and in connection therewith will be required to hold not
less than 0.01% of each of the Class R-I Certificates and Class R-II
Certificates.
 
     For further information regarding federal income tax consequences of
investing in the Offered Certificates, see 'Certain Federal Income Tax
Consequences -- REMICs' in the Prospectus.
 
                             METHOD OF DISTRIBUTION
 
     Subject to the terms and conditions set forth in an Underwriting Agreement,
dated October 27, 1997 (the 'Underwriting Agreement'), the Underwriter has
agreed to purchase and the Company has agreed to sell the Offered Certificates.
 
                                      S-43
 


<PAGE>

<PAGE>
     It is expected that delivery of the Senior Certificates will be made only
in book-entry form through DTC, Cedel and Euroclear, and that delivery of the
Subordinate Certificates will be made at the offices of the Underwriter, New
York, New York on or about October 30, 1997, against payment therefor in
immediately available funds.
 
     The Underwriting Agreement provides that the obligation of the Underwriter
to pay for and accept delivery of the Offered Certificates is subject to, among
other things, the receipt of certain legal opinions and to the conditions, among
others, that no stop order suspending the effectiveness of the Company's
Registration Statement shall be in effect, and that no proceedings for such
purpose shall be pending before or threatened by the Securities and Exchange
Commission.
 
     The distribution of the Offered Certificates by the Underwriter may be
effected from time to time in one or more negotiated transactions, or otherwise,
at varying prices to be determined at the time of sale. Proceeds to the Company
from the sale of the Offered Certificates, before deducting expenses payable by
the Company, will be approximately 101.29% of the aggregate Certificate
Principal Balance of the Offered Certificates plus accrued interest thereon from
the Cut-off Date. The Underwriter may effect such transactions by selling its
Certificates to or through dealers, and such dealers may receive compensation in
the form of underwriting discounts, concessions or commissions from the
Underwriter for whom they act as agent. In connection with the sale of the
Offered Certificates, the Underwriter may be deemed to have received
compensation from the Company in the form of underwriting compensation. The
Underwriter and any dealers that participate with the Underwriter in the
distribution of the Offered Certificates may be deemed to be underwriters and
any profit on the resale of the Offered Certificates positioned by them may be
deemed to be underwriting discounts and commissions under the Securities Act of
1933.
 
     The Underwriting Agreement provides that the Company will indemnify the
Underwriter, and under limited circumstances the Underwriter will indemnify the
Company, against certain civil liabilities under the Securities Act of 1933 or
contribute to payments required to be made in respect thereof.
 
     There can be no assurance that a secondary market for the Offered
Certificates will develop or, if it does develop, that it will continue. The
primary source of information available to investors concerning the Offered
Certificates will be the monthly statements discussed in the Prospectus under
'Description of the Certificates -- Reports to Certificateholders,' which will
include information as to the outstanding principal balance of the Offered
Certificates and the status of the applicable form of credit enhancement. There
can be no assurance that any additional information regarding the Offered
Certificates will be available through any other source. In addition, the
Company is not aware of any source through which price information about the
Offered Certificates will be generally available on an ongoing basis. The
limited nature of such information regarding the Offered Certificates may
adversely affect the liquidity of the Offered Certificates, even if a secondary
market for the Offered Certificates becomes available.
 
                                 LEGAL OPINIONS
 
     Certain legal matters relating to the Offered Certificates will be passed
upon for the Company by Thacher Proffitt & Wood, New York, New York and for the
Underwriter by Brown & Wood LLP, New York, New York.
 
                                    RATINGS
 
     It is a condition to the issuance of the Senior Certificates (other than
the Fixed Strip Certificates) that they be rated 'AAA' by Standard & Poor's and
Fitch. It is a condition to the issuance of the Fixed Strip Certificates that
they be rated 'AAAr' by Standard & Poor's and 'AAA' by Fitch. It is a condition
to the issuance of the Class M-1, Class M-2 and Class B-1 Certificates that they
be rated not lower than 'AA,' 'A' and 'BBB,' respectively, by Standard & Poor's
and Fitch.
 
     Standard & Poor's ratings on mortgage pass-through certificates address the
likelihood of the receipt by Certificateholders of payments required under the
Pooling and Servicing Agreement. Standard & Poor's ratings take into
consideration the credit quality of the mortgage pool, structural and legal
aspects associated with the Certificates, and the extent to which the payment
stream in the mortgage pool is adequate to make payments required under the
Certificates. Standard & Poor's rating on the Certificates does not, however,
constitute a statement regarding frequency of prepayments on the mortgages. See
'Certain Yield and Prepayment Considerations' herein. The 'r' of the 'AAAr'
rating of the Fixed Strip Certificates by Standard & Poor's is attached to
highlight derivative, hybrid, and certain other obligations that Standard &
Poor's believes may experience high volatility or high variability in expected
returns due to non-credit risks. Examples of such
 
                                      S-44
 


<PAGE>

<PAGE>
obligations are: securities whose principal or interest return is indexed to
equities, commodities, or currencies; certain swaps and options; and interest
only and principal only mortgage securities. The absence of an 'r' symbol should
not be taken as an indication that an obligation will exhibit no volatility or
variability in total return.
 
     The ratings assigned by Fitch to mortgage pass-through certificates also
address the likelihood of the receipt by Certificateholders of all distributions
to which such Certificateholders are entitled. The rating process addresses the
structural and legal aspects associated with the Certificates, including the
nature of the underlying mortgage loans. The ratings assigned to mortgage
pass-through certificates do not represent any assessment of the likelihood or
rate of principal prepayments. The ratings do not address the possibility that
Certificateholders might suffer a lower than anticipated yield.
 
     The Company has not requested a rating on the Offered Certificates by any
rating agency other than Standard & Poor's and Fitch. However, there can be no
assurance as to whether any other rating agency will rate the Offered
Certificates, or, if it does, what rating would be assigned by any such other
rating agency. A rating on the Certificates by another rating agency, if
assigned at all, may be lower than the ratings assigned to the Offered
Certificates by Standard & Poor's and Fitch.
 
     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. In the event that the ratings initially assigned to the
Offered Certificates are subsequently lowered for any reason, no person or
entity is obligated to provide any additional support or credit enhancement with
respect to the Offered Certificates.
 
                                LEGAL INVESTMENT
 
     The Offered Certificates will not constitute 'mortgage related securities'
for purposes of SMMEA because the Mortgage Pool includes Mortgage Loans that are
secured by subordinate liens on the related Mortgaged Properties. Institutions
whose investment activities are subject to legal investment laws and regulations
or to review by regulatory authorities should consult with their own legal
advisors in determining whether and to what extent the Offered Certificates are
subject to restrictions on investment, capital requirements or otherwise. See
'Legal Investment Matters' in the Prospectus.
 
     See 'Legal Investment Matters' in the Prospectus.
 
                              ERISA CONSIDERATIONS
 
     A fiduciary of any employee benefit plan or other plan or arrangement
subject to ERISA, or Section 4975 of the Code (a 'PLAN') or any insurance
company (whether through its general or separate accounts) or other person
investing 'plan assets' of any Plan should carefully review with its legal
advisors whether the purchase or holding of Offered Certificates could give rise
to a transaction prohibited or not otherwise permissible under ERISA or Section
4975 of the Code. The purchase or holding of the Offered Certificates (other
than the Subordinate Certificates or the Senior Support Certificates) by or on
behalf of, or with Plan Assets of, a Plan may qualify for exemptive relief under
the Exemption, as described under 'ERISA Considerations Prohibited Transaction
Exemptions' in the Prospectus. However, the Exemption contains a number of
conditions which must be met for the Exemption to apply, including the
requirement that any such Plan must be an 'accredited investor' as defined in
Rule 501(a)(1) of Regulation D of the Securities and Exchange Commission under
the Securities Act of 1933, as amended.
 
     The Small Business Job Protection Act of 1996 added a new Section 401(c) to
ERISA, which provides certain exemptive relief from the provisions of Part 4 of
Title I of ERISA and Section 4975 of the Code, including the prohibited
transaction restrictions imposed by ERISA and the related excise taxes imposed
by the Code, for transactions involving an insurance company general account.
Pursuant to Section 401(c) of ERISA, the Department of Labor ('DOL') is required
to issue final regulations ('401(C) REGULATIONS') no later than December 31,
1997 which are to provide guidance for purposes of determining, in cases where
insurance policies supported by an insurer's general account are issued to or
for the benefit of a Plan on or before December 31, 1998, which general account
assets constitute Plan Assets. Section 401(c) of ERISA generally provides that,
until the date which is 18 months after the 401(c) Regulations become final, no
person shall be subject to liability under Part 4 of Title I of ERISA and
Section 4975 of the Code on the basis of a claim that the assets of an insurance
company general account constitute Plan Assets, unless (i) as otherwise provided
by the Secretary of Labor in the 401(c) Regulations to prevent avoidance of the
regulations or (ii) an action is brought
 
                                      S-45
 


<PAGE>

<PAGE>
by the Secretary of Labor for certain breaches of fiduciary duty which would
also constitute a violation of federal or state criminal law. Any assets of an
insurance company general account which support insurance policies issued to a
Plan after December 31, 1998 or issued to Plans on or before December 31, 1998
for which the insurance company does not comply with the 401(c) Regulations may
be treated as Plan Assets. In addition, because Section 401(c) does not relate
to insurance company separate accounts, separate account assets are still
treated as Plan Assets of any Plan invested in such separate account. Insurance
companies contemplating the investment of general account assets in the Offered
Certificates should consult with their legal advisors with respect to the
applicability of Section 401(c) of ERISA, including the general account's
ability to continue to hold the Offered Certificates after the date which is 18
months after the date the 401(c) Regulations become final.
 
     Because the exemptive relief afforded by the Exemption (or any similar
exemption that might be available) will not likely apply to the purchase, sale
or holding of the Subordinate Certificates or the Senior Support Certificates
(due to the subordinate nature thereof), transfers of such Certificates to a
Plan, to a trustee or other person acting on behalf of any Plan, or to any other
person using the assets of any Plan to effect such acquisition will not be
registered by the Trustee unless the transferee provides the Company, the
Trustee and the Master Servicer with an opinion of counsel satisfactory to the
Company, the Trustee and the Master Servicer, which opinion will not be at the
expense of the Company, the Trustee or the Master Servicer, that the purchase of
such Certificates by or on behalf of such Plan is permissible under applicable
law, will not constitute or result on a non-exempt prohibited transaction under
ERISA or Section 4975 of the Code and will not subject the Company, the Trustee
or the Master Servicer to any obligation in addition to those undertaken in the
Pooling and Servicing Agreement.
 
     In lieu of such opinion of counsel, the transferee may provide a
certification substantially to the effect that the purchase of Offered
Certificates by or on behalf of such Plan is permissible under applicable law,
will not constitute or result in a non-exempt prohibited transaction under ERISA
or Section 4975 of the Code, will not subject the Company, the Trustee or the
Master Servicer to any obligation in addition to those undertaken in the Pooling
and Servicing Agreement, and the following statements are correct: (i) the
transferee is an insurance company and the source of funds used to purchase such
Offered Certificates is an 'insurance company general account' (as such term is
defined in PTCE 95-60), (ii) the conditions set forth in Sections I and III of
PTCE 95-60 have been satisfied and (iii) there is no Plan with respect to which
the amount of such general accounts reserves and liabilities for contracts held
by or on behalf of such Plan and all other Plans maintained by the same employer
(or any 'affiliate' thereof, as defined in PTCE 95-60) or by the same employee
organization exceed 10% of the total of all reserves and liabilities of such
general account (as determined under PTCE 95-60) as of the date of the
acquisition of such Offered Certificates.
 
     An opinion of counsel or certification will not be required with respect to
the purchase of the Senior Support Certificates, provided that such certificates
are DTC Registered Certificates. Any purchaser of a DTC Registered Senior
Support Certificate will be deemed to have represented by such purchase that
either (a) such purchaser is not a Plan and is not purchasing such Senior
Support Certificates on behalf of or with 'Plan Assets' of any Plan or (b) the
purchase of any such Senior Support Certificate by or on behalf of or with 'Plan
Assets' of any Plan is permissable under applicable law, will not result in any
non-exempt prohibited transaction under ERISA or Section 4975 of the Code and
will not subject the Master Servicer, the Company or the Trustee to any
obligation in addition to those undertaken in the Pooling and Servicing
Agreement.
 
     Any fiduciary or other investor of Plan Assets that proposes to acquire or
hold the Offered Certificates on behalf of or with Plan Assets of any Plan
should consult with its counsel with respect to the potential applicability of
the fiduciary responsibility provisions of ERISA and the prohibited transaction
provisions of the ERISA and the Code to the proposed investment. See 'ERISA
Considerations' in the Prospectus.
 
                                      S-46



<PAGE>

<PAGE>
                                    ANNEX I
 
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES
 
     Except in certain limited circumstances, the globally offered Residential
Funding Mortgage Securities II, Inc., Mortgage Pass-Through Certificates, Series
1997-HS5: Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6,
Class A-7, Class A-L1, Class A-L2 and Class IO 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 traceable as home market instruments in
both the European and U.S. domestic markets. Initial settlement and all
secondary trades will settle in same-day funds.
 
     Secondary market trading between investors through Cedel and Euroclear will
be conducted in the ordinary way in accordance with the normal rules and
operating procedures of Cedel and Euroclear and in accordance with conventional
eurobond practice (i.e., seven calendar day settlement).
 
     Secondary market trading between investors through DTC will be conducted
according to DTC's rules and procedures applicable to U.S. corporate debt
obligations.
 
     Secondary cross-market trading between Cedel or Euroclear and DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis through the respective Depositaries of Cedel and Euroclear (in such
capacity) and as DTC Participants.
 
     Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless such holders meet certain requirements and
deliver appropriate U.S. tax documents to the securities clearing organizations
or their participants.
 
INITIAL SETTLEMENT
 
     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be represented through financial institutions acting on their behalf as direct
and indirect Participants in DTC. As a result, Cedel and Euroclear will hold
positions on behalf of their participants through their Relevant Depositary
which in turn will hold such positions in their accounts as DTC Participants.
 
     Investors electing to hold their Global Securities through DTC will follow
DTC settlement practices. Investor securities custody accounts will be credited
with their holdings against payment in same-day funds on the settlement date.
 
     Investors electing to hold their Global Securities through Cedel or
Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global security
and no 'lock-up' or restricted period. Global Securities will be credited to the
securities custody accounts on the settlement date against payment in same-day
funds.
 
SECONDARY MARKET TRADING
 
     Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.
 
     Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled using the procedures applicable to prior mortgage
loan asset-backed certificates issues in sameday funds. Trading between Cedel
and/or Euroclear Participants. Secondary market trading between Cedel
Participants or Euroclear Participants will be settled using the procedures
applicable to conventional eurobonds in same-day funds. Trading between DTC,
Seller and Cedel or Euroclear Participants. When Global Securities are to be
transferred from the account of a DTC Participant to the account of a Cedel
Participant or a Euroclear Participant, the purchaser will send instructions to
Cedel or Euroclear through a Cedel Participant or Euroclear Participant at least
one business day prior to settlement. Cedel or Euroclear will instruct the
Relevant Depositary, as the case may be, to receive 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
 
                                      I-1
 


<PAGE>

<PAGE>
day of the following month. Payment will then be made by the Relevant Depositary
to the DTC Participant's account against delivery of the Global Securities.
After settlement has been completed, the Global Securities will be credited to
the respective clearing system and by the clearing system, in accordance with
its usual procedures, to the Cedel Participant's or Euroclear Participant's
account. The securities credit will appear the next day (European time) and the
cash debt will be back-valued to, and the interest on the Global Securities will
accrue from, the value date (which would be the preceding day when settlement
occurred in New York). If settlement is not completed on the intended value date
(i.e., the trade fails), the Cedel or Euroclear cash debt will be valued instead
as of the actual settlement date.
 
     Cedel Participants and Euroclear Participants will need to make available
to the respective clearing systems the funds necessary to process same-day funds
settlement. The most direct means of doing so is to preposition funds for
settlement, either from cash on hand or existing lines of credit, as they would
for any settlement occurring within Cedel or Euroclear. Under this approach,
they may take on credit exposure to Cedel or Euroclear until the Global
Securities are credited to their account one day later. As an alternative, if
Cedel or Euroclear has extended a line of credit to them, Cedel Participants or
Euroclear Participants can elect not to preposition funds and allow that credit
line to be drawn upon to finance settlement. Under this procedure, Cedel
Participants or Euroclear Participants purchasing Global Securities would incur
overdraft charges for one day, assuming they cleared the overdraft when the
Global Securities were credited to their accounts. However, interest on the
Global Securities would accrue from the value date. Therefore, in many cases the
investment income on the Global Securities earned during that one-day period may
substantially reduce or offset the amount of such overdraft charges, although
the result will depend on each Cedel Participant's or Euroclear Participant's
particular cost of funds. Since the settlement is taking place during New York
business hours, DTC Participants can employ their usual procedures for crediting
Global Securities to the respective European Depositary for the benefit of Cedel
Participants or Euroclear Participants. The sale proceeds will be available to
the DTC seller on the settlement date. Thus, to the DTC Participants a
cross-market transaction will settle no differently than a trade between two DTC
Participants.
 
     Trading between Cedel or Euroclear Seller and DTC Purchaser. Due to time
zone differences in their favor, Cedel Participants and Euroclear Participants
may employ their customary procedures for transactions in which Global
Securities are to be transferred by the respective clearing system, through the
respective Depositary, to a DTC Participant. The seller will send instructions
to Cedel or Euroclear through a Cedel Participant or Euroclear Participant at
least one business day prior to settlement. In these cases Cedel or Euroclear
will instruct the respective Depositary, as appropriate, to credit the Global
Securities to the DTC Participant's account against payment. Payment will
include interest accrued on the Global Securities from and including the last
coupon payment to and excluding the settlement date on the basis of the actual
number of days in such accrual period and a year assumed to consist to 360 days.
For transactions settling on the 31st of the month, payment will include
interest accrued to and excluding the first day of the following month. The
payment will then be reflected in the account of Cedel Participant or Euroclear
Participant the following day, and receipt of the cash proceeds in the Cedel
Participant's or Euroclear Participant's account would be back-valued to the
value date (which would be the preceding day, when settlement occurred in New
York). Should the Cedel Participant or Euroclear Participant have a line of
credit with its respective clearing system and elect to be in debt in
anticipation of receipt of the sale proceeds in its account, the back-valuation
will extinguish any overdraft incurred over that one-day period. If settlement
is not completed on the intended value date (i.e., the trade fails), receipt of
the cash proceeds in the Cedel Participant's or Euroclear Participant's account
would instead be valued as of the actual settlement date.
 
     Finally, day traders that use Cedel or Euroclear and that purchase Global
Securities from DTC Participants for delivery to Cedel Participants or Euroclear
Participants should note that these trades would automatically fail on the sale
side unless affirmative action is taken. At least three techniques should be
readily available to eliminate this potential problem:
 
          (a) borrowing through Cedel or Euroclear for one day (until the
     purchase side of the trade is reflected in their Cedel or Euroclear
     accounts) in accordance with the clearing system's customary procedures;
 
          (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
 
                                      I-2
 


<PAGE>

<PAGE>
          (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 Holders 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 (Holdership, 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 Holders 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 Holder of a Global
Security or, in the case of a Form 1001 or a Form 4224 filer, his agent, files
by submitting the appropriate form to the person through whom it holds the
security (the clearing agency, in the case of persons holding directly on the
books of the clearing agency). Form W-8 and Form 1001 are effective for three
calendar years and Form 4224 is effective for one calendar year. The term 'U.S.
PERSON' means (i) a citizen or resident of the United States, (ii) a
corporation, partnership or other entity organized in or under the laws of the
United States or any political subdivision thereof (unless, in the case of a
partnership, future Treasury regulations provide otherwise), (iii) an estate or
trust that is subject to U.S. federal income tax regardless of the source of its
income, or (iv) a trust other than a 'foreign trust,' as defined in Section
7701(a)(31) of the Code. The term 'NON-U.S. PERSON' means any person who is not
a U.S. Person. This summary does not deal with all aspects of U.S. Federal
income tax withholding that may be relevant to foreign holders of the Global
Securities. Investors are advised to consult their own tax advisors for specific
tax advice concerning their holding and disposing of the Global Securities.
 
                                      I-3




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


PROSPECTUS (Subject to Completion Dated May 29, 1997)

Home Equity Loan Pass-Through Certificates
Residential Funding Mortgage Securities II, Inc.
Depositor
The Home Equity Loan  Pass-Through  Certificates  (the  "Certificates")  offered
hereby  may be sold from time to time in series,  as  described  in the  related
Prospectus  Supplement.  Each  series  of  Certificates  will  represent  in the
aggregate  the entire  beneficial  ownership  interest,  excluding  any interest
retained by Residential  Funding Mortgage Securities II, Inc. (the "Company") or
any other entity specified in the related Prospectus Supplement, in a trust fund
consisting  primarily  of a  segregated  pool of one- to  four-family,  first or
junior lien home equity  mortgage loans (the "Mortgage  Loans"),  including home
equity revolving lines of credit  ("Revolving  Credit Loans") or loans where the
principal  amount is advanced in full at origination  ("Closed-End  Loans"),  or
certain  balances  thereof or  interests  therein  (which may  include  Mortgage
Securities,  as  defined  herein),  acquired  by the  Company  from  one or more
affiliated or unaffiliated institutions. See "The Mortgage Pools." See "Index of
Principal Definitions" for the meanings of capitalized terms and acronyms.

The Mortgage Loans and certain other assets described herein under "The Mortgage
Pools"  and  in  the  related  Prospectus  Supplement  will  be  held  in  trust
(collectively,  a "Trust  Fund") for the  benefit of the  holders of the related
series of Certificates and the Excess Spread,  if any, pursuant to a Pooling and
Servicing  Agreement  as  described  herein  under "The  Mortgage  Pools."  Each
Mortgage  Pool will  consist of one or more types of  Mortgage  Loans  described
under "The Mortgage Pools." Information  regarding each class of Certificates of
a series, and the general  characteristics of the Mortgage Loans to be evidenced
by such Certificates, will be set forth in the related Prospectus Supplement.

Each series of  Certificates  will  include one or more  classes.  Each class of
Certificates  of any series will represent the right,  which right may be senior
or  subordinate  to the  rights  of one or  more  of the  other  classes  of the
Certificates  or other  interests  in the  related  Trust  Fund,  to  receive  a
specified portion of payments of principal or interest (or both) on the Mortgage
Loans in the  related  Trust  Fund in the  manner  described  herein  and in the
related     Prospectus      Supplement.      See     "Description     of     the
Certificates--Distributions."  A  series  may  include  one or more  classes  of
Certificates entitled to principal distributions, with disproportionate, nominal
or   no   interest   distributions,   or   to   interest   distributions,   with
disproportionate,  nominal or no principal  distributions.  A series may include
two or more classes of  Certificates  which differ as to the timing,  sequential
order,  priority of payment,  pass-through  rate or amount of  distributions  of
principal or interest or both.

If so  specified  in the  related  Prospectus  Supplement,  the Trust Fund for a
series of  Certificates  may include any one or any  combination  of a Financial
Guaranty Insurance Policy, Letter of Credit (each as defined herein), bankruptcy
bond, special hazard insurance policy, Reserve Fund (as defined herein),  surety
bond  or  other  form  of  credit  support.  In  addition  to or in  lieu of the
foregoing,  credit  enhancement may be provided by means of  subordination.  See
"Description of Credit Enhancement."

The rate of payment of  principal  of each class of  Certificates  entitled to a
portion of principal  payments on the Mortgage  Loans in the Mortgage  Pool will
depend on the  priority  of  payment  of such  class and the rate and  timing of
principal  payments  (including  payments  in excess of  required  installments,
prepayments or terminations, liquidations and repurchases) on the Mortgage Loans
and other  assets in the Trust Fund and the rate and timing of Draws in the case
of Revolving Credit Loans. A rate of principal payment lower or higher than that
anticipated  may affect the yield on each  class of  Certificates  in the manner
described  herein  and in the  related  Prospectus  Supplement.  See  "Yield and
Prepayment Considerations."

For  a  discussion  of  significant   matters   affecting   investments  in  the
Certificates, see "Risk Factors," which begins on page __.

One or more  separate  elections  may be made to  treat a Trust  Fund as a "real
estate mortgage investment conduit" (a "REMIC") for federal income tax purposes.
The Prospectus  Supplement for a series of Certificates will specify which class
or  classes of the  related  series of  Certificates  will be  considered  to be
regular  interests in the related REMIC and which class of Certificates or other
interests will be designated as the residual  interest in the related REMIC,  if
applicable. See "Certain Federal Income Tax Consequences."

PROCEEDS  OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON THE
CERTIFICATES.  THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF
THE COMPANY, RESIDENTIAL FUNDING, GMAC MORTGAGE GROUP, INC. ("GMAC MORTGAGE") OR
ANY OF THEIR  AFFILIATES.  NEITHER THE CERTIFICATES NOR THE UNDERLYING  MORTGAGE
LOANS OR MORTGAGE  SECURITIES WILL BE GUARANTEED OR INSURED BY ANY  GOVERNMENTAL
AGENCY OR INSTRUMENTALITY OR BY THE COMPANY,  RESIDENTIAL FUNDING, GMAC MORTGAGE
OR ANY OF THEIR  AFFILIATES,  EXCEPT AS  EXPRESSLY  SET  FORTH  HEREIN OR IN THE
RELATED PROSPECTUS  SUPPLEMENT.  NONE OF SUCH ENTITIES WILL HAVE ANY OBLIGATIONS
IN RESPECT OF THE  CERTIFICATES,  EXCEPT AS EXPRESSLY SET FORTH HEREIN OR IN THE
RELATED PROSPECTUS SUPPLEMENT.

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



<PAGE>



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

There will be no secondary  market for any series of  Certificates  prior to the
offering  thereof.  There can be no assurance that a secondary market for any of
the Certificates will develop or, if it does develop, that it will continue. The
Certificates will not be listed on any securities exchange.

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

The date of this Prospectus is _____________, 1997.


<PAGE>


                                                      -3-

                                              ADDITIONAL INFORMATION

         The Company has filed with the Securities and Exchange  Commission (the
"Commission")  a  Registration  Statement  under the  Securities Act of 1933, as
amended,  with respect to the Certificates (the "Registration  Statement").  The
Company  is also  subject  to certain  of the  information  requirements  of the
Securities  Exchange  Act  of  1934,  as  amended  (the  "Exchange  Act"),  and,
accordingly,  will file reports thereunder with the Commission. The Registration
Statement and the exhibits  thereto,  and reports and other information filed by
the Company  pursuant to the  Exchange  Act can be  inspected  and copied at the
public  reference  facilities  maintained by the Commission at 450 Fifth Street,
N.W., Washington,  D.C. 20549, and at certain of its Regional Offices located as
follows:  Midwest  Regional Office,  Citicorp  Center,  500 West Madison Street,
Suite 1400, Chicago, Illinois 60661-2511; and Northeast Regional Office, 7 World
Trade Center,  Suite 1300,  New York,  New York 10048,  at prescribed  rates and
electronically through the Commission's Electronic Data Gathering,  Analysis and
Retrieval system at the Commission's Web site (http://www.sec.gov).


                                           REPORTS TO CERTIFICATEHOLDERS

         Monthly reports that contain information  concerning the Trust Fund for
a series of Certificates will be sent by the Master Servicer or the Trustee,  to
each  holder  of  record  of  the  Certificates  of  the  related  series.   See
"Description of the  Certificates--Reports  to Certificateholders."  Any reports
forwarded  to  holders  will  contain  financial  information  that has not been
examined nor reported upon by an independent  certified public  accountant.  The
Company will file with the Commission such periodic  reports with respect to the
Trust Fund for a series of  Certificates as are required under the Exchange Act,
and the rules and regulations of the Commission thereunder.


                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         With respect to each series of Certificates  offered hereby,  there are
incorporated  herein and in the related  Prospectus  Supplement by reference all
documents  and reports  filed or caused to be filed by the  Company  pursuant to
Section 13(a),  13(c), 14 or 15(d) of the Exchange Act, prior to the termination
of the offering of the related series of Certificates,  that relate specifically
to such related series of Certificates.  The Company will provide or cause to be
provided  without  charge to each  person to whom this  Prospectus  and  related
Prospectus  Supplement  is delivered in  connection  with the offering of one or
more  classes of such series of  Certificates,  upon  written or oral request of
such person, a copy of any or all such reports incorporated herein by reference,
in each case to the extent such reports relate to one or more of such classes of
such series of Certificates,  other than the exhibits to such documents,  unless
such  exhibits are  specifically  incorporated  by reference in such  documents.
Requests  should  be  directed  in  writing  to  Residential   Funding  Mortgage
Securities II, Inc., 8400 Normandale  Lake  Boulevard,  Suite 600,  Minneapolis,
Minnesota 55437, or by telephone at (612) 832-7000.



<PAGE>


                                                      -4-

         No dealer,  salesman,  or any other person has been  authorized to give
any information,  or to make any representations,  other than those contained in
this Prospectus or the related Prospectus Supplement and, if given or made, such
information or representations must not be relied upon as having been authorized
by the  Company  or any  dealer,  salesman,  or any other  person.  Neither  the
delivery of this  Prospectus or the related  Prospectus  Supplement nor any sale
made hereunder or thereunder shall under any circumstances create an implication
that there has been no change in the  information  herein or  therein  since the
date hereof.  This Prospectus and the related  Prospectus  Supplement are not an
offer  to  sell  or a  solicitation  of an  offer  to buy  any  security  in any
jurisdiction in which it is unlawful to make such offer or solicitation.

                                                 TABLE OF CONTENTS


ADDITIONAL INFORMATION...................................................  3

REPORTS TO CERTIFICATEHOLDERS............................................  3

INCORPORATION OF CERTAIN INFORMATION BY
REFERENCE................................................................  3

SUMMARY OF PROSPECTUS....................................................  5

RISK FACTORS............................................................. 14
         Special Features of the Mortgage Loans.......................... 14
         Limitations, Reduction and Substitution of
         Credit Enhancement.............................................. 17
         Yield and Prepayment Considerations............................. 18
         Limited Liquidity............................................... 19
         Limited Obligations............................................. 19

THE MORTGAGE POOLS....................................................... 20
         General......................................................... 20
         Closed-End Loans................................................ 25
         Revolving Credit Loans.......................................... 27

ALLOCATION OF REVOLVING CREDIT LOAN
BALANCES................................................................. 29

MORTGAGE LOAN PROGRAM.................................................... 30
         Underwriting Standards.......................................... 30
         Qualifications of Sellers....................................... 34
         Representations Relating to Mortgage Loans...................... 35
         Subservicing.................................................... 39

DESCRIPTION OF THE CERTIFICATES.......................................... 41
         General......................................................... 41
         Form of Certificates............................................ 42
         Assignment of Trust Fund Assets................................. 45
         Review of Mortgage Loans........................................ 46
         Excess Spread................................................... 47
         Payments on Mortgage Loans; Deposits to
         Certificate Account............................................. 48
         Withdrawals from the Custodial Account.......................... 50
         Distributions................................................... 51
         Principal and Interest on the Certificates...................... 52
         Advances on Closed-End Loans.................................... 53
         Funding Account................................................. 54
         Reports to Certificateholders................................... 55
         Collection and Other Servicing Procedures....................... 57
         Realization Upon Defaulted Mortgage Loans....................... 58
         Hazard Insurance; Claims Thereunder............................. 60

DESCRIPTION OF CREDIT ENHANCEMENT........................................ 61
         Financial Guaranty Insurance Policy............................. 63
         Letter of Credit................................................ 64
         Special Hazard Insurance Policies............................... 64
         Bankruptcy Bonds................................................ 64
         Subordination................................................... 65
         Overcollateralization........................................... 66
         Reserve Funds................................................... 67
         Maintenance of Credit Enhancement............................... 68
         Reduction or Substitution of Credit
         Enhancement..................................................... 69

PURCHASE OBLIGATIONS..................................................... 69

THE COMPANY.............................................................. 70

RESIDENTIAL FUNDING CORPORATION.......................................... 70

THE POOLING AND SERVICING AGREEMENT...................................... 71
         Servicing and Administration.................................... 71
         Evidence as to Compliance....................................... 72
         Certain Matters Regarding the Master Servicer
         and the Company................................................. 72
         Events of Default............................................... 74
         Rights Upon Event of Default.................................... 74
         Amendment....................................................... 75
         Termination; Retirement of Certificates......................... 76
         The Trustee..................................................... 77

YIELD AND PREPAYMENT CONSIDERATIONS...................................... 77

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS
AND RELATED MATTERS...................................................... 84
         General......................................................... 85
         Cooperative Loans............................................... 85
         Tax Aspects of Cooperative Ownership............................ 87
         Foreclosure on Mortgage Loans................................... 87
         Foreclosure on Shares of Cooperatives........................... 89
         Rights of Redemption............................................ 90
         Anti-Deficiency Legislation and Other
         Limitations on Lenders.......................................... 91
         Environmental Legislation....................................... 93
         Enforceability of Certain Provisions............................ 94
         Applicability of Usury Laws..................................... 95
         Alternative Mortgage Instruments................................ 96
         Soldiers' and Sailors' Civil Relief Act of 1940
          ............................................................... 96
         Junior Mortgages; Rights of Senior
         Mortgagees...................................................... 97

CERTAIN FEDERAL INCOME TAX
CONSEQUENCES............................................................. 99
         General......................................................... 99
         REMICS..........................................................100

STATE AND OTHER TAX CONSEQUENCES.........................................121

ERISA CONSIDERATIONS.....................................................121
         Plan Asset Regulations..........................................122
         Prohibited Transaction Exemptions...............................123
         Tax Exempt Investors............................................128
         Consultation with Counsel.......................................128

LEGAL INVESTMENT MATTERS.................................................128

USE OF PROCEEDS..........................................................129

METHODS OF DISTRIBUTION..................................................129

LEGAL MATTERS............................................................131

FINANCIAL INFORMATION....................................................131

INDEX OF PRINCIPAL DEFINITIONS...........................................132

                                      SUMMARY OF PROSPECTUS

         The following  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus and by reference to
the  information  with respect to each series of  Certificates  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......Home Equity Loan Pass-Through Certificates.

Company.................Residential Funding Mortgage Securities II, Inc.,
                        the depositor.  See "The Company."

Master Servicer.........The entity identified as Master Servicer in the
                        related Prospectus Supplement, which may be
                        Residential Funding Corporation, an affiliate of
                        the Company ("Residential Funding").  See
                        "Residential Funding Corporation" and "The
                        Pooling and Servicing Agreement--Certain Mat-

                        ters Regarding the Master Servicer and the Com-

                        pany."

Certificate Administrator.. An entity may be named as the Certificate
                            Administrator   in   the
                            related       Prospectus
                            Supplement  if  required
                            in  addition  to  or  in
                            lieu   of   the   Master
                            Servicer or Servicer for
                            a       series        of
                            Certificates.

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

The Certificates........... Each series of Certificates will represent in the
                            aggregate the entire beneficial ownership interest,
                            excluding any interest retained by the Company
                            or any other entity specified in the related
                            Prospectus Supplement, in a pool (the "Mortgage
                            Pool") of certain Mortgage Loans or interests
                            therein (which may include Mortgage Securities
                            as defined herein), and certain other assets as
                            described below. Each series of Certificates will
                            be issued pursuant to a pooling and servicing
                            agreement among the Company, the Trustee and

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -5-

                                                        the   Master    Servicer
                                                        (each,  a  "Pooling  and
                                                        Servicing   Agreement").
                                                        As   specified   in  the
                                                        related       Prospectus
                                                        Supplement,  each series
                                                        of   Certificates,    or
                                                        class of Certificates in
                                                        the  case  of  a  series
                                                        consisting   of  two  or
                                                        more classes, may have a
                                                        stated         principal
                                                        balance,    no    stated
                                                        principal  balance  or a
                                                        notional  amount and may
                                                        be      entitled      to
                                                        distributions         of
                                                        interest   based   on  a
                                                        specified  interest rate
                                                        or   rates   (each,    a
                                                        "Pass-Through    Rate").
                                                        Each  series or class of
                                                        Certificates  may have a
                                                        different   Pass-Through
                                                        Rate,  which  may  be  a
                                                        fixed,    variable    or
                                                        adjustable  Pass-Through
                                                        Rate, or any combination
                                                        of two or  more  of such
                                                        Pass-Through  Rates. The
                                                        related       Prospectus
                                                        Supplement  will specify
                                                        the Pass-Through Rate or
                                                        Rates for each series or
                                                        class  of  Certificates,
                                                        or      the      initial
                                                        Pass-Through   Rate   or
                                                        Rates and the method for
                                                        determining   subsequent
                                                        changes      to      the
                                                        Pass-Through   Rate   or
                                                        Rates.

 .............. A series may include one or more classes of
                Certificates (each, a "Strip Certificate") entitled
                to (i) principal distributions, with dispropor-

                tionate, nominal or no interest distributions, or
                (ii) interest distributions, with disproportionate,
                nominal or no principal distributions.  In
                addition, a series may include classes of Certifi-

                                                        cates that  differ as to
                                                        timing,       sequential
                                                        order,    priority    of
                                                        payment,    Pass-Through
                                                        Rate   or    amount   of
                                                        distributions         of
                                                        principal or interest or
                                                        both,  or  as  to  which
                                                        distributions         of
                                                        principal or interest or
                                                        both on any class may be
                                                        made upon the occurrence
                                                        of specified  events, in
                                                        accordance     with    a
                                                        schedule or formula,  or
                                                        on    the    basis    of
                                                        collections         from
                                                        designated  portions  of
                                                        the  Mortgage  Pool.  In
                                                        addition,  a series  may
                                                        include   one  or   more
                                                        classes of  Certificates
                                                        ("Accrual Certificates")
                                                        as  to   which   certain
                                                        accrued   interest  will
                                                        not be  distributed  but
                                                        rather  will be added to
                                                        the  principal   balance
                                                        thereof  in  the  manner
                                                        described in the related
                                                        Prospectus   Supplement.
                                                        One or more  classes  of
                                                        Certificates in a series
                                                        may   be   entitled   to
                                                        receive        principal
                                                        payments  pursuant to an
                                                        amortization    schedule
                                                        under the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -6-

                     circumstances described in the related Prospectus
                     Supplement.

 ..................... If so specified in the related Prospectus
                      Supplement, a series of Certificates may include
                      one or more classes of Certificates (collectively,
                      the "Senior Certificates") which are senior to
                      one or more classes of Certificates (collectively,
                      the "Subordinate Certificates") in respect of
                      certain distributions of principal and interest and
                      allocations of losses on Mortgage Loans.  See
                      "Description of Credit Enhancement
                     --Subordination."  If so specified in the related
                      Prospectus Supplement, a series of Certificates
                      may include one or more classes of Certificates
                      (collectively, the "Mezzanine Certificates")
                      which are Subordinate Certificates but which are
                      senior to other classes of Subordinate Certificates
                      in respect of such distributions or losses.  In
                      addition, certain classes of Senior Certificates
                      may be senior to other classes of Senior
                      Certificates in respect of such distributions or
                      losses.  The Certificates will be issued in fully-
                      registered certificated or book-entry form in the
                      authorized denominations specified in the related
                      Prospectus Supplement.  See "Description of the
                      Certificates."

 ..................... Neither the Certificates nor the underlying
                      Mortgage Loans or Mortgage Securities will be
                      guaranteed or insured by any governmental
                      agency or instrumentality or by the Company,
                      Residential Funding, GMAC Mortgage or any of
                      their affiliates, except as expressly set forth
                      herein or in the related Prospectus Supplement.
                      See "Risk Factors--Limited Obligations."

The Mortgage Pools... As specified in the related Prospectus
                      Supplement, each Trust Fund will consist
                      primarily of Revolving Credit Loans or certain
                      balances thereof or interests therein, or Closed-
                      End Loans or interests therein, secured by first or
                      junior liens on one- to four-family residential
                      properties located in any one of the 50 states, the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -7-

                                                        District  of Columbia or
                                                        the    Commonwealth   of
                                                        Puerto     Rico     (the
                                                        "Mortgaged Properties").
                                                        All Mortgage  Loans will
                                                        have been  purchased  by
                                                        the   Company,    either
                                                        directly    or   through
                                                        Residential     Funding,
                                                        from    mortgage    loan
                                                        originators  or  sellers
                                                        who, as specified in the
                                                        related       Prospectus
                                                        Supplement,  may  or may
                                                        not be  affiliated  with
                                                        the  Company   including
                                                        GMAC            Mortgage
                                                        Corporation, Residential
                                                        Money Centers,  Inc. and
                                                        HomeComings    Financial
                                                        Network,    Inc.   (each
                                                        affiliates     of    the
                                                        Company).  See "Mortgage
                                                        Loan   Program."  For  a
                                                        description of the types
                                                        of  Mortgage  Loans that
                                                        may be  included  in the
                                                        Mortgage Pools, see "The
                                                        Mortgage      Pools--The
                                                        Closed-End Loans."

 ................With respect to any series of Certificates backed
                by Revolving Credit Loans, the related Trust
                Fund may include the entire balance of such loans
                including Draws made after the Cut-off Date, or
                may include only the Trust Balances (as defined
                herein) thereof which generally will exclude
                Draws made after the Cut-off Date and may
                exclude Draws made prior to the Cut-off Date.
                See "Allocation of Revolving Credit Loan
                Balances" herein.

 ................If specified in the related Prospectus Supplement,
                a Trust Fund may include mortgage pass-through
                certificates or other instruments evidencing
                interests in or secured by Mortgage Loans
                ("Mortgage Securities"), as described herein.
                See "The Mortgage Pools--General" herein.

Interest Distributions....Except as otherwise specified herein or in the
                          related Prospectus Supplement, interest on each
                          class of Certificates of each series, other than
                          Strip Certificates or Accrual Certificates (prior to
                          the time when accrued interest becomes payable
                          thereon), will be remitted at the applicable
                          Pass-Through Rate on the outstanding principal
                          balance of such class, on the day specified as a
                          distribution date for such series or class in the
                          related Prospectus Supplement (each, a

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -8-

                                    "Distribution Date"). If
                                    the           Prospectus
                                    Supplement so specifies,
                                    interest   distributions
                                    on    any    class    of
                                    Certificates    may   be
                                    reduced  on  account  of
                                    negative amortization on
                                    the Mortgage Loans, with
                                    the  Deferred   Interest
                                    (as   defined    herein)
                                    allocable  to such class
                                    added  to the  principal
                                    balance  thereof,  which
                                    Deferred  Interest  will
                                    thereafter bear interest
                                    at    the     applicable
                                    Pass-Through       Rate.
                                    Distributions,  if  any,
                                    with respect to interest
                                    on  Strip   Certificates
                                    will  be  made  on  each
                                    Distribution   Date   as
                                    described  herein and in
                                    the  related  Prospectus
                                    Supplement.          See
                                    "Description    of   the
                                    Certificates--Distributions."
                                    Strip  Certificates that
                                    are      entitled     to
                                    distributions         of
                                    principal  only will not
                                    receive distributions in
                                    respect   of   interest.
                                    Interest     that    has
                                    accrued  but is not  yet
                                    payable  on any  Accrual
                                    Certificates   will   be
                                    added  to the  principal
                                    balance of such class on
                                    the related Distribution
                                    Date,      and      will
                                    thereafter bear interest
                                    at    the     applicable
                                    Pass-Through       Rate.
                                    Distributions         of
                                    interest with respect to
                                    any       series      of
                                    Certificates         (or
                                    accruals  thereof in the
                                    case     of      Accrual
                                    Certificates),  or  with
                                    respect  to one or  more
                                    classes         included
                                    therein,  may be reduced
                                    to   the    extent    of
                                    interest  shortfalls not
                                    covered by principal and
                                    interest advances or the
                                    applicable    form    of
                                    credit          support,
                                    including     shortfalls
                                    ("Prepayment    Interest
                                    Shortfalls")          in
                                    collections  of  a  full
                                    month's    interest   in
                                    connection          with
                                    prepayments           on
                                    Closed-End  Loans  which
                                    are  Actuarial  Mortgage
                                    Loans    (as     defined
                                    herein).  See "Yield and
                                    Prepayment
                                    Considerations"      and
                                    "Description    of   the
                                    Certificates."

Principal Distributions..Except as otherwise specified in the related
                         Prospectus Supplement, principal distributions on
                         the Certificates of each series will be payable on
                         each Distribution Date, commencing with the
                         Distribution Date in the month following the
                         month in which the Cut-off Date occurs, to the
                         holders of the Certificates of such series, or of the
                         class or classes of Certificates then entitled there-

                          to, on a pro rata basis among all such Certificates

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -9-

                                                        or       among       the
                                                        Certificates of any such
                                                        class,  in proportion to
                                                        their         respective
                                                        outstanding    principal
                                                        balances      or     the
                                                        percentage     interests
                                                        represented    by   such
                                                        class,  in the  priority
                                                        and manner  specified in
                                                        the  related  Prospectus
                                                        Supplement.        Strip
                                                        Certificates   with   no
                                                        principal  balance  will
                                                        not              receive
                                                        distributions in respect
                                                        of            principal.
                                                        Distributions         of
                                                        principal  with  respect
                                                        to    any    class    of
                                                        Certificates    may   be
                                                        reduced to the extent of
                                                        certain    delinquencies
                                                        not covered by principal
                                                        advances  or losses  not
                                                        covered      by      the
                                                        applicable    form    of
                                                        credit enhancement.  For
                                                        a series of Certificates
                                                        backed   by    Revolving
                                                        Credit   Loans,   as   a
                                                        result  of  the  payment
                                                        terms  of  the  Mortgage
                                                        Loans    or    of    the
                                                        Certificate   provisions
                                                        relating    to    future
                                                        Draws,  there  may be no
                                                        principal  distributions
                                                        on such  Certificates in
                                                        any  given  month.   See
                                                        "The  Mortgage   Pools,"
                                                        "Yield  and   Prepayment
                                                        Considerations"      and
                                                        "Description    of   the
                                                        Certificates."

Funding Account....... If so specified in the related Prospectus
                       Supplement, a portion of the proceeds of the sale
                       of one or more classes of Certificates of a series
                       or a portion of collections on the Mortgage Loans
                       in respect of principal may be deposited in a
                       segregated account to be applied to acquire
                       additional Mortgage Loans from the Sellers,
                       subject to the limitations set forth herein under
                       "Description of the Certificates-Funding
                       Account."  The times and requirements for the
                       acquisition of such Mortgage Loans will be set
                       forth in the related Pooling and Servicing
                       Agreement or other agreement with the Sellers.
                       Monies on deposit in the Funding Account and
                       not applied to acquire such additional Mortgage
                       Loans within the time set forth in the related
                       Pooling and Servicing Agreement or other
                       applicable agreement may be treated as principal
                       and applied in the manner described in the related
                       Prospectus Supplement.

Yield and Prepayment Considerations... The Mortgage Loans supporting a series 
of Certificates will have unique characteristics that

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -10-

                                                        will affect the yield to
                                                        maturity and the rate of
                                                        payment of  principal on
                                                        such  Certificates.  See
                                                        "Risk  Factors"   herein
                                                        and      "Yield      and
                                                        Prepayment
                                                        Considerations"   herein
                                                        and   in   the   related
                                                        Prospectus Supplement.

Credit Enhancement.....If so specified in the related Prospectus
                       Supplement, the Trust Fund with respect to any
                       series of Certificates may include any one or any
                       combination of a Letter of Credit, Financial
                       Guaranty Insurance Policy, special hazard
                       insurance policy, bankruptcy bond, Reserve
                       Fund, surety bond or other type of credit support
                       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 subordination of one or more classes
                       of Certificates in a series under which certain
                       losses are first allocated to any Subordinate
                       Certificates up to a specified limit or in the form
                       of Overcollateralization (as defined herein).  Any
                       form of credit enhancement may have certain
                       limitations and exclusions from coverage
                       thereunder, which will be described in the related
                       Prospectus Supplement.  Losses not covered by
                       any form of credit enhancement will be borne by
                       the holders of the related Certificates (or certain
                       classes thereof). 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
                       Certificates.  See "Description of Credit
                       Enhancement."

Advances on
  Closed-End Loans.....If so specified in the related Prospectus
                       Supplement, the Master Servicer will be obligated
                       (pursuant to the terms of the related Mortgage
                       Securities, if applicable) to make certain principal
                       and interest advances with respect to delinquent
                       scheduled payments on the Closed-End Loans,
                       but only to the extent that the Master Servicer

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -11-

                                                        believes    that    such
                                                        amounts      will     be
                                                        recoverable  by it.  Any
                                                        such advance made by the
                                                        Master   Servicer   with
                                                        respect  to  a  Mortgage
                                                        Loan is  recoverable  by
                                                        it  as  provided  herein
                                                        under   "Description  of
                                                        the
                                                        Certificates--Advances
                                                        on   Closed-End   Loans"
                                                        either  from  recoveries
                                                        on the specific Mortgage
                                                        Loan or, with respect to
                                                        any     such     advance
                                                        subsequently  determined
                                                        to  be   nonrecoverable,
                                                        out of  funds  otherwise
                                                        distributable   to   the
                                                        holders  of the  related
                                                        series of Certificates.

Optional Termination... The Master Servicer, the Company or, if
                        specified in the related Prospectus Supplement,
                        the holder of the residual interest in a REMIC,
                        may at its option either (i) effect early retirement
                        of a series of Certificates through the purchase of
                        the assets in the related Trust Fund or (ii)
                        purchase, in whole but not in part, the
                        Certificates specified in the related Prospectus
                        Supplement; in each case under the circumstances
                        and in the manner set forth herein under "The
                        Pooling and Servicing Agreement--Termination;
                        Retirement of Certificates" and in the related
                        Prospectus Supplement.

Rating...................... At the date of issuance, as to each series, each
                             class of Certificates offered hereby will be rated
                             at the request of the Company in one of the four
                             highest rating categories by one or more
                             nationally recognized statistical rating agencies
                             (each, a "Rating Agency").  See "Ratings" in the
                             related Prospectus Supplement.

Legal Investment............ Unless otherwise specified in the related
                             Prospectus Supplement, the Certificates offered
                             hereby will not constitute "mortgage related
                             securities" for purposes of the Secondary
                             Mortgage Market Enhancement Act of 1984, as
                             amended ("SMMEA").  See "Legal Investment
                             Matters."

ERISA Considerations........ A fiduciary of an employee benefit plan and
                             certain other plans and arrangements, including

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -12-

                                                        individual    retirement
                                                        accounts and  annuities,
                                                        Keogh    plans,     bank
                                                        collective    investment
                                                        funds, insurance company
                                                        general   or    separate
                                                        accounts   and   certain
                                                        other  entities in which
                                                        such  plans,   accounts,
                                                        annuities             or
                                                        arrangements         are
                                                        invested,    which    is
                                                        subject to the  Employee
                                                        Retirement        Income
                                                        Security Act of 1974, as
                                                        amended  ("ERISA"),   or
                                                        Section   4975   of  the
                                                        Internal Revenue Code of
                                                        1986 (the  "Code"),  and
                                                        any     other     person
                                                        contemplating purchasing
                                                        a Certificate  with Plan
                                                        Assets    (as    defined
                                                        herein),  should  review
                                                        with its  legal  counsel
                                                        whether the  purchase or
                                                        holding of  Certificates
                                                        could  give  rise  to  a
                                                        transaction    that   is
                                                        prohibited   or  is  not
                                                        otherwise    permissible
                                                        either  under  ERISA  or
                                                        Section   4975   of  the
                                                        Code.     See     "ERISA
                                                        Considerations"   herein
                                                        and   in   the   related
                                                        Prospectus Supplement.

Certain Federal Income
  Tax Consequences.......... Certificates of each series offered hereby will
                             constitute "regular interests" or "residual
                             interests" in a Trust Fund, or a portion thereof,
                             treated as a REMIC under Sections 860A through
                             860G of the Code, unless otherwise specified in
                             the related Prospectus Supplement.  See "Certain
                             Federal Income Tax Consequences" herein and in
                             the related Prospectus Supplement.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -13-

                                                   RISK FACTORS

         Investors should consider, among other things, the following factors in
connection with the purchase of the Certificates:

Special Features of the Mortgage Loans

Adequacy of Mortgage Collateral

         Although  all of the  Mortgage  Loans  will  be  secured  by  liens  on
Mortgaged Properties,  such collateral may not provide assurance of repayment of
the Mortgage  Loan  comparable  to that  provided  under many first lien lending
programs,   and  the  Mortgage  Loans   (especially  those  with  high  Combined
Loan-to-Value   Ratios  (as  defined   herein))   may  have  risk  of  repayment
characteristics more similar to unsecured consumer loans.

         Since the Mortgage  Loans are  interests  in Revolving  Credit Loans or
Closed-End  Loans which may be subordinate to the rights of the mortgagee  under
the related  senior  mortgage or mortgages,  the proceeds from any  foreclosure,
liquidation,  insurance or condemnation proceedings will be available to satisfy
the outstanding  balance of such Mortgage Loans secured by junior mortgages only
to the extent that the claims of such senior  mortgages  have been  satisfied in
full,  including any related  foreclosure  costs.  For Mortgage Loans secured by
junior liens that have low Junior Ratios (as defined herein),  foreclosure costs
may be substantial relative to the outstanding balance of the Mortgage Loan upon
default, and therefore the amount of any liquidation  proceeds  distributable to
Certificateholders  may be smaller as a percentage of the outstanding balance of
the  Mortgage  Loan  than  would be the  case in a  typical  pool of first  lien
residential  loans.  In  addition,  the  holder of a  Revolving  Credit  Loan or
Closed-End  Loan secured by a junior mortgage may not foreclose on the Mortgaged
Property unless it forecloses subject to the senior mortgages,  in which case it
must  either pay the entire  amount  due on the senior  mortgages  to the senior
mortgagees at or prior to the  foreclosure  sale or undertake the  obligation to
make  payments on the senior  mortgages in the event the mortgagor is in default
thereunder.  The Trust  Fund will not have any  source of funds to  satisfy  the
senior  mortgages or make  payments due to the senior  mortgagees,  although the
Master Servicer or Subservicer  may, at its option,  advance such amounts to the
extent deemed  recoverable  and prudent,  but will not be obligated to do so. In
the event that such proceeds  from a foreclosure  or similar sale of the related
Mortgaged Property are insufficient to satisfy all senior liens and the Mortgage
Loan in the  aggregate,  the Trust Fund, as the holder of the junior lien,  and,
accordingly,  Holders of one or more classes of the  Certificates  are likely to
(i) incur losses in  jurisdictions  in which a deficiency  judgment  against the
borrower is not available, or in the Master Servicer's discretion,  seeking such
judgment  is not  advisable  and (ii) incur  losses if any  deficiency  judgment
obtained is not realized  upon. See "Certain Legal Aspects of Mortgage Loans and
Related Matters."

         No assurance can be given that the 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 value (including as a result

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -14-

of the general economic factors discussed below under "--Mortgagor Credit"), any
such decline could extinguish the value of the interest of a junior mortgagee in
the Mortgaged  Property  before having any adverse effect on the interest of the
related senior mortgagees.

         With respect to Mortgage  Loans  secured by junior liens that have high
Combined  Loan-to-Value  Ratios or low Junior Ratios, many circumstances  exist,
including  those  described  above,  under  which it would  be  uneconomical  to
foreclose on the Mortgaged  Property in the event of a default.  For purposes of
the  foregoing,  the actual  Junior Ratio for a Mortgage Loan at any time may be
lower than indicated in the Prospectus  Supplement as a result of any reductions
in the Stated  Principal  Balance  thereof.  In  addition,  the actual  Combined
Loan-to-Value Ratio for a Mortgage Loan at any time may be higher than indicated
in the  Prospectus  Supplement  if such  Mortgage  Loan is subject  to  negative
amortization or the value of the Mortgaged  Property  declines after the date of
origination.  In such  circumstances,  repayment of the  Mortgage  Loan would be
dependent  solely on the credit of the  borrower  under the  Mortgage  Loan (the
"Mortgagor"),  and the ability to obtain  repayment of the Mortgage  Loan may be
generally  similar to that which would be  experienced if the Mortgage Loan were
an unsecured  consumer loan.  Moreover,  while in most jurisdictions a mortgagee
would be  permitted  to elect to either  foreclose  or sue to  collect  the debt
evidenced by the Mortgage  Note, in some  jurisdictions  that prohibit  suits to
collect  the debt  until the  mortgagee  has  sought to  foreclose  against  the
security, the mortgagee may be forced to foreclose first and obtain a deficiency
judgment. In addition, in some jurisdictions,  where the mortgagee has chosen to
sue on the  debt in lieu of  foreclosure,  the  mortgagee  will be  barred  from
foreclosing against the security. See  "--Anti-Deficiency  Legislation and other
Limitations on Lenders."

Mortgagor Credit

         As a result  of the  foregoing  considerations,  for  certain  types of
Mortgage Loans, the underwriting standards and procedures applicable thereto, as
well  as  the  repayment  prospects  thereof,  may  be  more  dependent  on  the
creditworthiness  of the  Mortgagor  and less  dependent  on the adequacy of the
Mortgaged  Property as  collateral  than would be the case under many first lien
lending programs.  As to such Mortgage Loans,  future changes in the Mortgagor's
economic  circumstances  will have a  significant  effect on the  likelihood  of
repayment. This is particularly so with respect to Revolving Credit Loans, since
additional Draws may be made by the Mortgagor in the future up to the applicable
Credit  Limit.   Although  Revolving  Credit  Loans  are  generally  subject  to
provisions  whereby  the  Credit  Limit may be reduced as a result of a material
adverse change in the Mortgagor's economic circumstances, the Servicer or Master
Servicer generally will not monitor for such changes and may not become aware of
them until after the Mortgagor has  defaulted.  Under certain  circumstances,  a
Mortgagor  may draw his entire  Credit  Limit in response to personal  financial
needs  resulting  from an  adverse  change  in  circumstances.  For a series  of
Certificates backed by the Trust Balances of Revolving Credit Loans, even though
the Trust  Balance of a Revolving  Credit Loan will not  increase as a result of
Draws  after the  Certificates  are issued,  the  foregoing  considerations  are
relevant  because such Trust Balance will share pro rata in any losses  incurred
on  such  Revolving  Credit  Loan  unless  otherwise  specified  in the  related
Prospectus Supplement.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -15-


         Future changes in a Mortgagor's economic  circumstances may result from
a variety of  unforeseeable  personal  factors,  including  loss of  employment,
reduction in income,  illness and divorce.  Any  increase in  prevailing  market
interest  rates may adversely  affect a Mortgagor by increasing  debt service on
any floating rate Revolving Credit Loans, on Closed-End Loans having  adjustable
rates or other  similar debt of the  Mortgagor.  In addition,  for any Revolving
Credit Loans or  Closed-End  Loans secured by junior  mortgages,  changes in the
payment  terms of any related  senior  mortgage  loan may  adversely  affect the
Mortgagor's  ability to pay principal and interest on such senior mortgage loan.
For  example,  such  changes  may  result  if the  senior  mortgage  loan  is an
adjustable  rate loan and the interest rate thereon  increases,  which may occur
with or without an increase in prevailing  market interest rates if the increase
is due to the phasing out of a reduced initial rate. Specific  information about
such senior mortgage loans,  other than the amount thereof at origination of the
corresponding  Mortgage  Loan,  generally  will not be available and will not be
included in the related Prospectus Supplement.

         General  economic  conditions,  both on a national and regional  basis,
will also have an impact on the ability of  Mortgagors  to repay their  Mortgage
Loans.  Certain  geographic  regions of the United States from time to time will
experience  weaker  regional  economic  conditions  and  housing  markets,  and,
consequently,  will experience higher rates of loss and delinquency than will be
experienced  on mortgage  loans  generally.  For  example,  a region's  economic
condition and housing market may be directly, or indirectly,  adversely affected
by natural  disasters or civil  disturbances  such as  earthquakes,  hurricanes,
floods,  eruptions or riots. The economic impact of any of these types of events
may also be felt in areas beyond the region immediately affected by the disaster
or disturbance.  The Mortgage Loans  underlying a series of Certificates  may be
concentrated  in  these  regions,   and  such  concentration  may  present  risk
considerations   in   addition   to  those   generally   present   for   similar
mortgage-backed  securities  without  such  concentration.  Any  change  in  the
deductibility  for federal  income tax  purposes  of  interest  payments on home
equity loans may also have an impact on the ability of  Mortgagors  to repay the
Mortgage Loans.

Mortgage Loan Characteristics

         Certain  of the types of  Mortgage  Loans that may be  included  in the
Mortgage Pools may involve  additional  uncertainties not present in traditional
types  of  mortgage  loans,  or in home  equity  loans  originated  under  other
programs.

         For example, certain of the Closed-End Loans may provide for escalating
or variable  payments by the  Mortgagor,  as to which the Mortgagor is generally
qualified on the basis of the initial payment  amount,  or may be ARM Loans with
an  initial  Mortgage  Rate less than the sum of the  then-applicable  Index and
Gross Margin, as to which the Mortgagor generally will be qualified on the basis
of the Mortgage Rate in effect at origination. In some instances, Mortgagors may
find it difficult to make their loan payments as their monthly payments increase
and thus, the likelihood of default will increase. An even greater likelihood of
default may exist as monthly payments increase with a Mortgage Loan secured by a
second lien if monthly  payments are also  increasing  on the related first lien
ARM Loan. Some of the Closed-End  Loans may be Balloon Loans, and the ability of
the Mortgagor to pay the related Balloon Amount may

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -16-

depend on the Mortgagor's  ability to refinance the Mortgage Loan or to sell the
related Mortgaged  Property.  In addition,  in the case of Closed-End Loans that
are  subject to negative  amortization,  due to the  addition  to the  principal
balance of 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.

         With respect to Revolving  Credit  Loans,  except for certain  programs
under which the Draw Period is less than the full term thereof, required minimum
monthly  payments are generally  equal to or not  significantly  larger than the
amount of interest currently accruing thereon, and therefore are not expected to
significantly  amortize the outstanding  principal  amount of such Mortgage Loan
prior to maturity,  which amount may include substantial Draws recently made. As
a result,  a borrower will generally be required to pay a substantial  principal
amount at the maturity of a Revolving  Credit Loan. The ability of a borrower to
make such a payment may be dependent on the ability to obtain refinancing of the
balance  due on such  Revolving  Credit  Loan or to sell the  related  Mortgaged
Property.  Furthermore,  Revolving  Credit Loans generally have adjustable rates
that are subject to much higher maximum rates than typically apply to adjustable
rate  first  mortgage  loans,  and  which  may be as  high as  applicable  usury
limitations.  Mortgagors  under Revolving  Credit Loans are generally  qualified
based on an assumed payment which reflects either the initial interest rate or a
rate significantly lower than the maximum rate. An increase in the interest rate
over the Mortgage  Rate  applicable  at the time the  Revolving  Credit Loan was
originated  may have an  adverse  effect on the  Mortgagor's  ability to pay the
required monthly payment. In addition, an increase in prevailing market interest
rates may reduce the  borrower's  ability to obtain  refinancing  and to pay the
balance of a Revolving Credit Loan at its maturity.

         To the extent that any losses are incurred on any of the Mortgage Loans
that  are  not  covered  by  the  applicable  credit  enhancement,   holders  of
Certificates of the series evidencing interests in the related Mortgage Pool (or
certain  classes  thereof)  will  bear all risk of such  losses  resulting  from
default by Mortgagors.

Limitations, Reduction and Substitution of Credit Enhancement

         With respect to each series of Certificates,  credit enhancement may be
provided to cover  delinquencies  and losses on the underlying  Mortgage  Loans,
subject to any applicable  limitations.  Credit  enhancement will be provided in
one or more of the forms  referred  to herein,  including,  but not  limited to:
subordination   of  other   classes  of   Certificates   of  the  same   series;
Overcollateralization;  a  Financial  Guaranty  Insurance  Policy;  a Letter  of
Credit; a Special Hazard Insurance  Policy; a Bankruptcy Bond; a Reserve Fund; a
Surety Bond; or any combination thereof. See "Description of Credit Enhancement"
herein.

         As to any  series of  Certificates,  the amount of  coverage  under the
applicable  credit  enhancement may be limited in amount,  and if limited may be
subject  to  periodic  reduction  in  accordance  with a  schedule  or  formula.
Furthermore,  such credit  enhancement may provide only very limited coverage as
to certain  types of losses or risks,  and may provide no coverage as to certain
other  types of  losses or risks.  For any type of credit  enhancement  which is
generated in

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -17-

whole or in part by cash flows on the  underlying  Mortgage Loans (as may be the
case for a Reserve Fund or  Overcollateralization,  for example),  the amount of
coverage provided thereby may be adversely affected under a variety of scenarios
by factors such as the  prepayment  and draw  experience of the Mortgage  Loans,
changes in the Mortgage Rates or Gross Margins  applicable to the Mortgage Loans
pursuant  to the terms  thereof,  and  changes in the  relationship  between the
Mortgage  Rates  on  the  Mortgage  Loans  and  the  Pass-Through  Rates  on the
Certificates   (which  changes  may  result,   in  part,  from  changes  in  the
relationship  between  different  indexes  respectively  used to  determine  the
Mortgage  Rates and the  Pass-Through  Rates).  In the event  losses  exceed the
amount of coverage  provided by any credit  enhancement  or losses of a type not
covered  by any  credit  enhancement  occur,  such  losses  will be borne by the
holders of the related Certificates (or certain classes thereof).

         The Master Servicer will generally be permitted to reduce, terminate or
substitute  all or a  portion  of the  credit  enhancement  for  any  series  of
Certificates,  if the  applicable  Rating  Agency,  as set forth in the  related
Prospectus  Supplement,  indicates that the then-current rating thereof will not
be adversely  affected.  The rating of any series of  Certificates by any Rating
Agency may be lowered  following the initial issuance thereof as a result of the
downgrading  or  nonperformance  of the  obligations  of any  applicable  credit
support  provider,  or as a result of losses on the  related  Mortgage  Loans in
excess  of the  levels  contemplated  by such  Rating  Agency at the time of its
initial rating analysis. None of the Company, the Master Servicer, GMAC Mortgage
or any of their affiliates will have any obligation to replace or supplement any
credit  enhancement,  or to take any other  action to maintain any rating of any
series of  Certificates.  See "Description of Credit  Enhancement--Reduction  or
Substitution of Credit Enhancement."

Yield and Prepayment Considerations

         The yield to maturity of the Certificates of each series will depend on
the rate and  timing of  principal  payments  (including  payments  in excess of
required   installments,   prepayments   or   terminations,   liquidations   and
repurchases) on the Mortgage Loans,  the rate and timing of Draws in the case of
Revolving Credit Loans, and the price paid by Certificateholders. Such yield may
be adversely  affected by a higher or lower than  anticipated  rate of principal
payments (or Draws if applicable) on the related  Mortgage  Loans.  The yield to
maturity on any Strip  Certificates will be extremely  sensitive to the rate and
timing of principal  payments (or Draws if applicable)  on the related  Mortgage
Loans.  In addition,  the yield to maturity on certain other types of classes of
Certificates,  including Accrual Certificates,  Certificates with a Pass-Through
Rate which  fluctuates  inversely  with an index or certain  other  classes in a
series  including more than one class of  Certificates,  may be relatively  more
sensitive to the rate and timing of principal  payments (or Draws if applicable)
on the related  Mortgage  Loans than other  classes of  Certificates.  Principal
payments  (or  Draws if  applicable)  are  influenced  by a number  of  factors,
including  prevailing  market  interest  rates,  national and regional  economic
conditions and changes in Mortgagors' personal and economic  circumstances.  See
"Yield and  Prepayment  Considerations"  herein.  The yield to  maturity  of the
Certificates  of each  series  will also be  affected  by the rate and timing of
defaults on the related Mortgage Loans. See "Risk  Factors--Special  Features of
the Mortgage Loans" above.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -18-


         The yield to maturity of the  Certificates  of any series,  or the rate
and  timing of  principal  payments  (or  Draws if  applicable)  on the  related
Mortgage  Loans,  may be  affected  by a wide  variety  of  specific  terms  and
conditions  applicable to the respective programs under which the Mortgage Loans
were  originated.  For  example,  Revolving  Credit Loans may provide for future
Draws to be made only in specified minimum amounts,  or alternatively may permit
Draws to be made by check or  through  a credit  card in any  amount.  A pool of
Revolving Credit Loans subject to the latter  provisions may be likely to remain
outstanding  longer with a higher  aggregate  principal  balance  than a pool of
Revolving Credit Loans with the former provisions,  because of the relative ease
of making  new  Draws.  Furthermore,  Revolving  Credit  Loans may  provide  for
interest  rate changes on a daily or monthly  basis,  or may have Gross  Margins
that  may vary  under  certain  circumstances  over  the  term of the  loan.  In
extremely high market interest rate scenarios,  Certificates backed by Revolving
Credit Loans with adjustable rates subject to substantially higher maximum rates
than  typically  apply to adjustable  rate first  mortgage  loans may experience
rates of default and liquidation  substantially higher than those that have been
experienced on other adjustable rate mortgage loan pools.

         For any  series of  Certificates  backed  by  Revolving  Credit  Loans,
provisions  governing whether future Draws on the Revolving Credit Loans will be
included in the Trust Fund will have a significant effect on the rate and timing
of principal  distributions  on the  Certificates.  For a series of Certificates
backed by the Trust Balances of Revolving Credit Loans, the specific  provisions
applicable  to the  allocation  of payments,  Draws and losses on the  Revolving
Credit Loans between the Trust Balances and the Excluded  Balances  thereof will
also have a significant effect on the rate and timing of principal distributions
on the Certificates.

Limited Liquidity

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

Limited Obligations

         The Certificates will not represent an interest in or obligation of the
Company, Residential Funding, GMAC Mortgage or any of their affiliates. The only
obligations  of the  foregoing  entities with respect to the  Certificates,  the
Mortgage Loans or any Mortgage  Securities  will be the  obligations (if any) of
Residential  Funding pursuant to certain limited  representations and warranties
made with respect to the Mortgage Loans,  the obligation of Residential  Funding
(or such other entity specified in the related Prospectus Supplement) to advance
funds  to  Mortgagors  in  respect  of  Draws  on  Revolving  Credit  Loans  (if
applicable), the servicing obligations of Residential Funding as Master Servicer
(if applicable) under the related Pooling and Servicing Agreement (including its
limited obligation to make certain Advances, if applicable, in the event

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -19-

of  delinquencies  on  the  Mortgage  Loans,  but  only  to  the  extent  deemed
recoverable) and pursuant to the terms of any Mortgage  Securities,  and, if and
to the extent expressly described in the related Prospectus Supplement,  certain
limited  obligations of Residential  Funding in connection  with an agreement to
purchase or act as remarketing agent with respect to a Convertible Mortgage Loan
upon  conversion to a fixed rate. If any affiliate of the Company has originated
any Mortgage Loan,  such affiliate will only have an obligation  with respect to
such Mortgage Loan to the same extent as a Seller, as described herein.  Neither
the Certificates nor the underlying  Mortgage Loans or Mortgage  Securities will
be guaranteed or insured by any governmental  agency or  instrumentality,  or by
the Company,  Residential  Funding,  GMAC  Mortgage or any of their  affiliates,
except as expressly  set forth herein or in the related  Prospectus  Supplement.
Proceeds  of the  assets  included  in the  related  Trust Fund  (including  the
Mortgage Loans or Mortgage  Securities and any form of credit  enhancement) will
be the sole  source  of  payments  on the  Certificates,  and  there  will be no
recourse to the Company,  Residential Funding, GMAC Mortgage or any other entity
in the event that such proceeds are  insufficient  or otherwise  unavailable  to
make all payments provided for under the Certificates.


                                                THE MORTGAGE POOLS

General

         Unless otherwise specified in the related Prospectus  Supplement,  each
Mortgage  Pool will consist  primarily of Mortgage  Loans,  or certain  balances
thereof,  excluding  any  interest  retained by the Company or any other  entity
specified  in the  Prospectus  Supplement,  evidenced by  promissory  notes (the
"Mortgage  Notes")  secured  by  mortgages  or deeds  of trust or other  similar
security  instruments  creating  first or  junior  liens on one- to  four-family
residential  properties,  or interests in such Mortgage Loans (which may include
Mortgage Securities).  The Mortgage Loans will either be (i) Closed-End Loans or
(ii) Revolving Credit Loans. The Mortgaged  Properties will consist primarily of
owner-occupied   attached  or  detached   one-family  dwelling  units,  two-  to
four-family dwelling units,  condominiums,  townhouses,  row houses,  individual
units in planned-unit  developments  and certain other dwelling  units,  and the
fee, leasehold or other interests in the underlying real property. The Mortgaged
Properties  may  include  vacation,  second  and  non-owner-occupied  homes.  If
specified  in  the  related  Prospectus  Supplement  relating  to  a  series  of
Certificates,   a  Mortgage  Pool  may  contain   cooperative   apartment  loans
("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,  "Mortgage Loans" includes  Cooperative Loans,
"Mortgaged  Properties"  includes  shares  in the  related  Cooperative  and the
related proprietary leases or occupancy  agreements securing  Cooperative Notes,
"Mortgage Notes" includes  Cooperative Notes and "Mortgages" includes a security
agreement  with respect to a Cooperative  Note.  In connection  with a series of
Certificates  backed  by  Revolving  Credit  Loans,  if the  related  Prospectus
Supplement indicates that the Mortgage Pool consists of certain balances of such

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -20-

Revolving  Credit Loans,  then the term  "Mortgage  Loans" as used herein refers
only to such balances where the context so requires.

         Each  Mortgage  Loan will be selected by the Company for inclusion in a
Mortgage  Pool from among those  purchased  by the Company,  either  directly or
through  its   affiliates,   including   Residential   Funding,   GMAC  Mortgage
Corporation,  Residential Money Centers, Inc. and HomeComings Financial Network,
Inc.  ("Affiliated  Sellers"),  or from banks,  savings  and loan  associations,
mortgage  bankers,  investment  banking firms,  the FDIC and other mortgage loan
originators or sellers not affiliated with the Company ("Unaffiliated  Sellers";
Unaffiliated Sellers and Affiliated Sellers are collectively  referred to herein
as  "Sellers"),  all as  described  below under  "Mortgage  Loan  Program." If a
Mortgage  Pool is composed of Mortgage  Loans  acquired by the Company  directly
from Sellers other than Residential Funding,  the related Prospectus  Supplement
will specify the extent of Mortgage Loans so acquired.  The  characteristics  of
the Mortgage Loans are as described in the related Prospectus Supplement.  Other
mortgage  loans  available for purchase by the Company may have  characteristics
which would make them  eligible for  inclusion  in a Mortgage  Pool but were not
selected for inclusion in such Mortgage Pool.

         Under  certain  circumstances,  the  Mortgage  Loans will be  delivered
either  directly or indirectly to the Company by one or more Sellers  identified
in the related  Prospectus  Supplement,  concurrently  with the  issuance of the
related  series  of  Certificates  (a  "Designated  Seller  Transaction").  Such
Certificates  may be sold in whole or in part to any such Seller in exchange for
the related  Mortgage  Loans,  or may be offered  under any of the other methods
described  herein  under  "Methods  of  Distribution."  The  related  Prospectus
Supplement  for a Mortgage  Pool  composed  of  Mortgage  Loans  acquired by the
Company  pursuant to a Designated  Seller  Transaction  will  generally  include
information, provided by the related Seller (the "Designated Seller"), about the
Designated Seller, the Mortgage Loans and the underwriting  standards applicable
to the Mortgage Loans. None of the Company,  Residential Funding,  GMAC Mortgage
or any of their affiliates will make any representation or warranty with respect
to such Mortgage Loans, or any representation as to the accuracy or completeness
of such information provided by the Seller.

         Any Seller (including any Designated Seller) or Residential Funding may
retain or acquire any Excluded  Balances  with respect to any related  Revolving
Credit Loans,  or any loan secured by a mortgage  senior or  subordinate  to any
Mortgage Loan included in any Mortgage Pool.

         If  specified  in the  related  Prospectus  Supplement,  the Trust Fund
underlying  a series  of  Certificates  may  include  Mortgage  Securities.  The
Mortgage  Securities  may have  been  issued  previously  by the  Company  or an
affiliate thereof, a financial  institution or other entity engaged generally in
the business of mortgage lending or a limited purpose corporation  organized for
the purpose of, among other things, acquiring and depositing mortgage loans into
such  trusts,  and  selling  beneficial  interests  in such  trusts.  Except  as
otherwise  set  forth  in  the  related  Prospectus  Supplement,  such  Mortgage
Securities will be generally similar to Certificates  offered  hereunder.  As to
any such series of Certificates,  the related Prospectus Supplement will include
a description of such Mortgage  Securities  and any related credit  enhancement,
and the Mortgage Loans

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -21-

underlying such Mortgage  Securities  will be described  together with any other
Mortgage Loans included in the Mortgage Pool relating to such series.  As to any
such series of  Certificates,  as used herein the term "Mortgage  Pool" includes
the Mortgage Loans  underlying  such Mortgage  Securities.  Notwithstanding  any
other  reference  herein to the  Master  Servicer,  with  respect to a series of
Certificates as to which the Trust Fund includes Mortgage Securities, the entity
that services and administers such Mortgage  Securities on behalf of the holders
of such Certificates may be referred to as the "Manager," if so specified in the
related  Prospectus  Supplement.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  Residential  Funding initially will act as Manager with
respect to such  Mortgage  Securities as well as the related  Certificates,  and
references  herein to advances  to be made and other  actions to be taken by the
Master  Servicer in connection with the Mortgage Loans may include such advances
made and other actions taken pursuant to the terms of such Mortgage Securities.

         The Prospectus  Supplement for each series of Certificates will contain
information  as to the type of  Mortgage  Loans  which will be  included  in the
related  Mortgage Pool.  Each  Prospectus  Supplement  applicable to a series of
Certificates will include certain information,  generally as of the Cut-off Date
and to the extent then available to the Company,  on an approximate basis, as to
(i) the  aggregate  principal  balance of the Mortgage  Loans,  (ii) the type of
property  securing  the  Mortgage  Loans and related  lien  priority,  (iii) the
original or modified terms to maturity of the Mortgage Loans,  (iv) the range of
principal  balances of the Closed-End Loans at origination or modification,  (v)
the earliest  origination or  modification  date and latest maturity date of the
Mortgage Loans, (vi) the Loan-to-Value  Ratios or Combined  Loan-to-Value Ratios
of the  Mortgage  Loans,  as  applicable,  (vii) the  Mortgage  Rate or range of
Mortgage Rates borne by the Mortgage Loans, (viii) if the Mortgage Loans are ARM
Loans or  Revolving  Credit  Loans,  the  applicable  Index,  the range of Gross
Margins,  the weighted  average Gross Margin,  the frequency of adjustments  and
maximum  loan  rate,  (ix)  the  geographical   distribution  of  the  Mortgaged
Properties,  (x) the  percent  of ARM  Loans,  (xi) if the  Mortgage  Loans  are
Revolving  Credit Loans,  the aggregate Credit Limits of the related Credit Line
Agreements and (xii) if applicable, the weighted average Junior Ratio and Credit
Utilization Rate. A Current Report on Form 8-K will be available upon request to
holders of the related series of Certificates  and will be filed,  together with
the related Pooling and Servicing Agreement,  with the Commission within fifteen
days after the  initial  issuance  of such  Certificates.  The  composition  and
characteristics of a Mortgage Pool containing  Revolving Credit Loans may change
from time to time as a result of any Draws made after the related  Cut-off  Date
under the related  Credit Line  Agreements  that are  included in such  Mortgage
Pool.  In the event that  Mortgage  Loans are added to or deleted from the Trust
Fund after the date of the related Prospectus  Supplement other than as a result
of any such Draws, such addition or deletion will be noted in the Current Report
on Form 8-K.

         With respect to each Mortgage Loan, the "Combined  Loan-to-Value Ratio"
or "CLTV" generally will be the ratio, expressed as a percentage,  of the sum of
(i) the greater of the Cut-off Date  Principal  Balance or the Credit Limit,  if
applicable,  and (ii) the principal  balance of any related senior mortgage loan
at origination of such Mortgage Loan together with any mortgage loan subordinate
thereto,  to the  lesser of (x) the  appraised  value of the  related  Mortgaged
Property  determined in the appraisal  used in the  origination of such Mortgage
Loan and (y) if applicable

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -22-

under the  corresponding  program,  the sales price of each Mortgaged  Property.
With respect to each Mortgage  Loan,  the "Junior  Ratio"  generally will be the
ratio,  expressed as a percentage,  of the greater of the Cut-off Date Principal
Balance or the Credit Limit, if applicable,  of such Mortgage Loan to the sum of
(i) the greater of the Cut-off Date  Principal  Balance or the Credit Limit,  if
applicable,  of such Mortgage Loan and (ii) the principal balance of any related
senior  mortgage  loan  at  origination  of  such  Mortgage  Loan.  The  "Credit
Utilization  Rate" is determined by dividing the Cut-off Date Principal  Balance
of a  Revolving  Credit  Loan by the Credit  Limit of the  related  Credit  Line
Agreement.

         The Company will cause the  Mortgage  Loans or Trust  Balances  thereof
constituting  each Mortgage Pool (or Mortgage  Securities  evidencing  interests
therein)  to be  assigned  to  the  Trustee  named  in  the  related  Prospectus
Supplement,  for the  benefit  of the  holders of all of the  Certificates  of a
series.  The Master  Servicer named in the related  Prospectus  Supplement  will
service the Mortgage Loans,  either directly or through other mortgage servicing
institutions ("Subservicers"), pursuant to a Pooling and Servicing Agreement and
will  receive  a  fee  for  such  services.  See  "Mortgage  Loan  Program"  and
"Description of the Certificates." With respect to those Mortgage Loans serviced
by the Master  Servicer  through a Subservicer,  the Master Servicer will remain
liable for its  servicing  obligations  under the related  Pooling and Servicing
Agreement as if the Master Servicer alone were servicing such Mortgage Loans. In
addition to or in lieu of the Master Servicer for a series of Certificates,  the
related  Prospectus  Supplement  may identify a certificate  administrator  (the
"Certificate  Administrator") for the Trust Fund. The Certificate  Administrator
may be an affiliate of the Company.  All references  herein to "Master Servicer"
and any discussions of the servicing and administration  functions of the Master
Servicer  will  also  apply  to the  Certificate  Administrator  to  the  extent
applicable.

         The Company's assignment of the Mortgage Loans or the Trust Balances to
the   Trustee   will   be   without   recourse.    See   "Description   of   the
Certificates--Assignment   of  Trust  Fund   Assets."   The  Master   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  obligations of
Residential   Funding  or  any  Designated   Seller  and  other  obligations  of
Subservicers,  as described herein under "Mortgage Loan Program--Representations
Relating  to Mortgage  Loans,"  and  "--Subservicing"  and  "Description  of the
Certificates--Assignment  of Trust  Fund  Assets,"  and its  obligation  to make
certain Advances, if applicable, in the event of delinquencies in payments on or
with  respect  to  the  Mortgage  Loans  in  amounts   described   herein  under
"Description of the  Certificates--Advances on Closed-End Loans") or pursuant to
the terms of any Mortgage  Securities.  With respect to Revolving  Credit Loans,
Residential  Funding (or such other entity  specified in the related  Prospectus
Supplement) will be obligated to advance funds to Mortgagors in respect of Draws
made after the related  Cut-off Date. The  obligation of the Master  Servicer to
make  principal  and  interest  advances  on the  Closed-End  Loans  in  certain
circumstances  will be  limited to amounts  which the Master  Servicer  believes
ultimately  would be  reimbursable  out of the  proceeds of  liquidation  of the
Mortgage Loans or any applicable form of credit support. See "Description of the
Certificates--Advances on Closed-End Loans."


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -23-

         The  proceeds  of the  Mortgage  Loans may be used by the  borrower  to
purchase  or improve the related  Mortgaged  Properties,  may be retained by the
related  Mortgagors  or may be used for  purposes  unrelated  to such  Mortgaged
Properties.

         A  Mortgaged  Property  securing a Mortgage  Loan may be subject to the
senior  liens  of one or  more  conventional  mortgage  loans  at  the  time  of
origination  and may be  subject  to one or more  junior  liens  at the  time of
origination  or  thereafter.  A mortgage loan secured by any such junior lien or
senior lien will likely not be included in the related  Mortgage  Pool,  and the
Company,  an  affiliate  of the  Company or an  Unaffiliated  Seller may have an
interest in such mortgage loan. Since the Mortgage Loans are primarily Revolving
Credit Loans and Closed-End Loans secured by junior liens,  such loans generally
will not be required by the Company to be covered by a primary mortgage guaranty
insurance policy insuring against default on such Mortgage Loan.



[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -24-

Closed-End Loans

         Unless  otherwise   specified  below  or  in  the  related   Prospectus
Supplement,  all of the Closed-End  Loans in a Mortgage Pool will (i) be secured
by  Mortgaged  Properties  located  in any of the 50  states,  the  District  of
Columbia or the  Commonwealth of Puerto Rico and (ii) be of only one type of the
following  types of  mortgage  loans  described  or  referred  to in  paragraphs
numbered (1) through (5):

                  (1) Fixed-rate,  fully-amortizing  Closed-End  Loans providing
         for level  monthly  payments of  principal  and  interest  and terms to
         maturity of generally 5, 10 or 15 years at origination or  modification
         as specified in the related Prospectus Supplement;

                  (2)  Fully-amortizing  adjustable-rate  Closed-End Loans ("ARM
         Loans")  having an original  or  modified  term to maturity of not more
         than 30 years with a related  interest  rate (a "Mortgage  Rate") which
         generally  adjusts initially after a specified period subsequent to the
         initial  payment date, and thereafter at either  one-month,  six-month,
         one-year or other  intervals  (with  corresponding  adjustments  in the
         amount of monthly payments) over the term of the mortgage loan to equal
         the sum of a fixed  percentage  set forth in the related  Mortgage Note
         (the "Gross Margin") and an index*. The related  Prospectus  Supplement
         will set forth the relevant index and the highest,  lowest and weighted
         average  Gross  Margin  with  respect  to the ARM Loans in the  related
         Mortgage Pool. The related Prospectus Supplement will also indicate any
         periodic or lifetime  limitations  on changes in any per annum Mortgage
         Rate  at the  time  of any  adjustment.  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 specified times during the term of such ARM Loan;

                  (3)  Negatively-amortizing  adjustable-rate  Closed-End  Loans
         having original or modified terms to maturity of not more than 30 years
         with Mortgage  Rates which  generally  adjust  initially on the payment
         date referred to in the related Prospectus  Supplement,  and thereafter
         monthly on each  payment  date to equal the sum of the Gross Margin and
         the index. The scheduled monthly payment will be adjusted as and when
- --------
         * The  index  (the  "Index")  for a  particular  Mortgage  Pool will be
         specified in the related  Prospectus  Supplement and may include one of
         the following  indexes:  (i) the weekly average yield on U.S.  Treasury
         securities  adjusted to a constant maturity of either six months or one
         year, (ii) the weekly auction average investment yield of U.S. Treasury
         bills of six  months,  (iii)  the  daily  Bank  Prime  Loan  rate  made
         available  by the  Federal  Reserve  Board,  (iv)  the cost of funds of
         member  institutions  for the Federal Home Loan Bank of San  Francisco,
         (v) the interbank  offered rates for U.S. dollar deposits in the London
         market,  each calculated as of a date prior to each scheduled  interest
         rate adjustment date which will be specified in the related  Prospectus
         Supplement  or (vi) the weekly  average of  secondary  market  interest
         rates on six-month negotiable certificates of deposit.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -25-

         described in the related Prospectus  Supplement to an amount that would
         fully  amortize the mortgage  loan over its  remaining  term on a level
         debt service basis;  provided that  increases in the scheduled  monthly
         payment  may be subject  to certain  limitations  as  specified  in the
         related Prospectus Supplement. If an adjustment to the Mortgage Rate on
         a mortgage  loan causes the amount of interest  accrued  thereon in any
         month to exceed the scheduled  monthly  payment on such mortgage  loan,
         the  resulting  amount of  interest  that has  accrued  but is not then
         payable ("Deferred Interest") will be added to the principal balance of
         such mortgage loan;

                  (4)  Balloon  mortgage  loans  ("Balloon  Loans"),  which  are
         fixed-rate  Closed-End  Loans  having  original  or  modified  terms to
         maturity of generally  15 years as described in the related  Prospectus
         Supplement, with level monthly payments of principal and interest based
         on a 30-year amortization  schedule.  The amount of the monthly payment
         will 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

     (5) Similar Mortgage Loans with other payment  characteristics as described
in the related Prospectus Supplement.
         If so specified in the related Prospectus Supplement,  a portion of the
Closed-End  Loans  underlying a series of Certificates  may provide for payments
that are  allocated  to  principal  and  interest  according to the daily simple
interest method (a "Simple Interest Mortgage Loan").  Other Closed-End Loans may
provide  for  payments  in  monthly  installments  including  interest  equal to
one-twelfth of the applicable  Mortgage Rate times the unpaid principal balance,
with any remainder of such payment applied to principal (an "Actuarial  Mortgage
Loan").

         A Simple Interest Mortgage Loan provides the amortization of the amount
financed  under  the  Mortgage  Loan  over a series  of equal  monthly  payments
(except, in the case of a Balloon Loan, the final payment). Each monthly payment
consists of an  installment  of interest which is calculated on the basis of the
outstanding  principal  balance of the Mortgage  Loan  multiplied  by the stated
Mortgage Rate and further  multiplied  by a fraction,  the numerator of which is
the number of days in the period elapsed since the preceding payment of interest
was made and the denominator of which is the number of days in the annual period
for which interest accrues on such Mortgage Loan. As payments are received under
a Simple  Interest  Mortgage  Loan,  the amount  received  is  applied  first to
interest accrued to the date of payment and then the remaining amount is applied
to pay any  unpaid  fees  and  then to  reduce  the  unpaid  principal  balance.
Accordingly, if a borrower pays a fixed monthly installment on a Simple Interest
Mortgage  Loan  before  its  scheduled  due date,  the  portion  of the  payment
allocable to interest for the period since the  preceding  payment was made will
be less than it would have been had the payment been made as scheduled,  and the
portion of the payment  applied to reduce the unpaid  principal  balance will be
correspondingly  greater.  Conversely,  if  a  borrower  pays  a  fixed  monthly
installment  after its scheduled due date, the portion of the payment  allocable
to interest for the period since the preceding  payment was made will be greater
than it would have been had the payment been made

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -26-

as  scheduled,  and the  remaining  portion,  if any, of the payment  applied to
reduce  the unpaid  principal  balance  will be  correspondingly  less.  If each
scheduled  payment under a Simple Interest  Mortgage Loan is made on or prior to
its scheduled due date, the principal balance of the Mortgage Loan will amortize
in the manner  described  above.  However,  if the borrower  consistently  makes
scheduled payments after the scheduled due date, the Mortgage Loan will amortize
more slowly than scheduled.  If a Simple Interest Mortgage Loan is prepaid,  the
borrower  is  required  to pay  interest  only to the date of  prepayment.  Such
variable  allocations among principal and interest of a Simple Interest Mortgage
Loan may effect the distributions of principal and interest on the Certificates,
as specified in the related Prospectus Supplement.

         If provided for in the related Prospectus  Supplement,  a Mortgage Pool
may contain ARM Loans which allow the Mortgagors to convert the adjustable rates
on such  Mortgage  Loans to a fixed rate at some  point  during the life of such
Mortgage  Loans  (each such  Mortgage  Loan,  a  "Convertible  Mortgage  Loan"),
generally,  not  later  than  six  to  ten  years  subsequent  to  the  date  of
origination,  depending  upon the length of the initial  adjustment  period.  If
specified in the related Prospectus Supplement, upon any conversion, the Company
will repurchase or Residential  Funding,  the applicable  Designated Seller or a
third party will purchase the  converted  Mortgage Loan as and to the extent set
forth in the related Prospectus Supplement.  Alternatively,  if specified in the
related Prospectus  Supplement,  the Company or Residential  Funding (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  specified  conditions.
Upon the  failure  of any party so  obligated  to  purchase  any such  converted
Mortgage Loan, the inability of any remarketing agent to arrange for the sale of
the converted  Mortgage Loan and the  unwillingness of such remarketing agent to
exercise  any  election  to purchase  the  converted  Mortgage  Loan for its own
account,  the related Mortgage Pool will thereafter  include both fixed rate and
adjustable  rate  Mortgage  Loans.  If so  specified  in the related  Prospectus
Supplement,  the  inclusion of a converted  Mortgage Loan in a Mortgage Pool may
adversely  affect the holders of the  Certificates by restricting the ability of
the related  Pass-Through  Rate or Rates to adjust to the extent intended by the
adjustable Pass-Through Rate.

Revolving Credit Loans

         The  Revolving  Credit  Loans  will  be  originated  pursuant  to  loan
agreements  (the "Credit Line  Agreements").  Interest on each Revolving  Credit
Loan will be calculated  based on the average daily balance  outstanding  during
the billing cycle and the billing  cycle  generally  will be the calendar  month
preceding a Due Date. Each Revolving  Credit Loan will have a Mortgage Rate that
is subject to  adjustment  on the day  specified in the related  Mortgage  Note,
which may be daily or monthly,  equal to the sum of (a) the Index on such day as
specified  in the  related  Prospectus  Supplement,  and  (b) the  Gross  Margin
specified in the related Mortgage Note (which may vary under circumstances if so
specified in the related Prospectus Supplement), subject to the Maximum Rate set
forth in the Mortgage  Note and the maximum rate  permitted by  applicable  law.
Notwithstanding  the  forgoing,  if  so  specified  in  the  related  Prospectus
Supplement, a Mortgage Loan may have an introductory rate that is lower than the
rate that would be in effect if the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -27-

applicable  Index and Gross Margin were used to determine  the Mortgage Rate and
as  a  result  of  such  introductory  rate,   interest   distributions  on  the
Certificates  may initially be lower than expected.  See "Risk  Factors--Special
Features of the Mortgage Loans--Mortgage Loan Characteristics" herein.

         Unless otherwise specified in the related Prospectus  Supplement,  each
Revolving  Credit Loan will have a term to maturity from the date of origination
of not more than 25 years. The Mortgagor for each Revolving Credit Loan may draw
money (each, an "Additional  Balance" or a "Draw") under the related Credit Line
Agreement at any time during the period specified therein (such period as to any
Mortgage Loan, the "Draw  Period").  Unless  otherwise  specified in the related
Prospectus Supplement, the Draw Period generally will not be more than 15 years.
Unless otherwise specified in the related Prospectus Supplement, with respect to
each  Revolving  Credit  Loan,  if the Draw  Period  is less  than the full term
thereof, the related Mortgagor will not be permitted to make any Draw during the
period from the end of the related Draw Period to the related maturity date. The
Mortgagor  for each  Revolving  Credit Loan will be  obligated  to make  monthly
payments  thereon in a minimum amount as specified in the related Mortgage Note,
which  generally  will be the  greater  of (i) 1% of the  outstanding  principal
balance of the  Mortgage  Loan,  (ii) the accrued  interest  or (iii) $100.  The
Mortgagor  for each  Mortgage  Loan will be  obligated  to make a payment on the
related  maturity date in an amount equal to the Account Balance thereof on such
maturity date, which may be a substantial  principal amount.  The maximum amount
of any Draw with respect to any Revolving Credit Loan is equal to the excess, if
any,  of the Credit  Limit over the  principal  balance  outstanding  under such
Mortgage Note at the time of such Draw. Unless otherwise provided in the related
Prospectus  Supplement,  Draws  made  after  the  related  Cut-off  Date will be
excluded from the Mortgage Pool.

         Unless otherwise specified in the related Prospectus  Supplement,  with
respect to each  Revolving  Credit Loan,  (a) the Finance  Charge (the  "Finance
Charge") for any billing cycle  generally  will be equal to interest  accrued on
the average daily principal balance of such Mortgage Loan for such billing cycle
at the related Mortgage Rate, (b) the Account Balance (the "Account Balance") on
any day generally will be the aggregate of the unpaid principal of the Revolving
Credit Loan  outstanding  at the  beginning of such day,  plus all related Draws
funded on such day and outstanding at the beginning of such day, plus the sum of
any unpaid  Finance  Charges and any unpaid fees,  insurance  premiums and other
charges (collectively,  "Additional Charges") that are due on such Mortgage Loan
minus  the  aggregate  of all  payments  and  credits  that are  applied  to the
repayment of any such Draws on such day, and (c) the "principal  balance" on any
day generally  will be the related  Account  Balance minus the sum of any unpaid
Finance  Charges and Additional  Charges that are due on such  Revolving  Credit
Loan.  Payments  made by or on behalf of the  Mortgagor  for each  Mortgage Loan
generally will be applied,  first,  to any unpaid  Finance  Charges that are due
thereon,  second,  to any unpaid  Additional  Charges that are due thereon,  and
third, to any related Draws outstanding.

         The  Mortgaged  Property  securing each  Revolving  Credit Loan will be
subject to the lien created by the related  mortgage (the "Mortgage") in respect
of the  outstanding  principal  balance of each related Draw or portion  thereof
that is not included in the related Mortgage Pool, whether

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -28-

made on or prior to the related  Cut-off Date or  thereafter.  Such lien will be
the same rank as the lien created by such Mortgage in respect of such  Revolving
Credit Loan, and monthly  payments,  collections and other  recoveries under the
Credit Line Agreement related to such Revolving Credit Loan will be allocated as
described in the related Prospectus  Supplement among such Revolving Credit Loan
and the outstanding  principal  balance of each Draw or portion thereof excluded
from  the  Mortgage  Pool.  The  Company,  an  affiliate  of the  Company  or an
Unaffiliated Seller may have an interest in any Draw or portion thereof excluded
from the Mortgage Pool.

         Unless otherwise specified in the related Prospectus  Supplement,  each
Revolving  Credit Loan may be prepaid in full or in part at any time and without
penalty,  but with respect to each Revolving Credit Loan, the related  Mortgagor
will have the right  during the related Draw Period to make a Draw in the amount
of any  prepayment  theretofore  made with respect to such  Mortgage  Loan.  The
Mortgage Note or Mortgage  related to each Revolving  Credit Loan generally will
contain a customary "due-on-sale" clause.

         As to each  Mortgage  Loan,  the  Mortgagor's  rights to receive  Draws
during the Draw Period may be suspended, or the Credit Limit may be reduced, for
cause under a limited number of circumstances,  including, but not limited to: a
materially  adverse  change  in the  Mortgagor's  financial  circumstances  or a
non-payment  default by the  Mortgagor.  However,  with respect to each Mortgage
Loan,  generally such  suspension or reduction will not affect the payment terms
for previously drawn balances. In the event of default under a Mortgage Loan, at
the discretion of the Master  Servicer,  the Mortgage Loan may be terminated and
declared  immediately  due and  payable  in full.  For this  purpose,  a default
includes,  but is not limited to: the Mortgagor's failure to make any payment as
required;  any action or inaction by the Mortgagor that materially and adversely
affects the Mortgaged Property or the rights in the Mortgaged Property; or fraud
or material misrepresentation by a Mortgagor in connection with the Loan.

         The proceeds of the Revolving  Credit Loans may be used by the borrower
to improve  the  related  Mortgaged  Properties,  may be retained by the related
Mortgagors or may be used for purposes unrelated to such Mortgaged Properties.


                                   ALLOCATION OF REVOLVING CREDIT LOAN BALANCES

         With respect to any series of Certificates  backed by Revolving  Credit
Loans,  the  related  Trust Fund may  include  either  (i) the entire  principal
balance  of each  Revolving  Credit  Loan  outstanding  at any  time,  including
balances attributable to Draws made after the related Cut-off Date, or (ii) only
a specified portion (the "Trust Balance") of the total principal balance of each
Revolving  Credit  Loan  outstanding  at any time,  which  except  as  otherwise
indicated in the related  Prospectus  Supplement  will consist of the  principal
balance  thereof as of the Cut-off  Date minus the portion of all  payments  and
losses thereafter that are allocated to the Trust Balance,  and will not include
any  portion  of the  principal  balance  attributable  to Draws  made after the
Cut-off Date.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -29-

         In the  latter  case,  that  portion  of the  principal  balance of any
Revolving  Credit Loan not included in the Trust Balance at any time is referred
to as the "Excluded Balance," which will include balances  attributable to Draws
after  the  Cut-off  Date  and  may  include,  if so  specified  in the  related
Prospectus Supplement,  a portion of the principal balance outstanding as of the
Cut-off Date (such as any such portion  included in a different Trust Fund). The
related  Prospectus  Supplement will set forth the specific  provisions by which
payments  and losses on any such  Revolving  Credit  Loan will be  allocated  as
between  the  Trust  Balance  and any  Excluded  Balance.  Generally,  except as
otherwise so specified,  such provisions (i) may provide that principal payments
made by the  Mortgagor  will be allocated  as between the Trust  Balance and any
Excluded  Balance either (a) on a pro rata basis, (b) first to the Trust Balance
until reduced to zero, then to the Excluded  Balance,  or (c) in accordance with
other specified  priorities,  and (ii) will provide that interest  payments,  as
well as  liquidation  proceeds or similar  proceeds  following a default and any
Realized Losses, will be allocated as between the Trust Balance and any Excluded
Balance on a pro rata basis.

         Even where a Trust Fund initially includes the entire principal balance
of the Revolving Credit Loans,  the Pooling and Servicing  Agreement may provide
that after a specified  date or upon the  occurrence  of specified  events,  the
Trust  Fund may not  include  balances  attributable  to  additional  Draws made
thereafter.  The related Prospectus  Supplement will describe such provisions as
well as the allocation provisions that would be applicable thereto.


                                               MORTGAGE LOAN PROGRAM

         The Mortgage  Loans will have been  purchased  by the  Company,  either
directly or indirectly through  Residential  Funding from Sellers.  The Mortgage
Loans will  generally  have been  originated  in  accordance  with the Company's
underwriting  standards or alternative  underwriting criteria as described below
under  "Underwriting  Standards"  or as  described  in  the  related  Prospectus
Supplement.

Underwriting Standards

         General Standards

         The Company's  underwriting  standards with respect to certain Mortgage
Loans will generally conform to those published in Residential  Funding's Seller
Guide  (together with  Residential  Funding's  Servicer  Guide,  the "Guide," as
modified from time to time),  including,  the provisions of the Guide applicable
to  the  Company's  Home  Equity  Program  (the  "Home  Equity  Program").   The
underwriting  standards as set forth in the Guide are continuously revised based
on opportunities and prevailing  conditions in the residential  mortgage market,
the consumer lending market and the market for mortgage securities. The Mortgage
Loans may be underwritten by Residential Funding or by a designated third party.
In certain  circumstances,  however, the Mortgage Loans may be underwritten only
by the Seller with little or no review  performed by  Residential  Funding.  See
"Underwriting Standards--Guide Standards" and "Qualifications of

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -30-

Sellers."  Residential  Funding or a  designated  third party may  perform  only
sample quality  assurance reviews to determine whether the Mortgage Loans in any
Mortgage Pool were underwritten in accordance with applicable standards.

         With respect to the Company's  underwriting  standards,  as well as any
other underwriting  standards that may be applicable to any Mortgage Loans, such
underwriting  standards generally include a set of specific criteria pursuant to
which the  underwriting  evaluation is made.  However,  the  application of such
underwriting standards does not imply that each specific criterion was satisfied
individually.  Rather,  a  Revolving  Mortgage  Loan  will be  considered  to be
originated in accordance with a given set of underwriting standards if, based on
an overall qualitative  evaluation,  the loan is in substantial  compliance with
such underwriting  standards.  For example, a Mortgage Loan may be considered to
comply  with a set of  underwriting  standards,  even  if one or  more  specific
criteria  included in such underwriting  standards were not satisfied,  if other
factors compensated for the criteria that were not satisfied or if the Revolving
Mortgage  Loan  is  considered  to  be  in  substantial   compliance   with  the
underwriting standards.

         In addition,  the Company purchases Mortgage Loans which do not conform
to the  underwriting  standards set forth in the Guide.  Certain of the Mortgage
Loans  will  be  purchased  in  negotiated  transactions,  and  such  negotiated
transactions may be governed by agreements  ("Master  Commitments")  relating to
ongoing  purchases of Mortgage  Loans by Residential  Funding,  from Sellers who
will represent that the Mortgage Loans have been  originated in accordance  with
underwriting standards agreed to by Residential Funding. Residential Funding, on
behalf of the Company or a designated third party,  will generally review only a
limited  portion of the Mortgage  Loans in any delivery of such  Mortgage  Loans
from  the  related  Seller  for  conformity  with  the  applicable  underwriting
standards.  Certain other Mortgage Loans will be purchased from Sellers who will
represent  that the  Mortgage  Loans were  originated  pursuant to  underwriting
standards acceptable to Residential Funding.

         The level of review,  if any, by Residential  Funding or the Company of
any Mortgage Loan for conformity with the applicable underwriting standards will
vary depending on any one of a number of factors, including (i) factors relating
to the  experience  and status of the Seller,  and (ii) factors  relating to the
specific  Mortgage  Loan,  including the principal  amount or Credit Limit,  the
Combined  Loan-to-Value Ratio, the loan type or loan program, and the applicable
credit score of the related Mortgagor used in connection with the origination of
the Mortgage Loan (as determined  based on a credit scoring model  acceptable to
the  Company).  Generally,  such  credit  scoring  models  provide  a means  for
evaluating the information about a prospective borrower that is available from a
credit reporting  agency.  The underwriting  criteria  applicable to any program
under which the Mortgage Loans may be originated may provide that  qualification
for  the  loan,  the  level  of  review  of  the  loan's  documentation,  or the
availability  of certain loan  features  (such as maximum  loan amount,  maximum
Loan-to-Value Ratio,  property type and use, and documentation level) may depend
on the mortgagor's credit score.

         The  underwriting  standards  utilized in negotiated  transactions  and
Master Commitments and the underwriting  standards  applicable to Mortgage Loans
underlying Mortgage Securities may

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -31-

vary substantially from the underwriting  standards set forth in the Guide. Such
underwriting  standards are generally  intended to provide an  underwriter  with
information  to evaluate the borrower's  repayment  ability and the value of the
Mortgaged Property as collateral.  Due to the variety of underwriting  standards
and review  procedures  that may be applicable to the Mortgage Loans included in
any  Mortgage  Pool,  the  related  Prospectus  Supplement  generally  will  not
distinguish among the various underwriting  standards applicable to the Mortgage
Loans nor  describe  any  review for  compliance  with  applicable  underwriting
standards performed by the Company or Residential Funding.  Moreover,  there can
be no assurance that every  Mortgage Loan was originated in conformity  with the
applicable  underwriting standards in all material respects, or that the quality
or performance of Mortgage Loans  underwritten  pursuant to varying standards as
described  above will be equivalent  under all  circumstances.  In the case of a
Designated Seller  Transaction,  the applicable  underwriting  standards will be
those of the Designated  Seller or of the originator of the Mortgage Loans,  and
will be described in the related Prospectus Supplement.

         The Company, either directly or indirectly through Residential Funding,
will also purchase  Mortgage Loans from its affiliates,  including GMAC Mortgage
Corporation,  Residential Money Centers, Inc. and HomeComings Financial Network,
Inc., with underwriting  standards  generally in accordance with the Guide or as
otherwise agreed to by the Company.  However, in certain limited  circumstances,
such Mortgage Loans may be employee or preferred  customer loans with respect to
which, in accordance with such affiliate's mortgage loan programs, income, asset
and employment  verifications  and  appraisals may not have been required.  With
respect to Mortgage  Loans made under any employee  loan program  maintained  by
Residential  Funding,  or  its  affiliates,  in  certain  limited  circumstances
preferential interest rates may be allowed.  Neither the Company nor Residential
Funding  will review any  affiliate's  mortgage  loans for  conformity  with the
underwriting standards set forth in the Guide.

         Guide Standards

         The following is a brief description of the underwriting  standards set
forth  in  the  Guide  for  full  documentation  loan  programs.   Initially,  a
prospective  borrower  (other  than a trust  if the  trust is the  borrower)  is
required  to  fill  out  a  detailed  application   providing  pertinent  credit
information.  As part of the application,  the borrower is required to provide a
statement of income and  expenses,  as well as an  authorization  to apply for a
credit report which summarizes the borrower's  credit history with merchants and
lenders  and any  record of  bankruptcy.  Under  the Home  Equity  Program,  the
borrower  generally must show,  among other things, a minimum of one year credit
history reported on the credit report and that no mortgage delinquencies (thirty
days or greater) in the past 12 months  existed.  Borrowers who have less than a
12 month first  mortgage  payment  history may be subject to certain  additional
lending restrictions. In addition, under the Home Equity Program, borrowers with
a previous  foreclosure  or  bankruptcy  within the past seven  years may not be
allowed and a borrower  generally  must satisfy all  judgments,  liens and other
legal actions with an original amount of $1,000 or greater prior to closing.  In
addition,  an employment  verification  is obtained which reports the borrower's
current  salary and may contain the length of employment and an indication as to
whether it is expected that the borrower  will  continue such  employment in the
future. If a prospective borrower is self-employed, the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -32-

borrower may be required to submit  copies of signed tax  returns.  The borrower
may  also be  required  to  authorize  verification  of  deposits  at  financial
institutions  where the borrower has  accounts.  In the case of a Mortgage  Loan
secured by a property owned by a trust,  the foregoing  procedures may be waived
where the Mortgage Note is executed on behalf of the trust.

         Unless otherwise  specified in the related  Prospectus  Supplement,  an
appraisal is made of the Mortgaged  Property  securing each Mortgage Loan.  Such
appraisals may be performed by appraisers  independent  from or affiliated  with
the Company, Residential Funding or their affiliates. Such appraisals,  however,
will not establish that the Mortgaged  Properties provide assurance of repayment
of the  Mortgage  Loans.  See "Risk  Factors--Special  Features of the  Mortgage
Loans--Adequacy    of   Mortgage    Collateral"   and    "Description   of   the
Certificates--Realization  Upon Defaulted  Mortgage Loans" herein. The appraiser
is required to inspect the property and verify that it is in good  condition and
that construction,  if new, has been completed.  In certain  circumstances,  the
appraiser is only  required to perform an exterior  inspection  of the property.
The  appraisal  is based on  various  factors,  including  the  market  value of
comparable homes and the cost of replacing the improvements. Except as otherwise
provided in the related  Prospectus  Supplement,  under the Home Equity Program,
each  appraisal  is required to be dated no more than 180 days prior to the date
of origination of the Mortgage Loan;  provided,  that depending on the principal
amount or Credit Limit an earlier  appraisal  may be utilized if such  appraisal
was made not  earlier  than two years  prior to the date of  origination  of the
mortgage loan and the related appraiser  certifies that the value of the related
mortgaged  property has not declined since the date of the original appraisal or
if a field review or statistical property valuation is obtained.  Title searches
are  undertaken in most cases,  and title  insurance is required on all Mortgage
Loans with Credit Limits in excess of $100,000.

         Under the Home Equity  Program,  the CLTV is  generally  calculated  by
reference  to the lower of the  appraised  value as so  determined  or the sales
price, if the Mortgage Loan is originated  concurrently with or not more than 12
months after the  origination of a first mortgage loan. In all other cases,  the
value used is generally the appraised value as so determined.

         Once all  applicable  employment,  credit and property  information  is
received,  a determination  is made as to whether the  prospective  borrower has
sufficient monthly income available to meet the borrower's  monthly  obligations
on the proposed  mortgage loan and other  expenses  related to the home (such as
property taxes and hazard insurance) and other financial obligations  (including
debt  service on any  related  mortgage  loan  secured  by a senior  lien on the
related  Mortgaged  Property).  With respect to a Revolving Credit Loan,  unless
otherwise  provided  in the related  Prospectus  Supplement,  for  qualification
purposes  the  monthly  payment  will be assumed to be an amount  equal to 1.00%
times  the  applicable  Credit  Limit.  The  Mortgage  Rate in  effect  from the
origination date of an ARM Loan, a Revolving Credit Loan and certain other types
of loans to the  first  adjustment  date  generally  will be  lower,  and may be
significantly lower, than the sum of the then applicable Index and Gross Margin.
Similarly, the amount of the monthly payment on graduated payment Mortgage Loans
will  increase  periodically.  If the  borrowers'  incomes do not increase in an
amount  commensurate with the increases in monthly  payments,  the likelihood of
default will increase. In addition, in the case of ARM Loans that are

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -33-

subject to negative  amortization,  due to the addition of Deferred Interest the
principal balances of such mortgage loans are more likely to equal or exceed the
value of the underlying mortgaged properties,  thereby increasing the likelihood
of defaults and losses.  Unless  otherwise  specified in the related  Prospectus
Supplement,  Revolving Credit Loans will not provide for negative  amortization.
With respect to Balloon  Loans and Revolving  Credit Loans,  payment of the full
outstanding  principal balance at maturity may depend on the borrower's  ability
to obtain refinancing or to sell the Mortgaged Property prior to the maturity of
the mortgage loan, and there can be no assurance that such  refinancing  will be
available to the borrower or that such a sale will be possible.

         The  underwriting  standards  set  forth in the  Guide may be varied in
appropriate  cases,  including  in  "limited"  or "reduced  loan  documentation"
mortgage loan programs.  Limited  documentation  programs generally permit fewer
supporting  documents  to be  obtained  or waive  income,  asset and  employment
documentation   requirements,   and  limited  documentation  programs  generally
compensate for increased  credit risk by placing greater  emphasis on either the
review of the  property to be financed  or the  borrower's  ability to repay the
Mortgage  Loan.  For  example,  under  Residential  Funding's  EasyDocs  limited
mortgage loan documentation program,  certain submission  requirements regarding
income  verification and  debt-to-income  ratios are removed,  but the Seller is
still required to perform a thorough  credit  underwriting  of the mortgage loan
and the Combined Loan-to-Value Ratio may not exceed 75%. Generally,  in order to
be eligible for a reduced loan  documentation  program,  a Mortgagor must have a
good credit history,  and other  compensating  factors (such as a relatively low
Combined  Loan-to-Value Ratio, or other favorable  underwriting factors) must be
present and the borrower's eligibility for such program may be determined by use
of a credit scoring model.

         The Home Equity Program sets forth certain  limitations with respect to
the CLTV for the  Mortgage  Loans and certain  restrictions  with respect to any
related underlying first mortgage loan. The underwriting guidelines for the Home
Equity  Program  generally  permit  CLTV's as high as 100%  except as  otherwise
provided in the related Prospectus  Supplement;  however,  the maximum permitted
CLTV may be reduced due to a variety of  underwriting  criteria.  In areas where
property  values are considered to be declining,  the maximum  permitted CLTV is
75%.  The  underwriting  guidelines  also  include  restrictions  based  on  the
borrower's  debt-to-income ratio. In addition to the foregoing, an evaluation of
the prospective borrower's credit quality will be made based on a credit scoring
model approved by the Company. The Home Equity Program  underwriting  guidelines
include  minimum credit score levels that may apply depending on certain factors
of the Mortgage Loan. The required  yields for fixed-rate  Closed-End  Loans and
required  Gross  Margins for  Revolving  Credit Loans  purchased  under the Home
Equity  Program,  as  announced  from  time to time,  vary  based on a number of
factors including CLTV, Credit Limit,  documentation  level,  property type, and
borrower debt-to-income ratio and credit score.

         In its  evaluation  of mortgage  loans which have  twenty-four  or more
months of payment  experience,  Residential  Funding  generally  places  greater
weight on payment  history and may take into account  market and other  economic
trends while placing less weight on underwriting  factors  generally  applied to
newly originated mortgage loans.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -34-


Qualifications of Sellers

         Except with  respect to  Designated  Seller  Transactions,  each Seller
(other  than  the  Federal  Deposit  Insurance   Corporation  (the  "FDIC")  and
investment  banking  firms) will have been approved by  Residential  Funding for
participation  in Residential  Funding's loan purchase  program.  In determining
whether to  approve a seller for  participation  in the loan  purchase  program,
Residential  Funding generally will consider,  among other things, the financial
status (including the net worth) of the seller,  the previous  experience of the
seller in originating home equity or first mortgage loans, the prior delinquency
and loss experience of the seller,  the underwriting  standards  employed by the
seller  and  the  quality  control  and,  if  applicable,  servicing  operations
established by the seller.  There can be no assurance that any Seller  presently
meets any qualifications or will continue to meet any qualifications at the time
of  inclusion  of  mortgage  loans  sold by it in the Trust Fund for a series of
Certificates,  or  thereafter.  If a Seller  becomes  subject  to the  direct or
indirect control of the FDIC, or if a Seller's net worth,  financial performance
or delinquency and foreclosure rates deteriorate,  such institution may continue
to be treated as a Seller.  Any such event may  adversely  affect the ability of
any such Seller to repurchase  the Mortgage  Loans in the event of a breach of a
representation or warranty which has not been cured.

         Residential  Funding generally monitors which Sellers are under control
of the FDIC or are insolvent,  otherwise in receivership or  conservatorship  or
financially  distressed.  Such Seller may make no representations and warranties
with  respect to Mortgage  Loans sold by it. The FDIC  (either in its  corporate
capacity or as receiver  for a depository  institution)  may also be a Seller of
the Mortgage Loans,  in which event neither the FDIC nor the related  depository
institution may make representations and warranties with respect to the Mortgage
Loans sold,  or only limited  representations  and  warranties  may be made (for
example, that the related legal documents are enforceable). The FDIC may have no
obligation to repurchase any Mortgage Loan for a breach of a representation  and
warranty.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
qualifications  required  of Sellers  for  approval  by  Residential  Funding as
participants in its loan purchase programs may not apply to Designated  Sellers.
To the extent the  Designated  Seller  fails to or is unable to  repurchase  the
Mortgage  Loan due to a breach  of  representation  and  warranty,  neither  the
Company,  Residential  Funding  nor any  other  entity  will  have  assumed  the
representations  and  warranties,  and any  related  losses will be borne by the
Certificateholders or by the credit enhancement, if any.

Representations Relating to Mortgage Loans

         Except as set forth above, each Seller (other than a Designated Seller)
will have made  representations  and  warranties  to  Residential  Funding  with
respect to the Mortgage Loans sold by such Seller.  However,  except in the case
of a  Designated  Seller  Transaction  or as  otherwise  provided in the related
Prospectus Supplement, the representations and warranties of the Seller will not
be assigned to the Trustee for the benefit of the holders of the related  series
of

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -35-

Certificates,  and therefore a breach of the  representations  and warranties of
the Seller generally will not be enforceable on behalf of the Trust Fund.

         In the case of a Mortgage Pool  consisting of Mortgage Loans  purchased
by the Company from Sellers through Residential  Funding,  Residential  Funding,
except in the case of a Designated  Seller  Transaction  or as to Mortgage Loans
underlying any Mortgage  Securities or unless otherwise specified in the related
Prospectus  Supplement,  will  have made  certain  limited  representations  and
warranties  regarding the Mortgage  Loans to the Company at the time (just prior
to the initial  issuance of the related  series of  Certificates)  that they are
sold to the Company. Such representations and warranties will generally include,
among other things,  that: (i) as of the Cut-off Date, the information set forth
in a listing of the related  Mortgage  Loans is true and correct in all material
respects; (ii) Residential Funding was the sole holder and owner of the Mortgage
Loan  free and clear of any and all liens and  security  interests;  (iii)  each
Mortgage Loan complied in all material respects with all applicable local, state
and federal laws; (iv) except as otherwise  indicated in the related  Prospectus
Supplement,  no  Mortgage  Loan is one month or more  delinquent  in  payment of
principal  and interest;  and (v) there is no delinquent  tax or, to the best of
the  Residential  Funding's  knowledge,  assessment  lien against any  Mortgaged
Property.  In the  event of a breach of a  representation  or  warranty  made by
Residential  Funding  that  materially  adversely  affects the  interests of the
Certificateholders in a Mortgage Loan,  Residential Funding will be obligated to
repurchase or substitute for such Mortgage Loan as described below. In addition,
Residential  Funding will be  obligated  to  repurchase  or  substitute  for any
Mortgage  Loan as to which it is discovered  that the related  Mortgage is not a
valid lien on the related  Mortgaged  Property  having at least the priority set
forth with  respect to such  Mortgage  Loan in the  listing of related  Mortgage
Loans,  subject only to (a) liens of real property taxes and assessments not yet
due and payable,  (b)  covenants,  conditions and  restrictions,  rights of way,
easements and other matters of public record as of the date of recording of such
Mortgage and certain other permissible  title  exceptions,  (c) other matters to
which like  properties are commonly  subject which do not  materially  adversely
affect the value, use, enjoyment or marketability of the Mortgaged Property, and
(d) if applicable,  the liens of the related senior mortgage loans. In addition,
with  respect  to any  Mortgage  Loan as to which the  Company  delivers  to the
Trustee or the custodian an affidavit certifying that the original Mortgage Note
has been lost or destroyed, if such Mortgage Loan subsequently is in default and
the  enforcement  thereof or of the  related  Mortgage is  materially  adversely
affected by the absence of the original Mortgage Note,  Residential Funding will
be obligated to repurchase or substitute  for such Mortgage  Loan, in the manner
described below. However, Residential Funding will not be required to repurchase
or  substitute  for any Mortgage  Loan as described  above if the  circumstances
giving rise to such  requirement also constitute fraud in the origination of the
related Mortgage Loan. Furthermore,  because the listing of the related Mortgage
Loans generally  contains  information  with respect to the Mortgage Loans as of
the  Cut-off  Date,   prepayments   and,  in  certain   limited   circumstances,
modifications to the interest rate and principal and interest  payments may have
been made with respect to one or more of the related  Mortgage Loans between the
Cut-off Date and the Closing Date.  Residential  Funding will not be required to
purchase or substitute  for any Mortgage Loan as a result of such  prepayment or
modification.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -36-

         In a Designated Seller  Transaction,  unless otherwise specified in the
related  Prospectus  Supplement,  the  Designated  Seller will have made certain
representations  and  warranties  regarding  the  Mortgage  Loans to the Company
generally  similar  to those  made in the  preceding  paragraph  by  Residential
Funding.

         The  Company  will assign to the Trustee for the benefit of the holders
of the related series of  Certificates  all of its right,  title and interest in
each agreement by which it purchased a Mortgage Loan from Residential Funding or
a Designated  Seller,  insofar as such agreement relates to the  representations
and warranties made by a Designated Seller or Residential  Funding,  as the case
may be, in respect of such  Mortgage  Loan and any  remedies  provided  for with
respect to any breach of such  representations  and warranties.  If a Designated
Seller or Residential  Funding,  as the case may be, cannot cure a breach of any
representation  or  warranty  made by it in  respect  of a  Mortgage  Loan which
materially and adversely affects the interests of the Certificateholders in such
Mortgage  Loan,  within 90 days  after  notice  from the Master  Servicer,  such
Designated Seller or Residential  Funding, as the case may be, will be obligated
to purchase such Mortgage  Loan at a price (the  "Purchase  Price") set forth in
the related Pooling and Servicing Agreement, which Purchase Price generally will
be equal to the  principal  balance  thereof  as of the  date of  purchase  plus
accrued and unpaid interest to the first day of the month following the month of
repurchase at the Mortgage Rate (less the amount,  expressed as a percentage per
annum,  payable in  respect of master  servicing  compensation  or  subservicing
compensation, as applicable, and, if applicable, the Excluded Spread (as defined
herein)).

         Unless otherwise specified in the related Prospectus Supplement,  as to
any such  Mortgage  Loan  required to be  purchased  by  Residential  Funding as
provided above, rather than purchase the Mortgage Loan, Residential Funding may,
at its sole option,  remove such Mortgage Loan (a "Deleted  Mortgage Loan") from
the Trust Fund and cause the Company to substitute in its place another Mortgage
Loan of like  kind (a  "Qualified  Substitute  Mortgage  Loan");  however,  such
substitution  must  be  effected  within  120  days of the  date of the  initial
issuance of the  Certificates  with respect to a Trust Fund treated as a grantor
trust for federal income tax purposes.  With respect to a Trust Fund for which a
REMIC  election is to be made,  except as otherwise  provided in the  Prospectus
Supplement  relating  to  a  series  of  Certificates,  such  substitution  of a
defective  Mortgage  Loan must be  effected  within two years of the date of the
initial issuance of the  Certificates,  and may not be made if such substitution
would cause the Trust Fund to not  qualify as a REMIC or result in a  prohibited
transaction  tax under the Code.  Except as  otherwise  provided  in the related
Prospectus Supplement, any Qualified Substitute Mortgage Loan generally will, on
the date of  substitution,  (i) have an  outstanding  principal  balance,  after
deduction of the  principal  portion of the monthly  payment 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  deposited  in a  custodial
account (the "Custodial  Account") in the month of substitution for distribution
to the  Certificateholders),  (ii) have a Mortgage  Rate and a Net Mortgage Rate
not less than (and not more than one percentage point greater than) the Mortgage
Rate and Net Mortgage Rate, respectively, of the Deleted Mortgage Loan as of the
date of substitution,  (iii) have a Combined  Loan-to-Value Ratio at the time of
substitution  no higher  than that of the Deleted  Mortgage  Loan at the time of
substitution, (iv) have a remaining term to maturity not greater than

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -37-

(and not more than one year less than) that of the Deleted  Mortgage  Loan,  and
(v)  comply  with all of the  representations  and  warranties  set forth in the
related  Pooling and  Servicing  Agreement as of the date of  substitution.  The
related  Pooling and  Servicing  Agreement may include  additional  requirements
relating  to ARM  Loans,  Revolving  Credit  Loans  or other  specific  types of
Mortgage  Loans,  or  additional  provisions  relating to meeting the  foregoing
requirements  on an  aggregate  basis  where a  number  of  substitutions  occur
contemporaneously.   Unless  otherwise   specified  in  the  related  Prospectus
Supplement, a Designated Seller will have no option to substitute for a Mortgage
Loan  that it is  obligated  to  repurchase  in  connection  with a breach  of a
representation and warranty.

         The Master  Servicer will be required under the applicable  Pooling and
Servicing  Agreement to use its best reasonable efforts to enforce this purchase
or   substitution   obligation   for  the   benefit  of  the   Trustee  and  the
Certificateholders,  using  practices it would employ in its good faith business
judgment  and  which are  normal  and usual in its  general  mortgage  servicing
activities;  provided,  however,  that this purchase or substitution  obligation
will not become an obligation of the Master Servicer in the event the Designated
Seller  or  Residential  Funding,  as the  case  may be,  fails  to  honor  such
obligation.  The Master Servicer will be entitled to reimbursement for any costs
and expenses  incurred in pursuing such a purchase or  substitution  obligation,
including but not limited to any costs or expenses  associated with  litigation.
In instances where a Designated Seller is unable, or disputes its obligation, to
purchase affected  Mortgage Loans, the Master Servicer,  employing the standards
set forth in the  preceding  sentence,  may negotiate and enter into one or more
settlement  agreements with such  Designated  Seller that may provide for, among
other things,  the purchase of only a portion of the affected  Mortgage Loans or
coverage of certain loss amounts.  Any such  settlement  could lead to losses on
the  Mortgage  Loans  which  would be borne by the  related  credit  enhancement
supporting the related series of Certificates,  and to the extent not available,
by the Certificateholders of such series. Furthermore, if applicable, the Master
Servicer may pursue foreclosure (or similar remedies) concurrently with pursuing
any remedy for a breach of a representation  and warranty.  However,  the Master
Servicer  is not  required  to  continue  to  pursue  both such  remedies  if it
determines that one such remedy is more likely to result in a greater  recovery.
In accordance with the above described  practices,  the Master Servicer will not
be required to enforce any  purchase of a  Designated  Seller  arising  from any
misrepresentation by the Designated Seller, if the Master Servicer determines in
the  reasonable  exercise of its business  judgment that the matters  related to
such  misrepresentation  did not  directly  cause or are not likely to  directly
cause a loss on the related  Mortgage  Loan. If the  Designated  Seller fails to
repurchase  and no breach of  either  the  Company's  or  Residential  Funding's
representations  has occurred,  the Designated Seller's purchase obligation will
not become an obligation of the Company or Residential Funding. Unless otherwise
specified in the related Prospectus  Supplement,  the foregoing obligations will
constitute the sole remedies available to  Certificateholders or the Trustee for
a breach of any representation by a Designated Seller or by Residential  Funding
in its capacity as a seller of Mortgage  Loans to the Company,  or for any other
event giving rise to such obligations as described above.

         Neither  the  Company  nor the Master  Servicer  will be  obligated  to
purchase a Mortgage Loan if a Designated Seller defaults on its obligation to do
so, and no assurance can be given that

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -38-

the Designated  Sellers will carry out such obligations with respect to Mortgage
Loans.  Such a default by a Designated Seller is not a default by the Company or
by the Master  Servicer.  Any Mortgage Loan not so purchased or substituted  for
shall remain in the related Trust Fund and any losses  related  thereto shall be
allocated to the related credit enhancement, and to the extent not available, to
the related Certificates.

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

Subservicing

         The servicing for each Mortgage Loan will generally  either be retained
by the Seller (or its designee  approved by the Master Servicer) as Subservicer,
or  will  be  released  by the  Seller  to  the  Master  Servicer  and  will  be
subsequently  transferred to a Subservicer approved by the Master Servicer,  and
in either case will  thereafter  be serviced by the  Subservicer  pursuant to an
agreement  between the Master  Servicer  and the  Subservicer  (a  "Subservicing
Agreement").  The Master  Servicer  may, but is not  obligated  to,  assign such
subservicing  to  designated  subservicers  which will be qualified  Sellers and
which may  include  GMAC  Mortgage  Corporation  or its  affiliates.  While such
Subservicing Agreement will be a contract solely between the Master Servicer and
the Subservicer,  the Pooling and Servicing Agreement pursuant to which a series
of  Certificates  is issued  will  provide  that,  if for any  reason the Master
Servicer for such series of Certificates is no longer the master servicer of the
related  Mortgage  Loans,  the Trustee or any  successor  Master  Servicer  must
recognize  the  Subservicer's  rights and  obligations  under such  Subservicing
Agreement.

         Each  Subservicer  generally  will be required to perform the customary
functions of a servicer,  including  but not limited to,  collection of payments
from  Mortgagors  and  remittance of such  collections  to the Master  Servicer;
maintenance  of escrow or  impoundment  accounts  of  Mortgagors  for payment of
taxes,  insurance and other items required to be paid by the Mortgagor  pursuant
to the Mortgage Loan, if applicable;  processing of assumptions or substitutions
(although,  unless otherwise specified in the related Prospectus Supplement, the
Master  Servicer is generally  required to exercise  due-on-sale  clauses to the
extent  such  exercise  is  permitted  by law and  would  not  adversely  affect
insurance coverage); attempting to cure delinquencies; supervising foreclosures;
inspection and management of Mortgaged  Properties under certain  circumstances;
and  maintaining   accounting  records  relating  to  the  Mortgage  Loans.  The
Subservicer  may be required to make advances to the holder of any related first
mortgage  loan to avoid or cure any  delinquencies  to the extent  that doing so
would be prudent and necessary to

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -39-

protect the  interests  of the  Certificateholders.  A  Subservicer  also may be
obligated  to make  advances  to the Master  Servicer  in respect of  delinquent
installments  of  principal  and  interest  (net of any  subservicing  or  other
compensation)  on  Closed-End  Loans,  as described  under  "Description  of the
Certificates--Advances on Closed-End Loans," and in respect of certain taxes and
insurance  premiums not paid on a timely basis by  Mortgagors.  The  Subservicer
generally shall be responsible for performing all collection and other servicing
functions with respect to any  delinquent  loan or  foreclosure  proceeding.  In
addition,  the  Subservicer is required to advance funds to cover any Draws made
on a Revolving  Credit Loan subject to  reimbursement by the entity specified in
the  related  Prospectus  Supplement.   No  assurance  can  be  given  that  the
Subservicers will carry out their advance or payment obligations with respect to
the  Mortgage  Loans.  Unless  otherwise  specified  in the  related  Prospectus
Supplement,  a  Subservicer  may transfer its servicing  obligations  to another
entity that has been approved for  participation  in Residential  Funding's loan
purchase programs, but only with the approval of the Master Servicer.

         As  compensation  for its servicing  duties,  the  Subservicer  will be
entitled to a monthly  servicing  fee (to the extent the related  Mortgage  Loan
payment  has been  collected)  in a  minimum  amount  set  forth in the  related
Prospectus  Supplement.  The Subservicer or Master Servicer may also be entitled
to collect and retain, as part of its servicing  compensation,  all or a portion
of  any  late  charges,  if  any,  provided  in the  Mortgage  Note  or  related
instruments  and in the case of the  Master  Servicer,  any  penalties  enforced
against a  Subservicer.  The  remaining  portion  of such late  charges  will be
remitted to the Master  Servicer.  The  Subservicer  will be  reimbursed  by the
Master Servicer for certain  expenditures which it makes,  generally to the same
extent that the Master Servicer would be reimbursed under the applicable Pooling
and Servicing Agreement. See "The Pooling and Servicing Agreement--Servicing and
Administration."

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

         Each  Subservicer  will be  required  to  service  each  Mortgage  Loan
pursuant to the terms of the Subservicing  Agreement for the entire term of such
Mortgage Loan,  unless the Subservicing  Agreement is earlier  terminated by the
Master Servicer or unless servicing is released to the Master Servicer.  Subject
to  applicable  law,  the  Master  Servicer  may have the right to  terminate  a
Subservicing Agreement immediately upon the giving of notice upon certain stated
events,   including  the  violation  of  such  Subservicing   Agreement  by  the
Subservicer,  or up to ninety days' notice to the Subservicer without cause upon
payment  of  certain  amounts  set  forth in the  Subservicing  Agreement.  Upon
termination of a Subservicing Agreement, the Master Servicer may act as servicer
of the  related  Mortgage  Loans  or enter  into  one or more  new  Subservicing
Agreements.  The  Master  Servicer  may  agree  with a  Subservicer  to  amend a
Subservicing  Agreement.  Any amendments to a Subservicing Agreement or to a new
Subservicing  Agreement may contain  provisions  different from those  described
above which are in effect in the original Subservicing Agreements.  However, the
Pooling and Servicing Agreement for each Trust Fund

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -40-

will provide that any such  amendment or new agreement  may not be  inconsistent
with or violate  such  Pooling and  Servicing  Agreement in a manner which would
materially and adversely affect the interests of the Certificateholders.


                                          DESCRIPTION OF THE CERTIFICATES

General

         The Certificates will be issued in series.  Each series of Certificates
(or, in certain  instances,  two or more series of Certificates)  will be issued
pursuant to a Pooling and Servicing Agreement, similar to one of the forms filed
as an exhibit to the Registration  Statement of which this Prospectus is a part.
Each Pooling and  Servicing  Agreement  will be filed with the  Commission as an
exhibit  to a Form  8-K.  The  following  summaries  (together  with  additional
summaries  under "The Pooling and  Servicing  Agreement"  below as well as other
pertinent information included elsewhere in this Prospectus,  and subject to the
related Prospectus Supplement) do not describe all terms thereof but reflect the
material  provisions  relating to the  Certificates  common to each  Pooling and
Servicing Agreement.

         Unless otherwise specified in the Prospectus Supplement with respect to
a series,  Certificates  of each  series  covered by a  particular  Pooling  and
Servicing Agreement will evidence specified  beneficial ownership interests in a
separate Trust Fund created pursuant to such Pooling and Servicing Agreement.  A
Trust Fund will consist of, to the extent  provided in the Pooling and Servicing
Agreement:  (i) such  Mortgage  Loans (and the related  mortgage  documents)  or
interests therein  (including any Mortgage  Securities)  underlying a particular
series of  Certificates  as from time to time are  subject  to the  Pooling  and
Servicing  Agreement,  exclusive  of, if  specified  in the  related  Prospectus
Supplement, any Excluded Spread or other interest retained by the Company or any
of its  affiliates  with respect to each such  Mortgage  Loan;  (ii) such assets
including,  without  limitation,  all payments and collections in respect of the
Mortgage  Loans or Mortgage  Securities  due after the related  Cut-off Date, as
from  time to time  are  identified  as  deposited  in  respect  thereof  in the
Custodial  Account  and in  the  related  Certificate  Account;  (iii)  property
acquired by foreclosure  of such Mortgage Loans or deed in lieu of  foreclosure;
(iv)  hazard  insurance  policies  and  certain  proceeds  thereof;  and (v) any
combination,   as  and  to  the  extent  specified  in  the  related  Prospectus
Supplement, of a Letter of Credit, Purchase Obligation, Special Hazard Insurance
Policy,  Bankruptcy Bond,  Financial Guaranty  Insurance Policy,  Surety Bond or
other type of credit  enhancement  as  described  under  "Description  of Credit
Enhancement."  To the  extent  that any  Trust  Fund  includes  certificates  of
interest or participations in Mortgage Loans, the related Prospectus  Supplement
will  describe  the  material  terms  and  conditions  of such  certificates  or
participations.

         Each series of Certificates  may consist of any one or a combination of
the following:  (i) a single class of Certificates;  (ii) two or more classes of
Certificates,  one or more classes of which may be Senior  Certificates that are
senior in right of payment to any class or classes of Mezzanine Certificates and
to any other  class or  classes  of  Subordinate  Certificates,  and as to which
certain

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -41-

classes  of  Senior  Certificates  may be  senior  to other  classes  of  Senior
Certificates,  as described in the respective  Prospectus  Supplement  (any such
series,  a  "Senior/Subordinate  Series");  (iii) one or more  classes  of Strip
Certificates  which  will  be  entitled  to (a)  principal  distributions,  with
disproportionate,   nominal  or  no  interest   distributions  or  (b)  interest
distributions,  with  disproportionate,  nominal or no principal  distributions;
(iv)  two or  more  classes  of  Certificates  which  differ  as to the  timing,
sequential  order,  rate,  pass-through  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   (including   "planned
amortization  classes" and "targeted  amortization classes" and "very accurately
defined  maturity  classes"),  or on the basis of  collections  from  designated
portions of the Mortgage  Pool,  which series may include one or more classes of
Accrual  Certificates with respect to which certain accrued interest will not be
distributed  but rather will be added to the principal  balance  thereof on each
Distribution Date for the period described in the related Prospectus Supplement;
or (v) similar classes of Certificates  with other payment  characteristics,  as
described in the related Prospectus  Supplement.  Credit support for each series
of  Certificates  will be  provided by a Financial  Guaranty  Insurance  Policy,
Special Hazard  Insurance  Policy,  Bankruptcy Bond,  Letter of Credit,  Reserve
Fund,  Surety Bond, by the subordination of one or more classes of Certificates,
Overcollateralization   or  other  credit   enhancement   as   described   under
"Description of Credit Enhancement," or by any combination of the foregoing.

Form of Certificates

         As specified in the related Prospectus Supplement,  the Certificates of
each series  will be issued  either as physical  certificates  or in  book-entry
form.  If issued as physical  certificates,  the  Certificates  will be in fully
registered form only in the  denominations  specified in the related  Prospectus
Supplement,  and will be  transferrable  and exchangeable at the corporate trust
office of the person appointed under the related Pooling and Servicing Agreement
to register the Certificates  (the "Certificate  Registrar").  No service charge
will be made for any registration of exchange or transfer of  Certificates,  but
the Trustee may require  payment of a sum  sufficient  to cover any tax or other
governmental charge. The term  "Certificateholder"  as used herein refers to the
entity whose name appears on the records of the  Certificate  Registrar  (or, if
applicable,  a  transfer  agent) as the  registered  holder  thereof,  except as
otherwise indicated in the related Prospectus Supplement.

         If  issued  in  book-entry   form  certain   classes  of  a  series  of
Certificates  will be initially issued through the book-entry  facilities of The
Depository Trust Company ("DTC"),  or Cedel Bank,  societe anonyme  ("CEDEL") or
the Euroclear System  ("Euroclear") (in Europe) if they are participants of such
systems,  or indirectly  through  organizations  which are  participants in such
systems, or through such other depository or facility as may be specified in the
related  Prospectus  Supplement.  As to any such class of Certificates so issued
("Book-Entry  Certificates"),  the record  holder of such  Certificates  will be
DTC's  nominee.  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 (the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -42-

"Depositaries"), which in turn will hold such positions in customers' securities
accounts in the depositaries' names on the books of DTC.

         DTC is a limited-purpose  trust company organized under the laws of the
State of New York,  which holds securities for its  participating  organizations
("DTC  Participants,"  and together with the CEDEL and  Euroclear  participating
organizations  "Participants")  and  facilitates the clearance and settlement of
securities  transactions  between  Participants  through  electronic  book-entry
changes in the accounts of Participants. Participants include securities brokers
and dealers,  banks,  trust companies and clearing  corporations and may include
certain other  organizations.  Other  institutions that are not Participants but
clear  through or  maintain a custodial  relationship  with  Participants  (such
institutions,  "Indirect  Participants") have indirect access to DTC's clearance
system.

         Unless otherwise  specified in the related  Prospectus  Supplement,  no
person acquiring an interest in any Book-Entry  Certificate (each such person, a
"Beneficial Owner") will be entitled to receive a Certificate  representing such
interest in registered,  certificated  form, unless either (i) DTC ceases to act
as depository in respect  thereof and a successor  depository is not obtained or
(ii) the Trustee elects in its sole discretion to discontinue  the  registration
of such  Certificates  through DTC. Prior to any such event,  Beneficial  Owners
will not be recognized  by the Trustee or the Master  Servicer as holders of the
related  Certificates for purposes of the Pooling and Servicing  Agreement,  and
Beneficial  Owners  will be able to  exercise  their  rights  as  owners of such
Certificates   only   indirectly   through   DTC,   Participants   and  Indirect
Participants.  Any Beneficial Owner that desires to purchase,  sell or otherwise
transfer any  interest in  Book-Entry  Certificates  may do so only through DTC,
either directly if such Beneficial Owner is a Participant or indirectly  through
Participants  and,  if  applicable,  Indirect  Participants.   Pursuant  to  the
procedures  of DTC,  transfers of the  beneficial  ownership  of any  Book-Entry
Certificates will be required to be made in minimum  denominations  specified in
the related Prospectus  Supplement.  The ability of a Beneficial Owner to pledge
Book-Entry  Certificates to persons or entities that are not Participants in the
DTC  system,  or to  otherwise  act with  respect to such  Certificates,  may be
limited   because  of  the  lack  of  physical   certificates   evidencing  such
Certificates and because DTC may act only on behalf of Participants.

         Because of time zone differences,  the securities account of a CEDEL or
Euroclear participant as a result of a transaction with a DTC Participant (other
than a  depositary  holding on behalf of CEDEL or  Euroclear)  will be  credited
during subsequent securities settlement processing day (which must be a business
day for CEDEL or Euroclear,  as the case may be)  immediately  following the DTC
settlement  date. Such credits or any  transactions  in such securities  settled
during such processing will be reported to the relevant Euroclear Participant 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  (other  than  the  depositary  for  CEDEL or
Euroclear)  will be received with value on the DTC settlement  date, but will be
available  in the  relevant  CEDEL  or  Euroclear  cash  account  only as of the
business day following settlement in DTC.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -43-

         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  Depositaries;  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 its
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 Depositaries.

         CEDEL,  as  a  professional   depository,   holds  securities  for  its
participating 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.  As a professional
depository, CEDEL is subject to regulation by the Luxembourg Monetary Institute.

         Euroclear was created 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.  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  co-operative  corporation  (the
"Clearance  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  Clearance
Cooperative.  The  Clearance  Cooperative  establishes  policy for  Euroclear on
behalf of Euroclear  Participants.  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.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -44-

         Distributions  in  respect  of  the  Book-Entry  Certificates  will  be
forwarded by the Trustee to DTC, and DTC will be responsible for forwarding such
payments to Participants,  each of which will be responsible for disbursing such
payments to the Beneficial  Owners it represents or, if applicable,  to Indirect
Participants.  Accordingly,  Beneficial  Owners  may  experience  delays  in the
receipt of payments in respect of their  Certificates.  Under DTC's  procedures,
DTC  will  take  actions  permitted  to be  taken  by  holders  of any  class of
Book-Entry  Certificates  under the Pooling and Servicing  Agreement only at the
direction  of  one  or  more   Participants  to  whose  account  the  Book-Entry
Certificates  are credited and whose aggregate  holdings  represent no less than
any minimum amount of Percentage  Interests or voting rights required  therefor.
DTC  may   take   conflicting   actions   with   respect   to  any   action   of
Certificateholders  of any class to the extent that Participants  authorize such
actions.  None of the Master Servicer,  the Company, the Trustee or any of their
respective  affiliates  will have any  liability  for any aspect of the  records
relating to or payments made on account of beneficial ownership interests in the
Book-Entry  Certificates,  or for  maintaining,  supervising  or  reviewing  any
records relating to such beneficial ownership interests.

Assignment of Trust Fund Assets

         At the time of issuance of a series of  Certificates,  the Company will
cause the Mortgage Loans (or Trust Balances thereof,  if applicable) or Mortgage
Securities  and any other assets being  included in the related Trust Fund to be
assigned  without  recourse  to the  Trustee  or its  nominee  (which may be the
Custodian) together with, if specified in the related Prospectus Supplement, all
principal and interest  received on or with respect to such  Mortgage  Loans (or
Trust Balances thereof,  if applicable) or Mortgage Securities after the Cut-off
Date (other than  principal  and  interest due on or before the Cut-off Date and
any Excluded  Spread).  The Trustee  will,  concurrently  with such  assignment,
deliver a series of  Certificates  to the Company in exchange  for the  Mortgage
Loans (or Trust Balances thereof,  if applicable) or Mortgage  Securities.  Each
Mortgage  Loan,  Trust  Balance or Mortgage  Security  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
respecting  the  Mortgage  Rate,  the  currently  scheduled  monthly  payment of
principal  and  interest,  the  maturity of the  Mortgage  Note and the Combined
Loan-to-Value Ratio at origination or modification.

         In addition, except as provided below with respect to certain series of
Certificates  backed by Trust  Balances of Revolving  Credit Loans,  the Company
will, as to each Mortgage Loan other than Mortgage Loans underlying any Mortgage
Securities,  deliver to the Trustee (or to the  Custodian)  the legal  documents
relating to such Mortgage Loan that are in possession of the Company,  which may
include:  (i) the Mortgage  Note (and any  modification  or  amendment  thereto)
endorsed without recourse either in blank or to the order of the Trustee (or its
nominee);  (ii) the Mortgage  (except for any  Mortgage  not  returned  from the
public recording office) with evidence of recording indicated thereon or, in the
case  of  a  Cooperative  Loan,  the  respective  security  agreements  and  any
applicable UCC financing  statements;  (iii) an assignment in recordable form of
the Mortgage  (or,  with respect to a  Cooperative  Loan,  an  assignment of the
respective  security  agreements,   any  applicable  UCC  financing  statements,
recognition agreements,

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -45-

relevant  stock  certificates,  related  blank  stock  powers  and  the  related
proprietary leases or occupancy agreements);  and (iv) if applicable, any riders
or modifications to such Mortgage Note and Mortgage, together with certain other
documents  at such  times as set  forth in the  related  Pooling  and  Servicing
Agreement.  Such  assignments  may be  blanket  assignments  covering  Mortgages
secured by Mortgaged Properties located in the same county, if permitted by law.
If so specified  in the related  Prospectus  Supplement,  the Company may not be
required to deliver one or more of such  documents if such documents are missing
from the files of the party from whom such Mortgage Loans were purchased.

         In the event  that,  with  respect  to any  Mortgage  Loan  (except  as
provided below),  the Company cannot deliver the Mortgage or any assignment with
evidence of recording  thereon  concurrently  with the execution and delivery of
the related  Pooling and  Servicing  Agreement  because of a delay caused by the
public  recording  office,  the Company will deliver or cause to be delivered to
the Trustee or the  Custodian a true and correct  photocopy of such  Mortgage or
assignment.  The Company will deliver or cause to be delivered to the Trustee or
the Custodian such Mortgage or assignment  with evidence of recording  indicated
thereon  after  receipt  thereof  from the public  recording  office or from the
related Subservicer.

         Assignments  of the  Mortgage  Loans to the Trustee will be recorded in
the appropriate public recording office,  except in states where, in the opinion
of counsel acceptable to the Trustee,  such recording is not required to protect
the Trustee's interests in the Mortgage Loan against the claim of any subsequent
transferee or any  successor to or creditor of the Company or the  originator of
such Mortgage Loan, or except as otherwise  specified in the related  Prospectus
Supplement.

         Notwithstanding  the preceding  three  paragraphs,  with respect to any
series of Certificates  backed by Trust Balances of Revolving  Credit Loans, the
foregoing documents generally will have been delivered to an entity specified in
the related  Prospectus  Supplement  which may be the  Trustee,  a Custodian  or
another  entity  appointed  by the  Trustee,  and such  entity  shall  hold such
documents   as  or  on  behalf  of  the   Trustee   for  the   benefit   of  the
Certificateholders, with respect to the Trust Balances thereof, and on behalf of
any other applicable  entity with respect to any Excluded  Balance  thereof,  as
their respective interests may appear.

Review of Mortgage Loans

         The Trustee will be authorized to appoint one or more custodians (each,
a "Custodian")  pursuant to a custodial  agreement to maintain possession of and
review  documents  relating  to the  Mortgage  Loans as the agent of the Trustee
(except as provided below). The identity of such Custodian,  if any, will be set
forth in the related Prospectus Supplement.

         The Trustee or the Custodian  will hold such documents in trust for the
benefit of the  Certificateholders  and,  generally  will review such  documents
within  45 days  after  receipt  thereof.  If any such  document  is found to be
defective in any material  respect,  the Trustee or such Custodian  shall notify
the Master Servicer and the Company, and if so specified in the related

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -46-

Prospectus  Supplement,  the Master Servicer,  the Servicer or the Trustee shall
notify Residential  Funding or the Designated Seller. If Residential Funding or,
in a Designated  Seller  Transaction,  the  Designated  Seller  cannot cure such
defect  within 60 days (or within  such other  period  specified  in the related
Prospectus  Supplement)  after  notice  of the  defect  is given to  Residential
Funding (or, if applicable, the Designated Seller),  Residential Funding (or, if
applicable,  the Designated Seller) is required to, not later than 90 days after
such notice (or within such other  period  specified  in the related  Prospectus
Supplement),  either  repurchase  the  related  Mortgage  Loan  or any  property
acquired in respect  thereof from the Trustee,  or if permitted  substitute  for
such  Mortgage  Loan a new Mortgage  Loan in  accordance  with the standards set
forth herein.  The Master  Servicer will be obligated to enforce this obligation
of Residential  Funding or the Designated  Seller to the extent  described above
under "Mortgage Loan  Program--Representations  Relating to Mortgage Loans," but
such   obligation   is  subject  to  the   provisions   described   below  under
"--Realization  Upon Defaulted  Mortgage  Loans." There can be no assurance that
the  applicable  Designated  Seller will fulfill its  obligation to purchase any
Mortgage  Loan as described  above.  Unless  otherwise  specified in the related
Prospectus Supplement,  neither Residential Funding, the Master Servicer nor the
Company will be obligated to purchase or  substitute  for such  Mortgage Loan if
the  Designated  Seller  defaults on its  obligation to do so. Unless  otherwise
specified in the related Prospectus Supplement,  the obligation to repurchase or
substitute  for a Mortgage  Loan  constitutes  the sole remedy  available to the
Certificateholders  or  the  Trustee  for a  material  defect  in a  constituent
document.  Any Mortgage Loan not so purchased or substituted for shall remain in
the related Trust Fund.

         Notwithstanding  the foregoing,  with respect to the Trust Balance of a
Revolving  Credit  Loan,  such  review  of the  related  documents  need  not be
performed  if a similar  review  has  previously  been  performed  by the entity
holding  such  documents  with  respect to an  Excluded  Balance and such review
covered all documentation with respect to any Trust Balance.

         The Master  Servicer will make certain  representations  and warranties
regarding  its  authority  to  enter  into,  and  its  ability  to  perform  its
obligations  under,  the Pooling and Servicing  Agreement.  Upon a breach of any
such  representation  of the Master Servicer which materially  adversely affects
the interests of the  Certificateholders in a Mortgage Loan, the Master Servicer
will be  obligated  either to cure the  breach in all  material  respects  or to
purchase the Mortgage Loan at its Purchase Price (less unreimbursed advances, if
applicable,  made by the Master Servicer with respect to such Mortgage Loan) or,
unless otherwise specified in the related Prospectus  Supplement,  to substitute
for such Mortgage Loan a Qualified  Substitute  Mortgage Loan in accordance with
the  provisions  for such  substitution  described  above under  "Mortgage  Loan
Program--Representations Relating to Mortgage Loans." Unless otherwise specified
in the related Prospectus  Supplement,  this purchase obligation will constitute
the sole remedy available to Certificateholders or the Trustee for such a breach
of representation by the Master Servicer.  Any Mortgage Loan not so purchased or
substituted for shall remain in the related Trust Fund.

Excess Spread and Excluded Spread


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -47-

         The Company,  the Master Servicer or any of their  affiliates,  or such
other entity as may be specified in the related Prospectus Supplement may retain
or be paid a portion of interest due with respect to the related  Mortgage Loans
or  Mortgage  Securities.  The payment of any such  portion of interest  will be
disclosed in the related Prospectus Supplement.  This payment may be in addition
to any  other  payment  (such as the  servicing  fee)  that any such  entity  is
otherwise  entitled to receive with  respect to the  Mortgage  Loans or Mortgage
Securities.  Any such  payment  in  respect of the  Mortgage  Loans or  Mortgage
Securities  will represent a specified  portion of the interest  payable thereon
and as specified in the related  Prospectus  Supplement,  will either be part of
the assets  transferred to the related Trust Fund (the "Excess  Spread") or will
be excluded from the assets transferred to the related Trust Fund (the "Excluded
Spread").  The interest portion of a Realized Loss or Extraordinary Loss and any
partial  recovery  of  interest  in respect of the  Mortgage  Loans or  Mortgage
Securities will be allocated between the owners of any Excess Spread or Excluded
Spread and the  Certificateholders  entitled to payments of interest as provided
in the applicable Pooling and Servicing Agreement.

Payments on Mortgage Loans; Deposits to Certificate Account

         Each  Subservicer  servicing a Mortgage Loan pursuant to a Subservicing
Agreement  will establish and maintain an account (the  "Subservicing  Account")
which generally meets the  requirements set forth in the Guide from time to time
or is approved by Residential Funding. A Subservicer is required to deposit into
its Subservicing Account on a daily basis all amounts that are received by it in
respect of the Mortgage  Loans,  less its  servicing or other  compensation.  As
specified in the Subservicing Agreement,  the Subservicer must remit or cause to
be remitted to the Master  Servicer all funds held in the  Subservicing  Account
with respect to Mortgage Loans that are required to be so remitted on a periodic
basis  not  less  frequently  than  monthly.  If so  specified  in  the  related
Prospectus  Supplement,  the  Subservicer may also be required to advance on the
scheduled date of remittance  any monthly  installment of principal and interest
(or interest only, with respect to Simple  Interest  Mortgage  Loans),  less its
servicing or other compensation,  on any Mortgage Loan for which payment was not
received from the Mortgagor.

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

     (i)  payments  on  account of  principal  of the  Mortgage  Loans or on the
Mortgage Securities comprising a Trust Fund;
                  (ii) payments on account of interest on the Mortgage  Loans or
         on the  Mortgage  Securities  comprising  such Trust  Fund,  net of the
         portion of each payment thereof retained by the Subservicer, if any, as
         its servicing or other compensation;


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -48-

                  (iii) amounts (net of  unreimbursed  liquidation  expenses and
         insured expenses incurred, and unreimbursed Servicing Advances, if any,
         made by the related  Subservicer)  received and retained in  connection
         with the liquidation of any defaulted  Mortgage Loan, by foreclosure or
         otherwise  ("Liquidation  Proceeds"),  including  all  proceeds  of any
         Special  Hazard  Insurance  Policy,  Bankruptcy  Bond,  hazard or other
         insurance  policy  or  guaranty  covering  any  Mortgage  Loan  in such
         Mortgage Pool  (together  with any payments under any Letter of Credit,
         "Insurance  Proceeds")  or proceeds from any  alternative  arrangements
         established  in  lieu  of  any  such  insurance  and  described  in the
         applicable Prospectus Supplement,  other than proceeds to be applied to
         the restoration of the related property or released to the Mortgagor in
         accordance with the Master Servicer's normal servicing procedures;

                  (iv)  proceeds  of  any  Mortgage  Loan  in  such  Trust  Fund
         purchased  (or,  in  the  case  of  a  substitution,   certain  amounts
         representing  a  principal  adjustment)  by the  Master  Servicer,  the
         Company,  Residential  Funding,  any Subservicer or Seller or any other
         person  pursuant to the terms of the Pooling and  Servicing  Agreement.
         See  "Mortgage  Loan  Program--Representations   Relating  to  Mortgage
         Loans," and "Description of the  Certificates--Assignment of Trust Fund
         Assets" above;

     (v)  any  amount  required  to be  deposited  by  the  Master  Servicer  in
connection  with losses  realized on  investments of funds held in the Custodial
Account, as described below; and
     (vi) any amounts required to be transferred from the Certificate Account to
the Custodial Account.
         In  addition  to  the  Custodial  Account,  the  Master  Servicer  will
establish  and  maintain,  in the name of the  Trustee  for the  benefit  of the
holders of each  series of  Certificates,  an account  for the  disbursement  of
payments on the Mortgage  Loans  evidenced by each series of  Certificates  (the
"Certificate  Account").  Both the Custodial Account and the Certificate Account
must  be  either  (i)  maintained  with  a  depository  institution  whose  debt
obligations  at the time of any deposit  therein are rated by any Rating  Agency
that rated any  Certificates  of the  related  series not less than a  specified
level comparable to the rating category of such Certificates, (ii) an account or
accounts the deposits in which are fully  insured to the limits  established  by
the  FDIC,  provided  that  any  deposits  not so  insured  shall  be  otherwise
maintained   such  that,   as   evidenced   by  an  opinion  of   counsel,   the
Certificateholders  have a claim with respect to the funds in such accounts or a
perfected first priority security interest in any collateral securing such funds
that is  superior  to the claims of any other  depositors  or  creditors  of the
depository  institution  with which such accounts are  maintained,  (iii) in the
case of the Custodial Account, a trust account or accounts  maintained in either
the corporate trust  department or the corporate asset services  department of a
financial  institution  which  has debt  obligations  that meet  certain  rating
criteria,  (iv) in the  case of the  Certificate  Account,  a trust  account  or
accounts  maintained  with the  Trustee,  or (v) such other  account or accounts
acceptable  to  any  applicable  Rating  Agency  (an  "Eligible  Account").  The
collateral that is eligible to secure amounts in an Eligible  Account is limited
to certain

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -49-

permitted  investments,  which are generally limited to United States government
securities and other investments that are rated, at the time of acquisition,  in
one of the categories  permitted by the related Pooling and Servicing  Agreement
("Permitted Investments").

         Unless otherwise set forth in the related  Prospectus  Supplement,  not
later  than the  business  day  preceding  each  Distribution  Date,  the Master
Servicer  will  withdraw  from  the  Custodial  Account  and  deposit  into  the
applicable Certificate Account, in immediately available funds, the amount to be
distributed  therefrom to  Certificateholders  on such  Distribution  Date.  The
Master  Servicer or the Trustee will also deposit or cause to be deposited  into
the Certificate  Account: (i) the amount of any Advances on Closed-End Loans, if
applicable, made by the Master Servicer as described herein under "--Advances on
Closed-End  Loans,"  (ii) any  payments  under any Letter of  Credit,  Financial
Guaranty  Insurance  Policy and any amounts  required to be  transferred  to the
Certificate Account from a Reserve Fund, as described under "Credit Enhancement"
below or (iii) any amounts required to be paid by the Master Servicer out of its
own funds due to the  operation  of a  deductible  clause in any blanket  policy
maintained by the Master  Servicer to cover hazard losses on the Mortgage  Loans
as described under "Description of the  Certificates--Hazard  Insurance;  Claims
Thereunder"  below, (iv) any distributions  received on any Mortgage  Securities
included in the Trust Fund and (v) any other amounts as set forth in the related
Pooling and Servicing Agreement.

         The portion of any payment  received by the Master  Servicer in respect
of a Mortgage  Loan that is allocable to Excess  Spread or Excluded  Spread,  as
applicable,  will  generally be deposited  into the Custodial  Account,  but any
Excluded Spread will not be deposited in the Certificate Account for the related
series of  Certificates  and will be  distributed  as  provided  in the  related
Pooling and Servicing Agreement.

         Funds on deposit in the Custodial  Account may be invested in Permitted
Investments  maturing in general not later than the business day  preceding  the
next Distribution Date, and funds on deposit in the related  Certificate Account
may be invested in Permitted Investments maturing, in general, no later than the
Distribution  Date.  Unless  otherwise   specified  in  the  related  Prospectus
Supplement,  all income and gain realized from any such  investment  will be for
the account of the Master  Servicer as additional  servicing  compensation.  The
amount of any loss  incurred  in  connection  with any such  investment  must be
deposited in the Custodial  Account or in the Certificate  Account,  as the case
may be, by the Master  Servicer  out of its own funds upon  realization  of such
loss.

Withdrawals from the Custodial Account

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


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -50-

                  (i) to make deposits to the Certificate Account in the amounts
         and in the manner  provided in the Pooling and Servicing  Agreement and
         described  above  under  "--Payments  on  Mortgage  Loans;  Deposits to
         Certificate Account;"

                  (ii) to reimburse  itself or any Subservicer for Advances,  if
         applicable,  or for  amounts  advanced  in respect of taxes,  insurance
         premiums or similar expenses ("Servicing Advances") as to any Mortgaged
         Property,  out  of  late  payments,  Insurance  Proceeds,   Liquidation
         Proceeds or collections on the Mortgage Loan with respect to which such
         Advances or Servicing Advances were made;

                  (iii) to pay to itself  or any  Subservicer  unpaid  Servicing
         Fees and Subservicing  Fees, out of payments or collections of interest
         on each Mortgage Loan;

                  (iv) to pay to itself as additional servicing compensation any
         investment  income on funds  deposited in the  Custodial  Account,  any
         amounts  remitted  by  Subservicers  as  interest in respect of partial
         prepayments on the Mortgage  Loans,  and, if so provided in the Pooling
         and Servicing  Agreement,  any profits  realized upon  disposition of a
         Mortgaged   Property  acquired  by  deed  in  lieu  of  foreclosure  or
         repossession  or  otherwise  allowed  under the Pooling  and  Servicing
         Agreement;

                  (v) to pay to itself, a Subservicer,  Residential Funding, the
         Company  or the  Seller  all  amounts  received  with  respect  to each
         Mortgage Loan purchased,  repurchased or removed  pursuant to the terms
         of  the  Pooling  and  Servicing  Agreement  and  not  required  to  be
         distributed  as of the  date on which  the  related  Purchase  Price is
         determined;

                  (vi) to pay the  Company or its  assignee,  or any other party
         named in the related Prospectus Supplement all amounts allocable to the
         Excluded Spread, if any, out of collections or payments which represent
         interest on each Mortgage Loan (including any Mortgage Loan as to which
         title to the underlying Mortgaged Property was acquired);

                  (vii) to reimburse  itself or any Subservicer for any Advance,
         if applicable, previously made which the Master Servicer has determined
         to not be ultimately  recoverable from Liquidation Proceeds,  Insurance
         Proceeds or  otherwise  (a  "Nonrecoverable  Advance"),  subject to any
         limitations  set  forth  in the  Pooling  and  Servicing  Agreement  as
         described in the related Prospectus Supplement;

                  (viii) to  reimburse  itself or the Company for certain  other
         expenses   incurred  for  which  it  or  the  Company  is  entitled  to
         reimbursement (including reimbursement in connection with enforcing any
         repurchase,   substitution   or   indemnification   obligation  of  any
         Designated  Seller) or against  which it or the Company is  indemnified
         pursuant to the Pooling and Servicing Agreement;

     (ix) to withdraw any amount deposited in the Custodial Account that was not
required to be deposited therein;
[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -51-

     (x) to pay to itself or any  Subservicer  for the funding of any Draws made
on the Mortgage Loans, if applicable; and
     (xi) to make  deposits  to the  Funding  Account in the  amounts and in the
manner provided in the Pooling and Servicing Agreement, if applicable.
Distributions

         Distributions  of principal  and interest  (or,  where  applicable,  of
principal only or interest only) on each class of Certificates  entitled thereto
will be made on  each  Distribution  Date  either  by the  Trustee,  the  Master
Servicer  acting on behalf of the  Trustee or a paying  agent  appointed  by the
Trustee  (the  "Paying  Agent").  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  such  distributions will be made to the persons who are
registered as the holders of such  Certificates  at the close of business on the
last business day of the preceding month (the "Record Date"). Distributions will
be made in  immediately  available  funds (by wire transfer or otherwise) to the
account of a  Certificateholder  at a bank or other  entity  having  appropriate
facilities therefor, if such  Certificateholder has so notified the Trustee, the
Master  Servicer  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
Certificate  Register.  The final distribution in retirement of the Certificates
will be made only upon  presentation  and surrender of the  Certificates  at the
office or agency of the Trustee  specified in the notice to  Certificateholders.
Distributions  will be made to each  Certificateholder  in accordance  with such
holder's Percentage Interest in a particular class. The ("Percentage  Interest")
represented  by a  Certificate  of a  particular  class  will  be  equal  to the
percentage obtained by dividing the initial principal balance or notional amount
of such  Certificate by the aggregate  initial amount or notional balance of all
the Certificates of such class.

Principal and Interest on the Certificates

         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  Certificates  will be described in the related
Prospectus  Supplement.  Distributions of interest on each class of Certificates
will be made  prior  to  distributions  of  principal  thereon.  Each  class  of
Certificates  (other  than  certain  classes of Strip  Certificates)  may have a
different  Pass-Through  Rate,  which  may be a fixed,  variable  or  adjustable
Pass-Through  Rate, or any combination of two or more such  Pass-Through  Rates.
The related  Prospectus  Supplement will specify the Pass-Through  Rate or Rates
for each  class,  or the initial  Pass-Through  Rate or Rates and the method for
determining the Pass-Through  Rate or Rates.  Unless otherwise  specified in the
related Prospectus  Supplement,  interest on the Certificates will be calculated
on the basis of a 360-day year consisting of twelve 30-day months.

         On each Distribution Date for a series of Certificates,  the Trustee or
the Master Servicer on behalf of 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 Certificates, an amount equal to the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -52-

Percentage  Interest   represented  by  the  Certificate  held  by  such  holder
multiplied by such class's Distribution Amount. The "Distribution  Amount" for a
class of Certificates for any Distribution Date will be the portion,  if any, of
the  Principal  Distribution  Amount  (as  defined  in  the  related  Prospectus
Supplement)  allocable to such class for such  Distribution  Date, plus, if such
class is entitled to payments of interest on such Distribution Date, one month's
interest  at the  applicable  Pass-Through  Rate  on the  principal  balance  or
notional amount of such class specified in the applicable Prospectus Supplement,
less certain interest shortfalls,  which generally will include (i) any Deferred
Interest  added to the  principal  balance  of the  Mortgage  Loans  and/or  the
outstanding  balance of one or more classes of  Certificates  on the related Due
Date,  (ii)  any  other  interest  shortfalls  (including,  without  limitation,
shortfalls  resulting from application of the Relief Act or similar  legislation
or regulations as in effect from time to time)  allocable to  Certificateholders
which are not covered by advances or the applicable credit enhancement and (iii)
if so  specified  in the  related  Prospectus  Supplement,  Prepayment  Interest
Shortfalls (as defined  herein) in  collections of interest on Closed-End  Loans
resulting from  Mortgagor  prepayments  during the month  preceding the month of
distribution, in each case in such amount that is allocated to such class on the
basis set forth in the Prospectus Supplement.

         In the case of a series  of  Certificates  which  includes  two or more
classes of Certificates,  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  Certificates  or  Subordinate
Certificates)  shall  be as set  forth  in the  related  Prospectus  Supplement.
Distributions in respect of principal of any class of Certificates  will be made
on a pro rata basis among all of the Certificates of such class unless otherwise
set forth in the related Prospectus  Supplement.  In addition,  unless otherwise
specified in the related  Prospectus  Supplement,  distributions of principal on
the Certificates will be limited to monthly  principal  payments on the Mortgage
Loans, any Excess Interest, if applicable, applied as principal distributions on
the Certificates and any amount  distributed as a payment of principal under the
related  form of Credit  Enhancement.  To the  extent  the Trust  Fund  contains
Balloon Loans that require no monthly payments and non-amortizing Mortgage Loans
that  require  only small  principal  payments in  proportion  to the  principal
balance of such  Mortgage  Loan,  the amount of principal  distributions  on the
Certificates  generally  will be less than the amount  that would  otherwise  be
distributable on a similar pool of conventional loans.

         On the  day  specified  in the  related  Prospectus  Supplement  as the
determination  date  (the  "Determination   Date"),  the  Master  Servicer  will
determine the amounts of principal and interest  which will be passed through to
Certificateholders  on the succeeding  Distribution  Date. Prior to the close of
business on the business day  succeeding  each  Determination  Date,  the Master
Servicer  will  furnish a statement  to the  Trustee  (the  information  in such
statement to be made available to  Certificateholders  by the Master Servicer on
request) setting forth,  among other things, the amount to be distributed on the
next succeeding Distribution Date.

Advances on Closed-End Loans


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -53-

         Unless otherwise  specified in the related  Prospectus  Supplement,  in
connection  with  Closed-End  Loans,  the Master  Servicer will agree to advance
(either  out of its own funds,  funds  advanced to it by  Subservicers  or funds
being held in the Custodial Account for future distribution), for the benefit of
the Certificateholders,  on or before each Distribution Date, an amount equal to
the  aggregate of all  scheduled  payments of principal  (except with respect to
Simple Interest  Mortgage Loans and other than any Balloon Amount in the case of
a Balloon Loan) and interest at the applicable Pass-Through Rate or Net Mortgage
Rate, as the case may be (an  "Advance"),  which were delinquent as of the close
of business on the business day preceding the Determination Date on the Mortgage
Loans in the related  Mortgage  Pool,  but only to the extent that such Advances
would,  in the  judgment  of the Master  Servicer,  be  recoverable  out of late
payments  by  the  Mortgagors,   Liquidation  Proceeds,  Insurance  Proceeds  or
otherwise.  Advances will not be made in connection with Revolving Credit Loans,
except as otherwise provided in the related Prospectus Supplement.  As specified
in the related Prospectus  Supplement with respect to any series of Certificates
as to which the Trust Fund includes Mortgage  Securities,  the Master Servicer's
advancing obligations will be pursuant to the terms of such Mortgage Securities,
as may be  supplemented  by the terms of the  applicable  Pooling and  Servicing
Agreement,  and may differ from the  provisions  relating to Advances  described
herein.  Unless  specified  in the  related  Prospectus  Supplement,  the Master
Servicer  will not make any  advance  with  respect to  principal  on any Simple
Interest Mortgage Loan.

         Advances are intended to maintain a regular flow of scheduled  interest
and  principal  payments  to related  Certificateholders.  Such  advances do not
represent an  obligation of the Master  Servicer to guarantee or insure  against
losses.  If Advances have been made by the Master  Servicer from cash being held
for future distribution to Certificateholders, such funds will be required to be
replaced on or before any future  Distribution  Date to the extent that funds in
the Certificate  Account on such  Distribution  Date would be less than payments
required to be made to  Certificateholders.  Any Advance will be reimbursable to
the Master  Servicer out of recoveries on the related  Mortgage  Loans for which
such amounts were advanced (e.g.,  late payments made by the related  Mortgagor,
any  related  Liquidation  Proceeds  and  Insurance  Proceeds,  proceeds  of any
applicable form of credit enhancement or proceeds of any Mortgage Loan purchased
by the  Company,  Residential  Funding,  a  Subservicer  or a Seller  under  the
circumstances  described  above).  Such Advances will also be reimbursable  from
cash otherwise  distributable  to  Certificateholders  (including the holders of
Senior Certificates, if applicable) to the extent that the Master Servicer shall
determine that any such Advances previously made are not ultimately  recoverable
as described above.  With respect to any  Senior/Subordinate  Series, so long as
the related  Subordinate  Certificates remain outstanding and subject to certain
limitations  with respect to Special  Hazard  Losses,  Fraud Losses,  Bankruptcy
Losses and Extraordinary  Losses,  such Advances may also be reimbursable out of
amounts otherwise distributable to holders of the Subordinate  Certificates,  if
any. The Master  Servicer  generally  will also be  obligated to make  Servicing
Advances, to the extent recoverable out of Liquidation Proceeds or otherwise, in
respect of certain  taxes and  insurance  premiums not paid by  Mortgagors  on a
timely basis.  Funds so advanced will be  reimbursable to the Master Servicer to
the  extent  permitted  by the  Pooling  and  Servicing  Agreement.  The  Master
Servicer's  obligation to make Advances may be supported by another entity,  the
Trustee, a Financial Guaranty Insurance Policy, a letter of credit or other

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -54-

method as may be described in the related  Pooling and Servicing  Agreement.  In
the event that the  short-term or long-term  obligations of the provider of such
support are downgraded by a Rating Agency rating the related  Certificates or if
any  collateral  supporting  such  obligation  is not  performing  or is removed
pursuant  to the terms of any  agreement  described  in the  related  Prospectus
Supplement, the Certificates may also be downgraded.

Funding Account

         If so specified  in the related  Prospectus  Supplement,  a Pooling and
Servicing  Agreement  or other  agreement  may provide  for the  transfer by the
Sellers of additional Mortgage Loans to the related Trust after the Closing Date
for the related Certificates. Such additional Mortgage Loans will be required to
conform to the  requirements  set forth in the  related  Pooling  and  Servicing
Agreement or other  agreement  providing for such transfer.  As specified in the
related Prospectus Supplement,  such transfer may be funded by the establishment
of a Funding Account (a "Funding Account"). If a Funding Account is established,
all or a  portion  of the  proceeds  of the  sale  of  one or  more  classes  of
Certificates  of the related  series or a portion of collections on the Mortgage
Loans in respect of  principal  will be deposited in such account to be released
as additional Mortgage Loans are transferred.  Unless otherwise specified in the
related  Prospectus  Supplement,  a  Funding  Account  will  be  required  to be
maintained as an Eligible  Account,  all amounts  therein will be required to be
invested in Permitted  Investments  and the amount held therein shall at no time
exceed 25% of the aggregate  outstanding  principal balance of the Certificates.
Unless otherwise  specified in the related  Prospectus  Supplement,  the related
Pooling and Servicing Agreement or other agreement providing for the transfer of
additional  Mortgage  Loans will  provide that all such  transfers  must be made
within  9  months  (as to  amounts  representing  proceeds  of the  sale  of the
Certificates) or 12 months (as to amounts representing  principal collections on
the Mortgage  Loans) after the Closing Date,  and that amounts set aside to fund
such  transfers  (whether in a Funding  Account or otherwise) and not so applied
within the required  period of time will be deemed to be  principal  prepayments
and applied in the manner set forth in such Prospectus Supplement.

Reports to Certificateholders

         On each Distribution Date, the Master Servicer will forward or cause to
be forwarded to each  Certificateholder of record a statement or statements with
respect to the related Trust Fund setting forth the information described in the
related  Pooling and Servicing  Agreement.  Except as otherwise  provided in the
related Pooling and Servicing Agreement, such information generally will include
the following, as applicable:

     (i) the amount, if any, of such distribution allocable to principal;
     (ii) the amount,  if any, of such distribution  allocable to interest,  and
the amount, if any, of any shortfall in the amount of interest and principal;

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -55-

                  (iii) the aggregate unpaid  principal  balance of the Mortgage
         Loans or, if applicable, the Trust Balances thereof after giving effect
         to the distribution of principal on such Distribution Date;

                  (iv) the outstanding  principal  balance or notional amount of
         each class of Certificates  after giving effect to the  distribution of
         principal on such Distribution Date;

                  (v)   based  on  the  most   recent   reports   furnished   by
         Subservicers, the number of Mortgage Loans in the related Mortgage Pool
         that are delinquent (a) one month, (b) two months and (c) three months,
         and that are in  foreclosure  and the aggregate  principal  balances of
         such Mortgage Loans or, if applicable, the Trust Balances thereof;

     (vi) the book value of any  property  acquired  by such Trust Fund  through
foreclosure or grant of a deed in lieu of foreclosure;
     (vii) the balance of the Reserve  Fund, if any, at the close of business on
such Distribution Date;
                  (viii) the percentage of the outstanding  principal balance of
         the Senior  Certificates,  if  applicable,  after giving  effect to the
         distributions on such Distribution Date;

                  (ix) the  amount of  coverage  under  any  Letter of Credit 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;

                  (x) if  applicable,  the  Special  Hazard  Amount,  Fraud Loss
         Amount  and  Bankruptcy  Amount  as of the  close  of  business  on the
         applicable  Distribution  Date and a  description  of any change in the
         calculation of such amounts;

                  (xi) in the case of Certificates  benefiting from  alternative
         credit enhancement  arrangements  described in a Prospectus Supplement,
         the amount of coverage under such  alternative  arrangements  as of the
         close of business on the applicable Determination Date; and

                  (xii) with respect to any series of  Certificates  as to which
         the  Trust  Fund  includes  Mortgage  Securities,   certain  additional
         information  as  required  under  the  related  Pooling  and  Servicing
         Agreement.

         Each  amount  set forth  pursuant  to clause  (i) or (ii) above will be
expressed as a dollar amount per Single Certificate. As to a particular class of
Certificates,  a "Single  Certificate"  generally  will  evidence  a  Percentage
Interest  obtained  by  dividing  $1,000 by the  initial  principal  balance  or
notional  balance of all the  Certificates  of such class,  except as  otherwise
provided in the  related  Pooling and  Servicing  Agreement.  In addition to the
information  described above,  reports to  Certificateholders  will contain such
other information as is set forth in the applicable

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -56-

Pooling  and  Servicing  Agreement,   which  may  include,  without  limitation,
information  as to  Advances,  reimbursements  to  Subservicers  and the  Master
Servicer and losses borne by the related Trust Fund.

         In  addition,  to the extent  described  in the Pooling  and  Servicing
Agreement,  within a  reasonable  period of time after the end of each  calendar
year, the Master Servicer will furnish a report to each person that was a holder
of record of any class of  Certificates  at any time during such calendar  year.
Such report will include  information  as to the  aggregate of amounts  reported
pursuant to clauses (i) and (ii) above for such  calendar  year or, in the event
such person was a holder of record of a class of  Certificates  during a portion
of such calendar year, for the applicable portion of such year.

Collection and Other Servicing Procedures

         The Master Servicer, directly or through Subservicers,  as the case may
be, will make  reasonable  efforts to collect all payments  called for under the
Mortgage  Loans and will,  consistent  with the related  Pooling  and  Servicing
Agreement  and any  applicable  insurance  policy or other  credit  enhancement,
follow such collection procedures which shall be normal and usual in its general
mortgage  servicing  activities with respect to mortgage loans comparable to the
Mortgage Loans.  Consistent  with the foregoing,  the Master Servicer may in its
discretion  waive any prepayment  charge in connection  with the prepayment of a
Mortgage  Loan or extend  the Due Dates for  payments  due on a  Mortgage  Note,
provided  that the  insurance  coverage for such  Mortgage  Loan or any coverage
provided by any alternative  credit  enhancement will not be adversely  affected
thereby.  With respect to any series of  Certificates as to which the Trust Fund
includes Mortgage Securities, the Master Servicer's servicing and administration
obligations will be pursuant to the terms of such Mortgage Securities.

         Under its  Subservicing  Agreement,  a Subservicer  is granted  certain
discretion to extend relief to Mortgagors  whose payments become  delinquent.  A
Subservicer  may grant a period of temporary  indulgence  (generally up to three
months)  to a  Mortgagor  or may enter into a  liquidating  plan  providing  for
repayment by the Mortgagor of delinquent amounts within six months from the date
of execution of the plan, in each case without the prior  approval of the Master
Servicer. Other types of forbearance generally require Master Servicer approval.
Neither  indulgence nor forbearance  with respect to a Mortgage Loan will affect
the   Pass-Through   Rate  or  Rates  used  in  calculating   distributions   to
Certificateholders. See "--Distributions."

         In  certain  instances  in which a Mortgage  Loan is in default  (or if
default is reasonably foreseeable),  and if determined by the Master Servicer to
be in the best interests of the related Certificateholders,  the Master Servicer
may permit certain  modifications  of the Mortgage Loan or make  forbearances of
the  Mortgage  Loan  rather than  proceeding  with  foreclosure.  In making such
determination,  the  estimated  Realized Loss that might result if such Mortgage
Loan were liquidated would be taken into account.  Such  modifications  may have
the effect of reducing the Mortgage Rate or extending the final maturity date of
the Mortgage  Loan.  Any such  modified  Mortgage Loan may remain in the related
Trust Fund, and the reduction in collections resulting

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -57-

from such modification may result in reduced distributions of interest (or other
amounts)  on, or may extend the final  maturity  of, one or more  classes of the
related Certificates.

         In connection  with any  significant  partial  prepayment of a Mortgage
Loan, the Master Servicer,  to the extent not inconsistent with the terms of the
Mortgage  Note and local law and  practice,  may permit the Mortgage  Loan to be
re-amortized  such that the monthly  payment is  recalculated  as an amount that
will fully  amortize  the  remaining  principal  amount  thereof by the original
maturity  date  based  on  the  original  Mortgage  Rate,   provided  that  such
re-amortization  shall not be permitted if it would constitute a modification of
the Mortgage Loan for federal income tax purposes.

         In any case in which property subject to a Mortgage Loan (other than an
ARM Loan  described  below)  is being  conveyed  by the  Mortgagor,  the  Master
Servicer,  directly or through a Subservicer,  shall in general be obligated, to
the  extent it has  knowledge  of such  conveyance,  to  exercise  its rights to
accelerate  the  maturity of such  Mortgage  Loan under any  due-on-sale  clause
applicable  thereto,  but only if the  exercise of such rights is  permitted  by
applicable  law and  only  to the  extent  it  would  not  adversely  affect  or
jeopardize coverage under any applicable credit enhancement arrangements. If the
Master  Servicer or Subservicer  is prevented  from  enforcing such  due-on-sale
clause under applicable law or if the Master Servicer or Subservicer  determines
that it is  reasonably  likely that a legal  action would be  instituted  by the
related  Mortgagor to avoid enforcement of such due-on-sale  clause,  the Master
Servicer or Subservicer will enter into an assumption and modification agreement
with the  person  to whom  such  property  has been or is about to be  conveyed,
pursuant to which such person  becomes liable under the Mortgage Note subject to
certain  specified  conditions.  The  original  Mortgagor  may be released  from
liability on a Mortgage Loan if the Master  Servicer or  Subservicer  shall have
determined  in good  faith  that such  release  will not  adversely  affect  the
collectability of the Mortgage Loan. An ARM Loan may be assumed if such ARM Loan
is by its terms  assumable  and if, in the  reasonable  judgment  of the  Master
Servicer or the Subservicer,  the proposed  transferee of the related  Mortgaged
Property establishes its ability to repay the loan and the security for such ARM
Loan would not be  impaired by the  assumption.  If a  Mortgagor  transfers  the
Mortgaged Property subject to an ARM Loan without consent,  such ARM Loan may be
declared  due  and  payable.  Any  fee  collected  by  the  Master  Servicer  or
Subservicer  for  entering  into an  assumption  or  substitution  of  liability
agreement  will be retained by the Master  Servicer or Subservicer as additional
servicing  compensation  unless  otherwise  set forth in the related  Prospectus
Supplement.   See  "Certain   Legal  Aspects  of  Mortgage   Loans  and  Related
Matters-Enforceability  of Certain  Provisions"  herein.  In connection with any
such assumption, the Mortgage Rate borne by the related Mortgage Note may not be
altered.  Mortgagors  may, from time to time,  request  partial  releases of the
Mortgaged Properties,  easements, consents to alteration or demolition and other
similar matters. The Master Servicer or the related Subservicer may approve such
a request if it has determined,  exercising its good faith business  judgment in
the same manner as it would if it were the owner of the related  Mortgage  Loan,
that such approval  will not  adversely  affect the security for, and the timely
and full  collectability of, the related Mortgage Loan. Any fee collected by the
Master  Servicer or the Subservicer for processing such request will be retained
by the Master Servicer or Subservicer as additional servicing compensation.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -58-


Realization Upon Defaulted Mortgage Loans

         With respect to a Mortgage Loan in default,  the Master Servicer or the
related Subservicer will decide whether to foreclose upon the Mortgaged Property
or write off the  principal  balance of the Mortgage  Loan, or the Trust Balance
thereof, as a bad debt. In connection with such decision, the Master Servicer or
the related  Subservicer  will,  following  usual  practices in connection  with
senior and junior mortgage servicing activities,  estimate the proceeds expected
to be received and the expenses  expected to be incurred in connection with such
foreclosure to determine whether a foreclosure proceeding is appropriate. To the
extent that a Mortgage  Loan is a junior  Mortgage  Loan,  following any default
thereon,  unless foreclosure  proceeds for such Mortgage Loan are expected to at
least satisfy the related  senior  mortgage loan in full and to pay  foreclosure
costs, it is likely that such Mortgage Loan will be written off as bad debt with
no foreclosure proceeding.  See "Risk Factors--Special  Features of the Mortgage
Loans" herein. In the event that title to any Mortgaged  Property is acquired in
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
will be issued to the Trustee or to its nominee on behalf of  Certificateholders
and, if applicable,  the holders of any Excluded Balances.  Notwithstanding  any
such  acquisition of title and  cancellation of the related  Mortgage Loan, such
Mortgage Loan (an "REO Mortgage  Loan") will be considered  for most purposes to
be an outstanding  Mortgage Loan or an outstanding  Trust Balance of the related
Revolving  Credit Loan,  held in the Trust Fund until such time as the Mortgaged
Property is sold and all recoverable Liquidation Proceeds and Insurance Proceeds
have been received with respect to such  defaulted  Mortgage Loan (a "Liquidated
Mortgage  Loan").  For  purposes of  calculations  of amounts  distributable  to
Certificateholders in respect of an REO Mortgage Loan, the amortization schedule
in effect at the time of any such  acquisition  of title (before any  adjustment
thereto by reason of any bankruptcy or any similar  proceeding or any moratorium
or similar  waiver or grace  period) will be deemed to have  continued in effect
(and, in the case of an ARM Loan, such  amortization  schedule will be deemed to
have  adjusted in  accordance  with any interest  rate changes  occurring on any
adjustment  date  therefor) so long as such REO Mortgage  Loan is  considered to
remain in the Trust  Fund.  If a REMIC  election  has been made,  any  Mortgaged
Property so acquired  by the Trust Fund must be disposed of in  accordance  with
applicable  federal income tax regulations and consistent with the status of the
Trust  Fund as a REMIC.  To the  extent  provided  in the  related  Pooling  and
Servicing Agreement,  any income (net of expenses and other than gains described
below)  received by the  Subservicer  or the Master  Servicer on such  Mortgaged
Property  prior to its  disposition  will be deposited in the Custodial  Account
upon receipt and will be  available  at such time to the extent  provided in the
related   Pooling   and   Servicing   Agreement,    for   making   payments   to
Certificateholders.

         With  respect to a Mortgage  Loan in default,  the Master  Servicer may
pursue  foreclosure (or similar  remedies)  subject to any senior loan positions
and certain other  restrictions  pertaining  to junior loans as described  under
"Certain  Legal Aspects of Mortgage  Loans and Related  Matters--Foreclosure  on
Mortgage  Loans"  concurrently  with  pursuing  any  remedy  for a  breach  of a
representation  and warranty.  However,  the Master  Servicer is not required to
continue to pursue both such remedies if it  determines  that one such remedy is
more  likely to result in a greater  recovery.  Upon the first to occur of final
liquidation and a repurchase or substitution

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -59-

pursuant to a breach of a representation  and warranty,  such Mortgage Loan will
be removed from the related Trust Fund. The Master Servicer may elect to treat a
defaulted  Mortgage Loan as having been finally  liquidated if substantially all
amounts expected to be received in connection therewith have been received.  Any
additional  liquidation  expenses  relating  to such  Mortgage  Loan  thereafter
incurred will be reimbursable to the Master Servicer (or any  Subservicer)  from
any amounts otherwise distributable to the related Certificateholders, or may be
offset by any subsequent recovery related to such Mortgage Loan.  Alternatively,
for purposes of  determining  the amount of related  Liquidation  Proceeds to be
distributed to Certificateholders, the amount of any Realized Loss or the amount
required to be drawn under any applicable form of credit enhancement, the Master
Servicer may take into account minimal amounts of additional  receipts  expected
to be received, as well as estimated additional liquidation expenses expected to
be incurred in connection with such defaulted Mortgage Loan. Upon foreclosure of
a Revolving  Credit Loan,  the related  Liquidation  Proceeds  will be allocated
among the Trust  Balances and Excluded  Balances as described in the  Prospectus
Supplement.

         With respect to certain series of  Certificates,  if so provided in the
related  Prospectus  Supplement,  the applicable form of credit  enhancement may
provide, to the extent of coverage thereunder, that a defaulted Mortgage Loan or
REO  Mortgage  Loan  will be  removed  from the  Trust  Fund  prior to the final
liquidation  thereof  in which  case any  estimated  loss may be  covered by any
applicable   form   of   credit   enhancement   or   other   insurance   or  the
Certificateholders  may bear such  loss.  If a  defaulted  Mortgage  Loan or REO
Mortgage  Loan is not so  removed  from the  Trust  Fund,  then,  upon the final
liquidation  thereof,  if a  loss  is  realized  which  is  not  covered  by any
applicable form of credit enhancement or other insurance, the Certificateholders
will bear such loss. However, if a gain results from the final liquidation of an
REO  Mortgage  Loan which is not  required  by law to be remitted to the related
Mortgagor,  the  Master  Servicer  will  be  entitled  to  retain  such  gain as
additional  servicing  compensation  unless the  related  Prospectus  Supplement
provides  otherwise.  For a description of the Master 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  "Description of the  Certificates--Hazard  Insurance;  Claims
Thereunder."

         The Master  Servicer is required to maintain a fidelity bond and errors
and  omissions  policy with  respect to its  officers  and  employees  and other
persons  acting  on  behalf  of the  Master  Servicer  in  connection  with  its
activities under the Pooling and Servicing Agreement. The Master Servicer may be
subject to certain  restrictions under the Pooling and Servicing  Agreement with
respect to the  refinancing  of a lien senior to a Mortgage  Loan on the related
Mortgaged Property.

Hazard Insurance; Claims Thereunder

         Unless otherwise specified in the related Prospectus  Supplement,  each
Mortgage Loan (other than a Cooperative  Loan) will be required to be covered by
a hazard insurance policy (as described below). The following  summary,  as well
as other pertinent  information  included  elsewhere in this Prospectus,  do not
describe  all terms of a hazard  insurance  policy but will reflect all material
terms thereof relevant to an investment in the  Certificates.  Such insurance is
subject

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -60-

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.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Pooling and Servicing  Agreement will require the Master Servicer to cause to be
maintained for each Mortgaged  Property a hazard  insurance policy providing for
no less than the coverage of the  standard  form of fire  insurance  policy with
extended coverage customary in the state in which the property is located.  Such
coverage  generally  will be in an amount equal to the lesser of (i) 100% of the
insurable value of the improvements  (guaranteed replacement) or (ii) the sum of
the outstanding  balance of such Mortgage Loan plus the  outstanding  balance on
any  mortgage  loan  senior to such  Mortgage  Loan.  The  ability of the Master
Servicer to ensure that hazard insurance proceeds are appropriately  applied may
be  dependent  on its being  named as an  additional  insured  under any  hazard
insurance  policy or upon the  extent  to which  information  in this  regard is
furnished to the Master Servicer by Mortgagors or Subservicers.

         As set forth above, all amounts  collected by the Master Servicer under
any hazard policy (except for amounts to be applied to the restoration or repair
of the Mortgaged  Property or released to the  Mortgagor in accordance  with the
Master  Servicer's normal servicing  procedures) will be deposited  initially in
the Custodial Account and ultimately in the Certificate Account. The Pooling and
Servicing Agreement provides that the Master Servicer may satisfy its obligation
to cause  hazard  policies to be  maintained  by  maintaining  a blanket  policy
insuring against losses on the Mortgage Loans. If such blanket policy contains a
deductible  clause, the Master Servicer will deposit in the Custodial Account or
the applicable  Certificate  Account all amounts which would have been deposited
therein but for such clause.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Master  Servicer  shall also cause to be  maintained  on property  acquired upon
foreclosure,  or deed  in  lieu  of  foreclosure,  of any  Mortgage  Loan,  fire
insurance  with  extended  coverage in an amount  which is at least equal to the
amount necessary to avoid the application of any  co-insurance  clause contained
in the related hazard insurance policy.

         Since the amount of hazard  insurance  that  Mortgagors are required to
maintain on the  improvements  securing  the  Mortgage  Loans may decline as the
principal balances owing thereon decrease, and since residential properties have
historically  appreciated in value over time, hazard insurance proceeds could be
insufficient  to restore  fully the  damaged  property in the event of a partial
loss. See "Description of Credit Enhancement--Special Hazard Insurance Policies"
for a  description  of the limited  protection  afforded  by any Special  Hazard
Insurance  Policy  against  losses  occasioned  by hazards  which are  otherwise
uninsured   against   (including   losses  caused  by  the  application  of  the
co-insurance clause described in the preceding paragraph).


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -61-


                                         DESCRIPTION OF CREDIT ENHANCEMENT

         Credit  support  with  respect to each  series of  Certificates  may be
comprised of one or more of the components  described below.  Each component may
have a dollar limit and will generally provide coverage with respect to Realized
Losses that are, as applicable,  (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 which may be taken by a bankruptcy  court
in connection with a Mortgage Loan,  including a reduction by a bankruptcy court
of the  principal  balance  of or the  Mortgage  Rate on a  Mortgage  Loan or an
extension  of its  maturity  (any such  loss,  a  "Bankruptcy  Loss");  and (iv)
incurred  on  defaulted  Mortgage  Loans  as to  which  there  was  fraud in the
origination of such Mortgage Loans (any such loss, a "Fraud Loss").

         Unless otherwise specified in the related Prospectus Supplement, credit
support  will not  provide  protection  against  all  risks of loss and will not
guarantee  repayment  of  the  entire  outstanding   principal  balance  of  the
Certificates  and  interest  thereon.  If losses  occur which  exceed the amount
covered  by credit  support  or which are not  covered  by the  credit  support,
Certificateholders   will  bear  their  allocable  share  of  deficiencies.   In
particular,  Defaulted Mortgage Losses, Special Hazard Losses, Bankruptcy Losses
and Fraud  Losses in excess of the  amount of  coverage  provided  therefor  and
losses  occasioned by war, civil  insurrection,  certain  governmental  actions,
nuclear  reaction and certain other risks  ("Extraordinary  Losses") will not be
covered.   To  the  extent  that  the  credit  enhancement  for  any  series  of
Certificates is exhausted, the Certificateholders will bear all further risks of
loss not otherwise insured against.

         As set  forth  below  and in the  related  Prospectus  Supplement,  (i)
coverage  with  respect to Defaulted  Mortgage  Losses may be provided by one or
more Letters of Credit,  (ii) coverage with respect to Special Hazard Losses may
be  provided  by one or more  Letters  of Credit or a Special  Hazard  Insurance
Policies (any  instrument,  to the extent  providing such  coverage,  a "Special
Hazard  Instrument"),  (iii)  coverage with respect to Bankruptcy  Losses may be
provided  by one or more  Letters  of  Credit  or a  Bankruptcy  Bonds  and (iv)
coverage  with respect to Fraud Losses may be provided by one or more Letters of
Credit or  mortgage  repurchase  bonds.  In  addition,  if so  specified  in the
applicable Prospectus Supplement, in lieu of or in addition to any or all of the
foregoing  arrangements,  credit enhancement may be in the form of (i) a Reserve
Fund  to  cover  such  losses,  (ii)  subordination  of one or more  classes  of
Subordinate  Certificates  to provide  credit  support to one or more classes of
Senior Certificates or (iii)  Overcollateralization,  Letters of Credit,  surety
bonds,  Financial  Guaranty  Insurance  Policies  or other  types  of  insurance
policies,  certain  other secured or unsecured  corporate  guarantees or in such
other form as may be described in the related Prospectus  Supplement,  or in the
form of a combination of two or more of the foregoing. The credit support may be
provided  by an  assignment  of the right to receive  certain  cash  amounts,  a
deposit of cash into a Reserve Fund or other pledged assets, or by banks,

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -62-

insurance  companies,  guarantees or any combination  thereof  identified in the
related Prospectus Supplement.
         With respect to any defaulted Mortgage Loan that is finally liquidated,
the amount of loss  realized,  if any (as  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 Master Servicer for related Advances, if applicable,
and expenses  allocable to the Trust Fund) 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.  The  "Stated  Principal
Balance" of any Mortgage  Loan as of any date of  determination  is equal to the
principal  balance  thereof as of the Cut-off  Date,  after  application  of all
scheduled  principal payments due on or before the Cut-off Date whether received
or not,  reduced by all amounts  allocable to principal that are  distributed to
Certificateholders  on or  before  the  date of  determination,  and as  further
reduced to the extent that any Realized  Loss thereon has been  allocated to any
Certificates on or before such date.

         For any series of  Certificates  backed by Trust  Balances of Revolving
Credit Loans, the credit enhancement  provided with respect to such Certificates
will cover any portion of any Realized Losses  allocated to such Trust Balances,
subject  to any  limitations  described  herein  and in the  related  Prospectus
Supplement. See "Allocation of Revolving Credit Loan Balances" herein.

         Each Prospectus Supplement will include a description of (a) the amount
payable under the credit enhancement arrangement,  if any, provided with respect
to a series,  (b) any conditions to payment  thereunder not otherwise  described
herein,  (c) the  conditions  under which the amount  payable  under such credit
support may be reduced and under which such credit  support may be terminated or
replaced  and (d) the  material  provisions  of any  agreement  relating to such
credit support.  Additionally,  each such  Prospectus  Supplement will set forth
certain  information  with  respect  to the  Issuer  of any  third-party  credit
enhancement  (the "Credit  Enhancer").  The Pooling and  Servicing  Agreement or
other documents may provide for  reimbursement  rights,  control rights or other
provisions that may be required by the Credit Enhancer.

         The descriptions of any insurance policies,  bonds or other instruments
described  in this  Prospectus  or any  Prospectus  Supplement  and the coverage
thereunder do not describe all terms thereof but will reflect all relevant terms
thereof  material  to  an  investment  in  the  Certificates.   Copies  of  such
instruments  will be  included  as exhibits to the Form 8-K to be filed with the
Commission   in  connection   with  the  issuance  of  the  related   series  of
Certificates.

Financial Guaranty Insurance Policy

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

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -63-

described  in the  related  Prospectus  Supplement  and a copy  of the  form  of
Financial  Guaranty  Insurance  Policy  will be filed with the  related  Current
Report on Form 8-K.

         Unless  otherwise  specified in the related  Prospectus  Supplement,  a
Financial  Guaranty  Insurance Policy will be unconditional  and irrevocable and
will guarantee to holders of the applicable Certificates that an amount equal to
the full amount of  distributions  due to such  holders  will be received by the
Trustee  or its  agent  on  behalf  of such  holders  for  distribution  on each
Distribution Date. The specific terms of any Financial Guaranty Insurance Policy
will be set forth in the related  Prospectus  Supplement.  A Financial  Guaranty
Insurance  Policy  may  have  limitations  and  generally  will not  insure  the
obligation of the Sellers or the Master Servicer to purchase or substitute for a
defective  Mortgage  Loan and will not  guarantee any specific rate of principal
prepayments.  Unless otherwise  specified in the related Prospectus  Supplement,
the Insurer  will be  subrogated  to the rights of each holder to the extent the
Insurer makes payments under the Financial Guaranty Insurance Policy.

Letter of Credit

         If any component of credit enhancement as to any series of Certificates
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
Mortgage Loans. The Letter of Credit Bank, the amount available under the Letter
of Credit with respect to each component of credit  enhancement,  the expiration
date of the Letter of Credit,  and a more detailed  description of the Letter of
Credit will be specified in the related Prospectus Supplement. On or before each
Distribution  Date,  the Letter of Credit Bank will be required to make  certain
payments  after  notification  from the Trustee,  to be deposited in the related
Certificate Account with respect to the coverage provided thereby. The Letter of
Credit may also provide for the payment of Advances.

Special Hazard Insurance Policies

         Any insurance  policy covering Special Hazard Losses (a "Special Hazard
Insurance  Policy")  obtained  by the Company for a Trust Fund will be issued by
the insurer  named in the related  Prospectus  Supplement.  Each Special  Hazard
Insurance Policy generally will, subject to limitations described in the related
Prospectus Supplement, if any, will protect the related  Certificateholders from
Special  Hazard Losses which are (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  "Description  of the  Certificates--Hazard
Insurance;  Claims Thereunder." A Special Hazard Insurance Policy will not cover
losses  occasioned by war, civil  insurrection,  certain  governmental  actions,
errors  in  design,  faulty  workmanship  or  materials  (except  under  certain
circumstances),  nuclear  reaction,  chemical  contamination  or  waste  by  the
Mortgagor.  Aggregate  claims under a Special  Hazard  Insurance  Policy will be
limited to the amount set forth in the related  Pooling and Servicing  Agreement
and will be  subject  to  reduction  as set forth in such  related  Pooling  and
Servicing

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -64-

Agreement.  A Special Hazard  Insurance Policy will provide that no claim may be
paid unless hazard and, if applicable,  flood insurance on the property securing
the Mortgage Loan has been kept in force and other  protection and  preservation
expenses have been paid by the Master Servicer.

         To the extent set forth in the related Prospectus Supplement,  coverage
in  respect  of  Special  Hazard  Losses  for a series  of  Certificates  may be
provided, in whole or in part, by a type of special hazard coverage other than a
Special Hazard Insurance  Policy or by means of a representation  of the Company
or Residential Funding.

Bankruptcy Bonds

         In the event of a personal  bankruptcy  of a  Mortgagor,  a  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 first and junior
loans  secured  by  such  Mortgaged  Property  (such  difference,  a  "Deficient
Valuation"). The amount of the secured debt could then be reduced to such value,
and,  thus,  the holder of such first and junior  loans would  become  unsecured
creditors to the extent the outstanding  principal balance of such loans 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 (a "Debt Service  Reduction;" Debt Service
Reductions  and  Deficient  Valuations,   collectively  referred  to  herein  as
"Bankruptcy  Losses").  See "Certain Legal Aspects of Mortgage Loans and Related
Matters--Anti-Deficiency  Legislation  and Other  Limitations  on Lenders."  Any
Bankruptcy  Bond to  provide  coverage  for  Bankruptcy  Losses  resulting  from
proceedings  under the  federal  Bankruptcy  Code  obtained by the Company for a
Trust  Fund  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 related Prospectus Supplement.

Subordination

         A Senior/Subordinate Series of Certificates will consist of one or more
classes  of  Senior   Certificates  and  one  or  more  classes  of  Subordinate
Certificates, as set forth in the related Prospectus Supplement. With respect to
any  Senior/Subordinate  Series,  the total amount available for distribution on
each  Distribution  Date, as well as the method for allocating such amount among
the various classes of Certificates  included in such series,  will be described
in the related Prospectus Supplement. Generally, with respect to any such series
the amount available for distribution will be allocated first to interest on the
Senior  Certificates  of such  series,  and  then  to  principal  of the  Senior
Certificates up to the amounts described in the related  Prospectus  Supplement,
prior to  allocation  of any  amounts to the  Subordinate  Certificates  of such
series.

         Realized  Losses will be allocated to the  Subordinate  Certificates of
the related series in the order specified in the related  Prospectus  Supplement
until the outstanding  principal balance of such class has been reduced to zero.
Additional Realized Losses, if any, will be allocated to the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -65-

Senior  Certificates.  If such  series  includes  more  than one class of Senior
Certificates,  such additional Realized Losses will be allocated either on a pro
rata  basis  among  all  of the  Senior  Certificates  in  proportion  to  their
respective  outstanding  principal  balances  or as  otherwise  provided  in the
related  Prospectus  Supplement.  The respective  amounts of specified  types of
losses  (including  certain  Special Hazard Losses,  Fraud Losses and Bankruptcy
Losses) that may be borne solely by the Subordinate  Certificates may be limited
to an amount described in the related Prospectus Supplement,  in which case such
losses would be allocated on a pro rata basis among all  outstanding  classes of
Certificates. Generally, any allocation of a Realized Loss to a Certificate will
be  made  by  reducing  the  outstanding  principal  balance  thereof  as of the
Distribution  Date  following the calendar month in which such Realized Loss was
incurred.  At any  given  time,  the  percentage  of the  outstanding  principal
balances of all of the Certificates  evidenced by the Senior Certificates is the
"Senior  Percentage,"  determined  in  the  manner  set  forth  in  the  related
Prospectus Supplement.

         As set forth  above,  the rights of holders of the  various  classes of
Certificates of any series to receive distributions of principal and interest is
determined by the  aggregate  outstanding  principal  balance of each such class
(or, if applicable,  the related  notional  amount).  The outstanding  principal
balance of any Certificate will be reduced by all amounts previously distributed
on such Certificate in respect of principal and by any Realized Losses allocated
thereto.  If there are no Realized  Losses or prepayments of principal on any of
the Mortgage Loans, the respective  rights of the holders of Certificates of any
series to future  distributions  generally  would not  change.  However,  to the
extent  set  forth in the  related  Prospectus  Supplement,  holders  of  Senior
Certificates  may be entitled to receive a  disproportionately  larger amount of
prepayments  received  during  certain  specified  periods,  which will have the
effect (absent offsetting losses) of accelerating the amortization of the Senior
Certificates  and  increasing  the  respective   percentage  ownership  interest
evidenced  by the  Subordinate  Certificates  in the related  Trust Fund (with a
corresponding  decrease  in  the  Senior  Percentage),  thereby  preserving  the
availability of the subordination provided by the Subordinate  Certificates.  In
addition,  as set  forth  above,  certain  Realized  Losses  generally  will  be
allocated  first to  Subordinate  Certificates  by reduction of the  outstanding
principal  balance  thereof,  which  will  have the  effect  of  increasing  the
respective  ownership  interest  evidenced  by the  Senior  Certificates  in the
related Trust Fund.

         If so  provided  in the Pooling  and  Servicing  Agreement,  the Master
Servicer may be permitted, under certain circumstances, to purchase any Mortgage
Loan (or the Trust Balance thereof,  if applicable) that is three or more months
delinquent in payments of principal and interest,  at the Purchase  Price.  Such
Purchase  Price will be  advanced  by the  Master  Servicer  to the Trust  Fund,
subject to the right of the Master Servicer to reimbursement from the Trust Fund
for any Realized Losses subsequently  incurred. Any Realized Loss so incurred in
connection  with any  such  Mortgage  Loan (or the  Trust  Balance  thereof,  if
applicable) will be allocated among the then outstanding  Certificateholders  of
the related series in the same manner as Realized  Losses on Mortgage Loans that
have not been so purchased.

         To the extent provided in the related  Prospectus  Supplement,  certain
amounts  otherwise  payable on any  Distribution  Date to holders of Subordinate
Certificates may be deposited into a

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -66-

     Reserve Fund.  Amounts held in any Reserve Fund may be applied as described
under  "Description  of  Credit   Enhancement--Reserve  Funds"  in  the  related
Prospectus Supplement.
         With respect to any Senior/Subordinate Series, the terms and provisions
of the subordination may vary from those described above. Any such variation and
any additional  credit  enhancement will be described in the related  Prospectus
Supplement.

Overcollateralization

         If  so  specified  in  the  related  Prospectus  Supplement,   interest
collections  on  the  Mortgage  Loans,  or the  Trust  Balances  of the  related
Revolving Credit Loans, as applicable,  may exceed interest distributions on the
Certificates  for the  related  Distribution  Date (such  excess  referred to as
"Excess Interest"). Such Excess Interest may be deposited into a Reserve Fund or
applied as a distribution of principal on the Certificates. To the extent Excess
Interest is applied as principal  distributions on the Certificates,  the effect
will be to reduce the  principal  balance of the  Certificates  relative  to the
outstanding    balance    of    the    Mortgage    Loans,    thereby    creating
"Overcollateralization" and additional protection to the Certificateholders,  as
specified in the related Prospectus Supplement.

Reserve Funds

         If so specified in the related Prospectus Supplement,  the Company will
deposit  or  cause  to be  deposited  in  an  account  (a  "Reserve  Fund")  any
combination of cash or Permitted  Investments in specified amounts, 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 the related
Prospectus  Supplement  and related  Pooling  and  Servicing  Agreement.  In the
alternative  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  Certificates,
from the Excess  Spread,  Excluded  Spread or  otherwise.  A Reserve  Fund for a
series of Certificates which is funded over time by depositing therein a portion
of the interest  payment on each  Mortgage  Loan may be referred to as a "Spread
Account"  in  the  related  Prospectus  Supplement  and  Pooling  and  Servicing
Agreement.  To the extent that the funding of the Reserve  Fund is  dependent on
amounts  otherwise  payable on related  Certificates,  Excess  Spread,  Excluded
Spread or other cash flows  attributable  to the  related  Mortgage  Loans or on
reinvestment  income,  the Reserve Fund may provide less coverage than initially
expected  if the cash  flows or  reinvestment  income on which  such  funding is
dependent are lower than anticipated. With respect to any series of Certificates
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 Certificateholders,  or
applied to reimburse the Master  Servicer for  outstanding  advances,  or may be
used for other  purposes,  in the  manner  and to the  extent  specified  in the
related Prospectus Supplement. Unless otherwise

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -67-

provided in the related Prospectus Supplement, any such Reserve Fund will not be
deemed to be part of the related Trust Fund. A Reserve Fund may provide coverage
to more than one series of Certificates  if set forth in the related  Prospectus
Supplement. If so specified in the related Prospectus Supplement,  Reserve Funds
may be established to provide limited  protection  against only certain types of
losses and  shortfalls.  Following each  Distribution  Date amounts in a Reserve
Fund in excess of any amount  required to be maintained  therein may be released
from the Reserve Fund under the  conditions  and to the extent  specified in the
related Prospectus  Supplement and will not be available for further application
to the Certificates.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Trustee  will  have  a  perfected  security  interest  for  the  benefit  of the
Certificateholders  in the assets in the Reserve  Fund.  However,  to the extent
that the Company,  any affiliate  thereof or any other entity has an interest in
any Reserve Fund, in the event of the bankruptcy,  receivership or insolvency of
such entity,  there could be delays in withdrawals from the Reserve Fund and the
corresponding  payments to the  Certificateholders.  Such delays could adversely
affect the yield to investors on the related Certificates.

         Amounts  deposited in any Reserve Fund for a series will be invested in
Permitted  Investments  by, or at the  direction  of, and for the benefit of the
Master Servicer or any other person named in the related Prospectus  Supplement.
Unless  otherwise   specified  in  the  related   Prospectus   Supplement,   any
reinvestment  income or other gain from such investments will be credited to the
related  Reserve  Fund  for  such  series,  and any  loss  resulting  from  such
investments  will be charged to such Reserve Fund.  However,  such income may be
payable to the  Master  Servicer  or  another  service  provider  as  additional
compensation.

Maintenance of Credit Enhancement

         If credit  enhancement has been obtained for a series of  Certificates,
the Master Servicer will be obligated to exercise its best reasonable efforts to
keep or cause to be kept  such  credit  enhancement  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." The Master Servicer,  on behalf of itself,
the  Trustee  and  Certificateholders,  will  provide  the  Trustee  information
required for the Trustee to draw any applicable credit enhancement.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Master  Servicer  will agree to pay the  premiums  for each  Financial  Guaranty
Insurance  Policy,  Special  Hazard  Insurance  Policy or  Bankruptcy  Bond,  as
applicable,  on a timely basis.  In the event the related insurer ceases to be a
"Qualified  Insurer"  because it ceases to be qualified under  applicable law to
transact such insurance  business or coverage is terminated for any reason other
than  exhaustion  of such  coverage,  the  Master  Servicer  will  use its  best
reasonable  efforts  to obtain  from  another  Qualified  Insurer  a  comparable
replacement  insurance  policy or bond with a total  coverage  equal to the then
outstanding  coverage  of such  policy or bond.  If the cost of the  replacement
policy is

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -68-

greater than the cost of such policy or bond,  the  coverage of the  replacement
policy or bond will, unless otherwise agreed to by the Company,  be reduced to a
level  such  that its  premium  rate does not  exceed  the  premium  rate on the
original  insurance  policy.  Any  losses  in market  value of the  Certificates
associated  with any reduction or  withdrawal in rating by an applicable  Rating
Agency shall be borne by the Certificateholders.

         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 Insurance Policy are insufficient to restore the damaged property
to a condition  sufficient to permit  recovery  under any Letter of Credit,  the
Master  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  Certificateholders  on  liquidation  of the
Mortgage Loan after  reimbursement  of the Master  Servicer for its expenses and
(ii) that such expenses will be recoverable by it through  Liquidation  Proceeds
or Insurance  Proceeds.  If recovery  under any Letter of Credit or other credit
enhancement is not available because the Master Servicer has been unable to make
the above determinations,  has made such determinations  incorrectly or recovery
is not  available  for any other  reason,  the Master  Servicer is  nevertheless
obligated  to follow  such  normal  practices  and  procedures  (subject  to the
preceding  sentence)  as it deems  necessary  or  advisable  to realize upon the
defaulted Mortgage Loan and in the event such determination has been incorrectly
made,  is entitled to  reimbursement  of its  expenses in  connection  with such
restoration.

Reduction or Substitution of Credit Enhancement

         The amount of credit  support  provided  with  respect to any series of
Certificates  and  relating to various  types of losses  incurred may be reduced
under certain  specified  circumstances.  In most cases, the amount available as
credit  support  will be subject to periodic  reduction  on a  non-discretionary
basis in accordance  with a schedule or formula set forth in the related Pooling
and Servicing Agreement. Additionally, in most cases, such credit support may be
replaced,  reduced or terminated, and the formula used in calculating the amount
of coverage with respect to Bankruptcy  Losses,  Special  Hazard Losses or Fraud
Losses may be changed,  without the consent of the Certificateholders,  upon the
written  assurance  from each  applicable  Rating  Agency that the  then-current
rating of the related  series of  Certificates  will not be  adversely  affected
thereby.  Furthermore,  in the event that the credit rating of any obligor under
any applicable credit enhancement is downgraded, the credit rating of each class
of the related  Certificates  may be downgraded to a corresponding  level,  and,
unless otherwise  specified in the related  Prospectus  Supplement,  neither the
Master Servicer nor the Company will be obligated to obtain  replacement  credit
support in order to restore the rating of the Certificates.  The Master Servicer
will also be  permitted  to  replace  such  credit  support  with  other  credit
enhancement  instruments  issued by obligors whose credit ratings are equivalent
to  such  downgraded  level  and in  lower  amounts  which  would  satisfy  such
downgraded  level,  provided that the  then-current  rating of each class of the
related series of Certificates is maintained. Where the credit support is in the
form  of a  Reserve  Fund,  a  permitted  reduction  in  the  amount  of  credit
enhancement  will  result in a release  of all or a portion of the assets in the
Reserve Fund to the Company, the Master Servicer or such other

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -69-

person that is entitled thereto.  Any assets so released and any amount by which
the credit  enhancement  is reduced will not be available for  distributions  in
future periods.


                                               PURCHASE OBLIGATIONS

         Certain types of Mortgage Loans and certain  classes of Certificates of
any series, as specified in the related Prospectus Supplement, may be subject to
a purchase obligation (a "Purchase  Obligation") that would become applicable on
one or more  specified  dates,  or upon the  occurrence of one or more specified
events, or on demand made by or on behalf of the applicable  Certificateholders.
A  Purchase  Obligation  may be in the form of a  conditional  or  unconditional
purchase commitment, liquidity facility, maturity guaranty, put option or demand
feature.  The terms and  conditions of each Purchase  Obligation,  including the
purchase price,  timing and payment procedure,  will be described in the related
Prospectus Supplement.  A Purchase Obligation with respect to Mortgage Loans may
apply to that  Mortgage  Loans or to the  related  Certificates.  Each  Purchase
Obligation  may be a secured or unsecured  obligation  of the provider  thereof,
which may include a bank or other financial institution or an insurance company.
Each Purchase  Obligation  will be evidenced by an  instrument  delivered to the
Trustee  for the  benefit of the  applicable  Certificateholders  of the related
series.  Each Purchase Obligation with respect to Mortgage Loans will be payable
solely to the Trustee for the benefit of the  Certificateholders  of the related
series.  Other Purchase Obligations may be payable to the Trustee or directly to
the holders of the Certificates to which such obligations relate.

                                                    THE COMPANY

         The Company is an indirect  wholly-owned  subsidiary of GMAC  Mortgage,
which is a wholly-owned subsidiary of General Motors Acceptance Corporation. The
Company was  incorporated  in the State of Delaware on May 5, 1995.  The Company
was  organized  for the  purpose of  acquiring  first or junior lien home equity
mortgage  loans and mortgage  securities and issuing  securities  backed by such
mortgage loans and mortgage securities.  The Company anticipates that it will in
many cases have acquired Mortgage Loans indirectly through Residential  Funding,
which is also an indirect wholly-owned  subsidiary of GMAC Mortgage. The Company
does not have, nor is it expected in the future to have, any significant assets.

         The  Certificates  do not  represent an interest in or an obligation of
the  Company.  The  Company's  only  obligations  with  respect  to a series  of
Certificates will be pursuant to certain limited  representations and warranties
made  by  the  Company  or as  otherwise  provided  in  the  related  Prospectus
Supplement.

         The Company  maintains its  principal  office at 8400  Normandale  Lake
Boulevard,  Suite 600,  Minneapolis,  Minnesota  55437.  Its telephone number is
(612) 832-7000.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -70-



                                          RESIDENTIAL FUNDING CORPORATION

         If so  specified  in the  related  Prospectus  Supplement,  Residential
Funding, an affiliate of the Company, will act as the Master Servicer or Manager
for a series of Certificates.

         Residential  Funding buys  mortgage  loans under  several loan purchase
programs  from  mortgage  loan  originators  or  sellers  nationwide,  including
affiliates,  that meet its seller/servicer eligibility requirements and services
mortgage  loans  for  its own  account  and for  others.  Residential  Funding's
principal executive offices are located at 8400 Normandale Lake Boulevard, Suite
600,  Minneapolis,  Minnesota  55437.  Its telephone  number is (612)  832-7000.
Residential Funding conducts operations from its headquarters in Minneapolis and
from offices located in California,  Colorado,  Connecticut,  Florida,  Georgia,
Maryland,  New York, North Carolina,  Rhode Island and Texas. At March 31, 1997,
Residential  Funding  was  master  servicing  a first  lien  loan  portfolio  of
approximately  $34.8 billion and a second lien loan  portfolio of  approximately
$1.8 billion.


                                        THE POOLING AND SERVICING AGREEMENT

         As described above under  "Description  of the  Certificates--General,"
each series of  Certificates  will be issued pursuant to a Pooling and Servicing
Agreement. The following summaries describe certain additional provisions common
to each Pooling and Servicing  Agreement and are qualified entirely by reference
to the actual  terms of the  Pooling  and  Servicing  Agreement  for a series of
Certificates.

Servicing and Administration

         The principal servicing  compensation to be paid to the Master Servicer
in respect of its master  servicing  activities for each series of  Certificates
will be equal to the  percentage per annum  described in the related  Prospectus
Supplement (which may vary under certain circumstances). As compensation for its
servicing  duties,  a  Subservicer  or, if there is no  Subservicer,  the Master
Servicer will be entitled to a monthly servicing fee as described in the related
Prospectus  Supplement,  which may vary  under  certain  circumstances  from the
amounts described in the Prospectus  Supplement.  Certain  Subservicers may also
receive  additional  compensation  in the  amount  of all  or a  portion  of the
interest due and payable on the applicable Mortgage Loan which is over and above
the interest rate specified at the time the Company or Residential  Funding,  as
the case may be,  committed to purchase the Mortgage  Loan.  See "Mortgage  Loan
Program--Subservicing."  Subservicers  will  be  required  to pay to the  Master
Servicer an amount equal to one month's  interest (net of its servicing or other
compensation)  on  the  amount  of  any  partial  Principal  Prepayment.  Unless
otherwise  specified in the related Prospectus  Supplement,  the Master Servicer
will retain such amounts to the extent collected from Subservicers. In addition,
the  Master  Servicer  or a  Subservicer  will  retain all  prepayment  charges,
assumption fees and late

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -71-

payment charges, to the extent collected from Mortgagors,  and any benefit which
may accrue as a result of the  investment of funds in the  Custodial  Account or
the applicable  Certificate  Account (unless otherwise  specified in the related
Prospectus  Supplement)  or in a  Subservicing  Account,  as the case may be. In
addition,  certain  reasonable duties of the Master Servicer may be performed by
an  affiliate  of the  Master  Servicer  who  will  be  entitled  to  reasonable
compensation therefor from the Trust Fund.

         The Master  Servicer  (or,  if  specified  in the  related  Pooling and
Servicing  Agreement,  the Trustee on behalf of the applicable  Trust Fund) will
pay or cause to be paid certain ongoing expenses associated with each Trust Fund
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 certain credit enhancement arrangements, payment of
the fees and  disbursements  of the  Trustee,  any  custodian  appointed  by the
Trustee, the Certificate Registrar and any Paying Agent, and payment of expenses
incurred in enforcing the  obligations of Subservicers  and Designated  Sellers.
The Master Servicer will be entitled to  reimbursement  of expenses  incurred in
enforcing the obligations of Subservicers  and Designated  Sellers under certain
limited  circumstances.  In addition, as indicated in the preceding section, the
Master 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  Certificateholders  to receive any related  Liquidation  Proceeds
(including Insurance Proceeds).

Evidence as to Compliance

         Each Pooling and Servicing  Agreement  will provide for delivery (on or
before a  specified  date in each year) to the  Trustee  of an annual  statement
signed by an  officer  of the  Master  Servicer  to the  effect  that the Master
Servicer has fulfilled in all material respects the minimum servicing  standards
set forth in the audit guide for audits of non-supervised mortgagees approved by
the Department of Housing and Urban  Development  for use by independent  public
accountants,  the Uniform Single Attestation Program for Mortgage Bankers or the
Audit  Program for  Mortgages  serviced  for Federal Home  Mortgage  Corporation
(each,  an "Audit Guide")  throughout the preceding year or, if there has been a
material default in the fulfillment of any such obligation, such statement shall
specify  each such  known  default  and the  nature  and  status  thereof.  Such
statement may be provided as a single form making the required  statements as to
more than one Pooling and Servicing Agreement.

         Each  Pooling and  Servicing  Agreement  will also  provide  that on or
before a specified  date in each year,  beginning the first such date that is at
least a specified number of months after the Cut-off Date, a firm of independent
public  accountants  will  furnish a statement to the Company and the Trustee to
the  effect  that,  on the  basis  of an  examination  by  such  firm  conducted
substantially  in  compliance  with the  standards  established  by the American
Institute of Certified Public Accountants, the servicing of mortgage loans under
agreements (including the related Pooling and Servicing Agreement) was conducted
substantially  in compliance with the minimum  servicing  standards set forth in
the related Audit Guide (to the extent that procedures in such Audit

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -72-

Guide are applicable to the servicing  obligations set forth in such agreements)
except  for such  significant  exceptions  or errors in  records  that  shall be
reported in such statement. In rendering its statement such firm may rely, as to
the matters  relating to the direct servicing of mortgage loans by Subservicers,
upon  comparable   statements  for  examinations   conducted   substantially  in
compliance with the related Audit Guide  described  above  (rendered  within one
year of such statement) of firms of independent  public accountants with respect
to those Subservicers which also have been the subject of such an examination.

         Copies of the annual statement of an officer of the Master Servicer may
be obtained by  Certificateholders  without  charge upon written  request to the
Master  Servicer,   at  the  address  indicated  in  the  monthly  statement  to
Certificateholders.

Certain Matters Regarding the Master Servicer and the Company

         The Pooling and  Servicing  Agreement  for each series of  Certificates
will provide that the Master  Servicer may not resign from its  obligations  and
duties thereunder except upon a determination that performance of such duties is
no longer  permissible  under  applicable  law or except  in  connection  with a
permitted transfer of servicing. No such resignation will become effective until
the  Trustee  or  a  successor   servicer  has  assumed  the  Master  Servicer's
obligations and duties under the Pooling and Servicing Agreement.

         Each Pooling and Servicing  Agreement will also provide that, except as
set forth  below,  neither the Master  Servicer,  the Company nor any  director,
officer,  employee or agent of the Master  Servicer or the Company will be under
any liability to the Trust Fund or the  Certificateholders  for any action taken
or for  refraining  from the taking of any action in good faith  pursuant to the
Pooling and Servicing Agreement, or for errors in judgment;  provided,  however,
that  neither  the Master  Servicer,  the  Company,  nor any such person will be
protected  against any liability  which would  otherwise be imposed by reason of
willful misfeasance,  bad faith or gross negligence in the performance of duties
or by reason of reckless  disregard of obligations and duties  thereunder.  Each
Pooling and Servicing  Agreement will further provide that the Master  Servicer,
the Company and any director,  officer, employee or agent of the Master Servicer
or the Company is entitled to indemnification by the Trust Fund and will be held
harmless against any loss,  liability or expense incurred in connection with any
legal  action  relating to the Pooling and  Servicing  Agreement  or the related
series of  Certificates,  other than any loss,  liability or expense incurred by
reason of willful misfeasance,  bad faith or gross negligence in the performance
of duties  thereunder  or by reason of reckless  disregard  of  obligations  and
duties  thereunder.  In addition,  each  Pooling and  Servicing  Agreement  will
provide  that  the  Master  Servicer  and the  Company  will  not be  under  any
obligation to appear in, prosecute or defend any legal or administrative  action
that is not incidental to its respective  duties under the Pooling and Servicing
Agreement  and which in its opinion may involve it in any expense or  liability.
The Master Servicer or the Company may, however, in its discretion undertake any
such action which it may deem necessary or desirable with respect to the Pooling
and Servicing Agreement and the rights and duties of the parties thereto and the
interests  of the  Certificateholders  thereunder.  In  such  event,  the  legal
expenses and costs of such action and any liability resulting therefrom will be

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -73-

expenses, costs and liabilities of the Trust Fund and the Master Servicer or the
Company,  as the case may be, will be entitled to be reimbursed  therefor out of
funds otherwise distributable to Certificateholders.

         Any  person   into  which  the  Master   Servicer   may  be  merged  or
consolidated, any person resulting from any merger or consolidation to which the
Master  Servicer  is a party or any person  succeeding  to the  business  of the
Master  Servicer will be the successor of the Master  Servicer under the Pooling
and Servicing  Agreement,  provided that such person meets the  requirements set
forth in the Pooling and Servicing Agreement.  In addition,  notwithstanding the
prohibition on its  resignation,  the Master  Servicer may assign its rights and
delegate its duties and obligations  under a Pooling and Servicing  Agreement to
any person  reasonably  satisfactory  to the Company and the Trustee and meeting
the  requirements set forth in the related Pooling and Servicing  Agreement.  In
the case of any such  assignment,  the Master Servicer will be released from its
obligations under such Pooling and Servicing Agreement, exclusive of liabilities
and obligations incurred by it prior to the time of such assignment.

Events of Default

         Events of Default under the Pooling and Servicing  Agreement in respect
of a series  of  Certificates,  unless  otherwise  specified  in the  Prospectus
Supplement,  generally will include:  (i) any failure by the Master  Servicer to
make a required deposit to the Custodial Account or the Certificate  Account or,
if the Master  Servicer is the Paying Agent, to distribute to the holders of any
class of  Certificates  of such  series any  required  payment  which  continues
unremedied  for five  business  days after the giving of written  notice of such
failure to the Master  Servicer by the Trustee or the Company,  or to the Master
Servicer,  the Company and the  Trustee by the holders of  Certificates  of such
class  evidencing  not  less  than  25% of the  aggregate  Percentage  Interests
constituting such class; (ii) any failure by the Master Servicer duly to observe
or perform in any material  respect any other of its  covenants or agreements in
the Pooling and Servicing  Agreement with respect to such series of Certificates
which continues  unremedied for 30 days (15 days in the case of a failure to pay
the premium for any insurance  policy which is required to be  maintained  under
the Pooling and Servicing  Agreement) after the giving of written notice of such
failure to the Master  Servicer by the Trustee or the Company,  or to the Master
Servicer,  the  Company  and  the  Trustee  by  the  holders  of  any  class  of
Certificates  of such  series  evidencing  not less  than  25% of the  aggregate
Percentage   Interests   constituting  such  class;   (iii)  certain  events  of
insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceedings  regarding the Master  Servicer and certain  actions by the
Master  Servicer  indicating its insolvency or inability to pay its  obligations
and (iv) any other Event of Default as set forth in the  Pooling  and  Servicing
Agreement.  A default pursuant to the terms of any Mortgage  Securities included
in any Trust  Fund will not  constitute  an Event of Default  under the  related
Pooling and Servicing Agreement.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -74-


Rights Upon Event of Default

         So long as an Event of Default remains  unremedied,  either the Company
or the Trustee may (except as otherwise  provided for in the related Pooling and
Servicing Agreement with respect to the Credit Enhancer, if applicable), and, at
the direction of the holders of Certificates evidencing not less than 51% of the
aggregate  voting rights in the related Trust Fund, the Trustee shall (except as
otherwise  provided  for in the related  Pooling and  Servicing  Agreement  with
respect to the Credit Enhancer),  by written notification to the Master Servicer
and to the Company or the Trustee,  as  applicable,  terminate all of the rights
and obligations of the Master Servicer under the Pooling and Servicing Agreement
(other than any right of the Master Servicer as Certificateholder and other than
the right to receive servicing compensation, expenses for servicing the Mortgage
Loans  during any period  prior to the date of such  termination  and such other
reimbursements,  of amounts the Master Servicer is entitled to withdraw from the
Custodial Account) covering such Trust Fund and in and to the Mortgage Loans and
the   proceeds   thereof,   whereupon   the   Trustee   will   succeed   to  all
responsibilities,  duties  and  liabilities  of the Master  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
Master  Servicer  but is unwilling so to act, it may appoint (or if it is unable
so to act, it shall appoint) or petition a court of competent  jurisdiction  for
the appointment of an approved mortgage  servicing  institution with a net worth
of at least  $10,000,000  to act as successor to the Master  Servicer  under the
Pooling and Servicing  Agreement  (unless otherwise set forth in the Pooling and
Servicing Agreement).  Pending such appointment, the Trustee is obligated to act
in such  capacity.  The Trustee and such  successor may agree upon the servicing
compensation to be paid,  which in no event may be greater than the compensation
to the initial Master Servicer under the Pooling and Servicing Agreement.

         No Certificateholder  will have any right under a Pooling and Servicing
Agreement to institute any proceeding with respect to such Pooling and Servicing
Agreement  unless (a) such holder  previously  has given to the Trustee  written
notice of default and the continuance  thereof,  (b) the holders of Certificates
of any class evidencing not less than 25% of the aggregate  Percentage Interests
constituting  such  class (i) have made  written  request  upon the  Trustee  to
institute  such  proceeding in its own name as Trustee  thereunder and (ii) have
offered to the Trustee reasonable indemnity and (c) the Trustee has neglected or
refused to  institute  any such  proceeding  for 60 days  after  receipt of such
request and indemnity  (except as otherwise  provided for in the related Pooling
and  Servicing  Agreement  with respect to the Credit  Enhancer).  However,  the
Trustee  will be under no  obligation  to  exercise  any of the trusts or powers
vested in it by the Pooling and Servicing Agreement or to institute,  conduct or
defend any litigation thereunder or in relation thereto at the request, order or
direction  of any of the  holders of  Certificates  covered by such  Pooling and
Servicing Agreement,  unless such Certificateholders have offered to the Trustee
reasonable  security or indemnity  against the costs,  expenses and  liabilities
which may be incurred therein or thereby.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -75-

Amendment

         Each Pooling and Servicing Agreement may be amended by the Company, the
Master   Servicer  and  the   Trustee,   without  the  consent  of  the  related
Certificateholders, (i) to cure any ambiguity; (ii) to correct or supplement any
provision  therein which may be inconsistent with any other provision therein or
to correct any error;  (iii) to change the timing  and/or  nature of deposits in
the Custodial Account or the Certificate  Account or to change the name in which
the Custodial Account is maintained (except that (a) deposits to the Certificate
Account may not occur later than the related  Distribution Date, (b) such change
may  not  adversely  affect  in  any  material  respect  the  interests  of  any
Certificateholder,  as evidenced  by an opinion of counsel,  and (c) such change
may not  adversely  affect  the  then-current  rating  of any rated  classes  of
Certificates,  as evidenced by a letter from each  applicable  Rating Agency) as
specified in the related  Prospectus  Supplement;  (iv) if a REMIC  election has
been made with respect to the related Trust Fund, to modify, eliminate or add to
any of its provisions (a) to the extent necessary to maintain the  qualification
of the Trust Fund as a REMIC or to avoid or minimize the risk of  imposition  of
any tax on the related  Trust Fund,  provided  that the Trustee has  received an
opinion of counsel to the effect that (1) such action is  necessary or desirable
to maintain such  qualification  or to avoid or minimize such risk, and (2) such
action will not  adversely  affect in any material  respect the interests of any
related  Certificateholder or (b) to restrict the transfer of the REMIC Residual
Certificates,  provided that the Company has  determined  that such change would
not adversely affect the applicable  ratings of any classes of the Certificates,
as evidenced by a letter from each applicable  Rating Agency as specified in the
related Prospectus Supplement, and that any such amendment will not give rise to
any tax with respect to the  transfer of the REMIC  Residual  Certificates  to a
non-permitted  transferee;  or (v) to make any other  provisions with respect to
matters or questions  arising under such Pooling and Servicing  Agreement  which
are not materially  inconsistent  with the provisions  thereof,  so long as such
action will not  adversely  affect in any material  respect the interests of any
Certificateholder.

         The Pooling and Servicing Agreement may also be amended by the Company,
the Master  Servicer and the Trustee  (except as  otherwise  provided for in the
related  Pooling and Servicing  Agreement  with respect to the Credit  Enhancer)
with the consent of the holders of Certificates  of each class affected  thereby
evidencing,  in  each  case,  not  less  than  66% 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  related
Certificateholders,  except that no such  amendment may (i) reduce in any manner
the amount of, or delay the timing of, payments received on Mortgage Loans which
are required to be distributed on a Certificate of any class without the consent
of  the   holder   of  such   Certificate,   (ii)   impair   the  right  of  any
Certificateholder to institute suit for the enforcement of the provisions of the
Pooling and Servicing  Agreement or (iii) reduce the percentage of  Certificates
of any class the holders of which are required to consent to any such  amendment
unless the  holders of all  Certificates  of such  class have  consented  to the
change in such percentage.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -76-

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

Termination; Retirement of Certificates

         The obligations created by the Pooling and Servicing Agreement for each
series  of   Certificates   (other  than  certain  limited  payment  and  notice
obligations  of the Trustee and the Company,  respectively)  will terminate upon
the  payment  to the  related  Certificateholders  of all  amounts  held  in the
Certificate  Account or by the Master  Servicer  and required to be paid to such
Certificateholders  following  the  earlier  of (i) the final  payment  or other
liquidation  or  disposition  (or any advance with respect  thereto) of the last
Mortgage Loan subject thereto and all property acquired upon foreclosure or deed
in lieu of  foreclosure of any Mortgage Loan and (ii) the purchase by the Master
Servicer or the Company or, if specified in the related  Prospectus  Supplement,
by the holder of the REMIC Residual  Certificates  (see "Certain  Federal Income
Tax  Consequences"  below) from the Trust Fund for such series of all  remaining
Mortgage Loans and all property  acquired in respect of such Mortgage  Loans. In
addition  to the  foregoing,  the Master  Servicer  or the  Company may have the
option to purchase, in whole but not in part, the Certificates  specified in the
related Prospectus  Supplement in the manner set forth in the related Prospectus
Supplement. Upon the purchase of such Certificates or at any time thereafter, at
the option of the Master  Servicer or the  Company,  the  Mortgage  Loans may be
sold,  thereby effecting a retirement of the Certificates and the termination of
the Trust Fund,  or the  Certificates  so purchased may be held or resold by the
Master Servicer or the Company. Written notice of termination of the Pooling and
Servicing  Agreement  will be given  to each  Certificateholder,  and the  final
distribution   will  be  made  only  upon  surrender  and  cancellation  of  the
Certificates  at an office or agency  appointed  by the  Trustee  which  will be
specified in the notice of termination.  If the Certificateholders are permitted
to terminate the trust under the applicable Pooling and Servicing  Agreement,  a
penalty may be imposed upon the Certificateholders based upon the fee that would
be foregone by the Master Servicer because of such termination.

         Any such purchase of Mortgage Loans and property acquired in respect of
Mortgage Loans evidenced by a series of Certificates shall be made at the option
of the Master Servicer,  the Company or, if applicable,  the holder of the REMIC
Residual   Certificates  at  the  price  specified  in  the  related  Prospectus
Supplement.  The  exercise of such right will  effect  early  retirement  of the
Certificates  of that  series,  but the right of any such entity to purchase the
Mortgage Loans and related property will be subject to the criteria, and will be
at the  price  set  forth  in the  related  Prospectus  Supplement.  Such  early
termination may adversely affect the yield to holders of certain classes of such
Certificates.  If a REMIC election has been made, the termination of the related
Trust Fund will be  effected  in a manner  consistent  with  applicable  federal
income tax regulations and its status as a REMIC.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -77-

The Trustee

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

         The Trustee may resign at any time,  in which event the Company will be
obligated  to appoint a  successor  trustee.  The  Company  may also  remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Pooling and  Servicing  Agreement  or if the  Trustee  becomes  insolvent.  Upon
becoming aware of such circumstances, the Company will be obligated to appoint a
successor Trustee. The Trustee may also be removed at any time by the holders of
Certificates  evidencing not less than 51% of the aggregate voting rights in the
related Trust Fund. Any resignation or removal of the Trustee and appointment of
a  successor   Trustee  will  not  become  effective  until  acceptance  of  the
appointment by the successor Trustee.


                                        YIELD AND PREPAYMENT CONSIDERATIONS

         The yield to maturity of a Certificate will depend on the price paid by
the holder for such  Certificate,  the Pass-Through Rate on any such Certificate
entitled  to  payments  of  interest  (which  Pass-Through  Rate  may vary if so
specified  in the  related  Prospectus  Supplement)  and the rate and  timing of
principal  payments  (including  payments  in excess of  required  installments,
prepayments or terminations, liquidations and repurchases) on the Mortgage Loans
and the rate and timing of Draws in the case of  Revolving  Credit Loans and the
allocation  thereof to reduce the  principal  balance  of such  Certificate  (or
notional amount thereof, if applicable).

         The amount of interest  payments  on a Mortgage  Loan  distributed  (or
accrued in the case of  Deferred  Interest or Accrual  Certificates)  monthly to
holders of a class of  Certificates  entitled to  payments  of interest  will be
calculated  on the  basis of such  class's  specified  percentage  of each  such
payment of interest (or accrual in the case of Accrual Certificates) and will be
expressed as a fixed,  adjustable or variable  Pass-Through  Rate payable on the
outstanding  principal  balance or notional amount of such  Certificate,  or any
combination of such  Pass-Through  Rates,  calculated as described herein and in
the    related    Prospectus    Supplement.     See    "Description    of    the
Certificates--Distributions."  Holders  of  Strip  Certificates  or a  class  of
Certificates  having a  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 Certificates, as applicable.

         The effective yield to maturity to each holder of Certificates entitled
to payments of interest will be below that otherwise  produced by the applicable
Pass-Through  Rate and  purchase  price of such  Certificate  to the extent that
interest accrues on each Mortgage Loan during the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -78-

calendar month or a period preceding a Distribution  Date instead of through the
day immediately preceding such Distribution Date.

         A class of  Certificates  may be  entitled to payments of interest at a
variable  or  adjustable   Pass-Through   Rate,  or  any   combination  of  such
Pass-Through  Rates,  as  specified  in the  related  Prospectus  Supplement.  A
variable  Pass-Through  Rate may be calculated  based on the weighted average of
the  Mortgage  Rates (net of  Servicing  Fees and any Excess  Spread or Excluded
Spread)  of the  related  Mortgage  Loans (the "Net  Mortgage  Rate") or certain
balances thereof for the month preceding the Distribution  Date, by reference to
an  index  or  otherwise.  The  aggregate  payments  of  interest  on a class of
Certificates, and the yield to maturity thereon, will be affected by the rate of
payment  of  principal  on the  Certificates  (or the rate of  reduction  in the
notional amount of  Certificates  entitled to payments of interest only) and, in
the case of  Certificates  evidencing  interests in ARM Loans, by changes in the
Net Mortgage Rates on the ARM Loans. The yield on the Certificates  will also be
affected by liquidations of Mortgage Loans following  Mortgagor  defaults and by
purchases of Mortgage Loans in the event of certain breaches of  representations
made in respect of such Mortgage  Loans,  or conversions of ARM Loans to a fixed
interest rate. See "Mortgage Loan Program--Representations  Relating to Mortgage
Loans" and  "Description of the  Certificates--Assignment  of Trust Fund Assets"
above. In addition, if the index used to determine the Pass-Through Rate for the
Certificates is different than the Index  applicable to the Mortgage Rates,  the
yield on the  Certificates  will be sensitive to changes in the index related to
the  Pass-Through  Rate and the  yield on the  Certificates  may be  reduced  by
application of a cap on the  Pass-Through  Rate based on the weighted average of
the Net Mortgage Rates or such other formulas as may be set forth in the related
Prospectus Supplement.

         In general,  if a  Certificate  is purchased at a premium over its face
amount and distributions of principal on such Certificate occur at a rate faster
than  anticipated  at the time of  purchase,  the  purchaser's  actual  yield to
maturity will be lower than that assumed at the time of purchase. Conversely, if
a Certificate is purchased at a discount from its face amount and  distributions
of principal on such Certificate 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. If Strip Certificates are issued evidencing a right
to payments of interest only or disproportionate  payments of interest, a faster
than expected rate of principal  payments on the Mortgage Loans (net of Draws if
applicable)  will  negatively  affect the total  return to investors in any such
Certificates.  The yield on a class of Strip  Certificates  that is  entitled to
receive payments of interest only will nevertheless be affected by any losses on
the  related  Mortgage  Loans  because of the effect on the timing and amount of
payments.  In certain  circumstances,  rapid principal  payments on the Mortgage
Loans (net of Draws if applicable)  may result in the failure of such holders to
recoup their original investment.  If Strip Certificates are issued evidencing a
right to payments of principal only or disproportionate payments of principal, a
slower than  expected rate of principal  payments on the Mortgage  Loans (net of
Draws if applicable) could negatively affect the anticipated yield on such Strip
Certificates.  In  addition,  the total  return  to  investors  of  Certificates
evidencing a right to  distributions  of interest at a rate that is based on the
weighted  average Net Mortgage Rate of the Mortgage Loans from time to time will
be adversely  affected by  principal  payments on Mortgage  Loans with  Mortgage
Rates higher than the weighted average Mortgage

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -79-

Rate on the Mortgage  Loans.  In general,  mortgage  loans with higher  Mortgage
Rates or Gross Margins are likely to prepay at a faster rate than mortgage loans
with lower Mortgage Rates or Gross Margins.  In addition,  the yield to maturity
on  certain  other  types  of  classes  of   Certificates,   including   Accrual
Certificates,  Certificates with a Pass-Through  Rate that fluctuates  inversely
with or at a multiple of an index or certain other classes in a series including
more than one class of  Certificates,  may be relatively  more  sensitive to the
rate of  principal  payments  on the  related  Mortgage  Loans  (net of Draws if
applicable) than other classes of Certificates.

         The  timing of  changes  in the rate of  principal  distributions  on a
Certificate  may  significantly  affect an investor's  actual yield to maturity,
even if the average rate of  principal  distributions  experienced  over time is
consistent  with  an  investor's   expectation.   In  general,   the  earlier  a
distribution of principal on a Certificate, 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  distributions  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  Certificates  would not be fully  offset  by a  subsequent  like
reduction (or increase) in the rate of principal distributions.

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
prepayments in full or final  liquidations  of Closed-End  Loans will reduce the
amount of interest distributed in the following month to holders of Certificates
entitled to distribution of interest because the resulting  Prepayment  Interest
Shortfall will not be covered by Compensating  Interest. See "Description of the
Certificates--Principal  and  Interest on the  Certificates."  Unless  otherwise
specified  in  the  related  Prospectus  Supplement,  a  partial  prepayment  of
principal  of a  Closed-End  Loan is  applied  so as to reduce  the  outstanding
principal balance thereof 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
Closed-End  Loan generally will be to reduce the amount of interest  distributed
to holders of  Certificates  in the month  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.  See  "Description  of  the  Certificates--Payment  on  Mortgage  Loans;
Deposits to Certificate Account." Neither full nor partial principal prepayments
on Closed-End Loans will be distributed until the Distribution Date in the month
following receipt.

         The rate and timing of defaults on the Mortgage  Loans will also affect
the rate and timing of  principal  payments on the  Mortgage  Loans and thus the
yield on the  related  Certificates.  For a  general  discussion  of the risk of
defaults  on the  Mortgage  Loans,  see "Risk  Factors--Special  Features of the
Mortgage  Loans"  herein.  There can be no assurance as to the rate of losses or
delinquencies  on  any  of  the  Mortgage  Loans,   however,   such  losses  and
delinquencies  may be expected to be higher than those of traditional first lien
mortgage  loans.  To the  extent  that any  losses  are  incurred  on any of the
Mortgage  Loans  that are not  covered  by the  applicable  credit  enhancement,
holders  of  Certificates  of the series  evidencing  interests  in the  related
Mortgage  Pool (or certain  classes  thereof)  will bear all risk of such losses
resulting from default by Mortgagors. See "Risk Factors--Limitations,  Reduction
and Substitution of Credit Enhancement" herein. Even where the applicable credit
enhancement covers all losses incurred on the Mortgage

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -80-

Loans,  the effect of losses may be to  increase  prepayment  experience  on the
Mortgage  Loans,  thus reducing  average  weighted  life and affecting  yield to
maturity.

         With  respect  to  certain  Mortgage  Loans  (including  ARM  Loans and
Revolving Credit Loans),  the Mortgage Rate at origination may be below the rate
that would result from the sum of the  then-applicable  Index and Gross  Margin.
Under the applicable underwriting  standards,  Mortgagors under Closed-End Loans
generally  will be  qualified  on the  basis of the  Mortgage  Rate in effect at
origination, and Mortgagors under Revolving Credit Loans are generally qualified
based on an assumed payment which reflects a rate  significantly  lower than the
maximum  rate.  The repayment of any such Mortgage Loan may thus be dependent on
the ability of the  mortgagor to make larger  interest  payments  following  the
adjustment of the Mortgage Rate.

         With  respect  to  certain   Closed-End   Loans  that  permit  negative
amortization,  during a period of rising  interest  rates as well as immediately
after  origination,  that portion of the interest currently accruing thereon but
not currently  payable will become Deferred  Interest which 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 of any
related class of  Certificates  will lengthen the weighted  average life thereof
and may adversely affect yield to holders thereof. Unless otherwise specified in
the related Prospectus Supplement, Revolving Credit Loans will not be subject to
negative amortization.

         As  discussed  under "Risk  Factors-Special  Features  of the  Mortgage
Loans-Mortgage  Loan  Characteristics"  with respect to Revolving  Credit Loans,
except for  certain  programs  under which the Draw Period is less than the full
term thereof,  required  minimum monthly  payments are generally equal to or not
significantly larger than the amount of interest currently accruing thereon, and
therefore are not expected to significantly  amortize the outstanding  principal
amounts of such  Mortgage  Loans prior to  maturity,  which  amounts may include
substantial  Draws  recently  made. As a result,  a borrower  will  generally be
required to pay a  substantial  principal  amount at the maturity of a Revolving
Credit Loan. Alternatively, a pool of Closed-End Loans may include Balloon Loans
which require a single  payment at maturity.  Such Mortgage Loans pose a greater
risk of default than  fully-amortizing  Mortgage Loans,  because the Mortgagor's
ability to make such a substantial  payment at maturity will generally depend on
the Mortgagor's  ability to obtain refinancing of such Mortgage Loans 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, the Mortgagor's
personal economic circumstances, the Mortgagor's equity in the related Mortgaged
Property,  real estate values,  prevailing  market interest rates,  tax laws and
national and regional economic  conditions.  For a general discussion of factors
that  may  affect a  Mortgagor's  personal  economic  circumstances,  see  "Risk
Factors--Special  Features  of the  Mortgage  Loans--Mortgagor  Credit"  herein.
Unless otherwise  specified in the related  Prospectus  Supplement,  neither the
Company,  Residential Funding, GMAC Mortgage nor any of their affiliates will be
obligated to refinance or repurchase  any Mortgage Loan or to sell any Mortgaged
Property.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -81-

         For any Mortgage  Loans secured by junior  mortgages,  any inability of
the Mortgagor to pay off the balance  thereof may also affect the ability of the
Mortgagor to obtain refinancing at any time of any related senior mortgage loan,
thereby  preventing a potential  improvement in the  Mortgagor's  circumstances.
Furthermore,  if so specified in the related  Prospectus  Supplement,  under the
applicable Pooling and Servicing Agreement the Master Servicer may be restricted
or prohibited  from consenting to any refinancing of any related senior mortgage
loan,  which in turn could  adversely  affect the Mortgagor's  circumstances  or
result in a prepayment or default under the corresponding junior Mortgage Loan.

         In addition  to the  Mortgagor's  personal  economic  circumstances,  a
number of factors,  including homeowner mobility, job transfers,  changes in the
Mortgagor's housing needs, the Mortgagor's net equity in the Mortgaged Property,
changes in the value of the Mortgaged  Property,  national and regional economic
conditions,  enforceability of due-on-sale  clauses,  prevailing market interest
rates,  servicing  decisions,  solicitations  and the  availability  of mortgage
funds,  seasonal  purchasing  and payment  habits of borrowers or changes in the
deductibility  for federal  income tax  purposes  of  interest  payments on home
equity loans, may affect the rate and timing of principal  payments or Draws (if
applicable) on the Mortgage Loans.  For a discussion of certain factors that may
affect national and regional  economic  conditions,  see "Risk  Factors--Special
Features  of the  Mortgage  Loans--Mortgagor  Credit"  herein.  There  can be no
assurance as to the rate of principal  payments on the Mortgage Loans, and there
can be no assurance of the rate of Draws on Revolving  Credit Loans. The rate of
principal  payments  and  the  rate  of  Draws  (if  applicable)  may  fluctuate
substantially from time to time. Generally,  home equity loans are not viewed by
mortgagors as permanent financing. Accordingly,  Closed-End Loans may experience
a higher rate of prepayment than typical first lien mortgage loans. On the other
hand,  for  Revolving  Credit  Loans,  due to the  unpredictable  nature of both
principal  payments and Draws, the rates of principal  payments net of Draws for
such loans may be much more volatile than for typical first lien mortgage loans.

         The yield to maturity of the  Certificates  of any series,  or the rate
and  timing of  principal  payments  or Draws  (if  applicable)  on the  related
Mortgage  Loans,  may also be affected by a wide  variety of specific  terms and
conditions  applicable to the respective programs under which the Mortgage Loans
were  originated.  For  example,  Revolving  Credit Loans may provide for future
Draws to be made only in specified minimum amounts,  or alternatively may permit
Draws to be made by check or  through  a credit  card in any  amount.  A pool of
Revolving Credit Loans subject to the latter  provisions may be likely to remain
outstanding  longer with a higher  aggregate  principal  balance  than a pool of
Revolving Credit Loans with the former provisions,  because of the relative ease
of making  new  Draws.  Furthermore,  Revolving  Credit  Loans may  provide  for
interest  rate changes on a daily or monthly  basis,  or may have Gross  Margins
that  may vary  under  certain  circumstances  over  the  term of the  loan.  In
extremely high market interest rate scenarios,  Certificates backed by Revolving
Credit Loans with adjustable rates subject to substantially higher maximum rates
than  typically  apply to adjustable  rate first  mortgage  loans may experience
rates of default and liquidation  substantially higher than those that have been
experienced on other adjustable rate mortgage loan pools.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -82-

         The yield to maturity of the  Certificates  of any series,  or the rate
and  timing of  principal  payments  (or  Draws if  applicable)  on the  related
Mortgage Loans and corresponding distributions on the Certificates, will also be
affected by the specific  terms and conditions  applicable to the  Certificates.
For example,  if the index used to determine the Pass-Through Rates for a series
of Certificates is different from the Index  applicable to the Mortgage Rates of
the underlying  Mortgage Loans,  the yield on the Certificates may be reduced by
application of a cap on the Pass-Through  Rates based on the weighted average of
the Mortgage Rates.  Depending on applicable  cash flow  allocation  provisions,
changes in the  relationship  between the two indexes may also affect the timing
of certain principal distributions on the Certificates, or may affect the amount
of any  Overcollateralization  (or the amount on deposit  in any  Reserve  Fund)
which could in turn accelerate the distribution of principal on the Certificates
if so  provided in the  Prospectus  Supplement.  For any series of  Certificates
backed by Revolving Credit Loans,  provisions  governing whether future Draws on
the  Revolving  Credit  Loans  will be  included  in the Trust  Fund will have a
significant  effect on the rate and  timing of  principal  distributions  on the
Certificates.  For a series of  Certificates  backed by the  Trust  Balances  of
Revolving Credit Loans, the specific provisions  applicable to the allocation of
payments,  Draws and losses on the  Revolving  Credit  Loans  between  the Trust
Balances and the Excluded  Balances thereof will also have a significant  effect
on the rate and  timing of  principal  distributions  on the  Certificates.  See
"Allocation of Revolving Credit Loan Balances" herein.

         For a series of  Certificates  backed by Revolving  Credit Loans,  as a
result  of  the  payment  terms  of the  Mortgage  Loans  or of the  Certificate
provisions relating to future Draws, there may be no principal  distributions on
such  Certificates  in any given  month.  In addition,  it is possible  that the
aggregate Draws on Revolving Credit Loans included in a Mortgage Pool may exceed
the aggregate  payments with respect to principal on such Revolving Credit Loans
for the related period.

         Unless otherwise  specified in the related Prospectus  Supplement,  all
Revolving  Credit  Loans and all  Closed-End  Loans  (other than ARM Loans) will
contain  due-on-sale  provisions  permitting  the  mortgagee to  accelerate  the
maturity of the Mortgage Loan upon sale or certain transfers by the Mortgagor of
the underlying  Mortgaged  Property.  Unless the related  Prospectus  Supplement
indicates otherwise,  the Master 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 Master Servicer will not take any
action in relation to the enforcement of any  due-on-sale  provision which would
adversely affect or jeopardize  coverage under any applicable  insurance policy.
An ARM Loan is generally  assumable  under  certain  conditions  if the proposed
transferee of the related  Mortgaged  Property  establishes its ability to repay
the Mortgage Loan and, in the reasonable  judgment of the Master Servicer or the
related Subservicer,  the security for the ARM Loan would not be impaired by the
assumption.  The  extent to which ARM Loans are  assumed  by  purchasers  of the
Mortgaged Properties rather than prepaid by the related Mortgagors in connection
with the sales of the Mortgaged Properties will affect the weighted average life
of   the   related   series   of   Certificates.   See   "Description   of   the
Certificates--Collection  and Other  Servicing  Procedures"  and "Certain  Legal
Aspects of the Mortgage Loans and Related

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -83-

Matters--Enforceability  of Certain  Provisions"  for a  description  of certain
provisions of the Pooling and Servicing Agreement and certain legal developments
that may affect the prepayment experience on the Mortgage Loans.

         In addition,  certain Mortgage  Securities  included in a Mortgage Pool
may be backed by underlying  Mortgage  Loans having  differing  interest  rates.
Accordingly,  the rate at which  principal  payments are received on the related
Certificates  will, to a certain  extent,  depend on the interest  rates on such
underlying Mortgage Loans.

         At the request of the Mortgagor,  the Master  Servicer or a Subservicer
may allow the  refinancing  of a Mortgage  Loan in any Trust  Fund by  accepting
prepayments  thereon and permitting a new loan secured by a mortgage on the same
property. In the event of such a refinancing, the new loan would not be included
in the related Trust Fund and,  therefore,  such refinancing would have the same
effect as a prepayment in full of the related  Mortgage  Loan. A Subservicer  or
the Master  Servicer  may,  from time to time,  implement  programs  designed to
encourage   refinancing.   Such  programs  may  include,   without   limitation,
modifications of existing loans, general or targeted solicitations, the offering
of  pre-approved  applications,  reduced  origination  fees or closing costs, or
other financial incentives. In addition, the Master Servicer or any Subservicers
may encourage the refinancing of Mortgage Loans,  including  defaulted  Mortgage
Loans,  that would  permit  creditworthy  borrowers  to assume  the  outstanding
indebtedness of such Mortgage Loans.

         If the Pooling and  Servicing  Agreement  for a series of  Certificates
provides  for a Funding  Account  or other  means of  funding  the  transfer  of
additional  Mortgage Loans to the related Trust, as described under "Description
of the Certificates; Funding Account" herein, and the Trust is unable to acquire
such additional Mortgage Loans within any applicable time limit, the amounts set
aside for such purpose may be applied as principal  distributions on one or more
classes of Certificates of such series.

         Although  the Mortgage  Rates on  Revolving  Credit Loans and ARM Loans
will be subject to periodic  adjustments,  such adjustments  generally (i) as to
ARM Loans will not increase or decrease such Mortgage Rates by more than a fixed
percentage  amount on each adjustment date, (ii) will not increase such Mortgage
Rates over a fixed maximum rate during the life of any Revolving  Credit Loan or
ARM Loan and  (iii)  will be  based  on an  Index  (which  may not rise and fall
consistently  with  prevailing  market  interest  rates) plus the related  Gross
Margin (which may vary under certain  circumstances,  and 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 Revolving Credit Loans
or ARM Loans in any Mortgage Pool at any time may not equal the prevailing rates
for similar,  newly  originated  adjustable  rate home equity  mortgage loans or
lines of credit,  and accordingly  the rate of principal  payments (and Draws if
applicable)  may be lower or higher  that would  otherwise  be  anticipated.  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 Revolving
Credit Loans or ARM Loans that the rate of  prepayment  may increase as a result
of refinancings.  There can be no certainty as to the rate of principal payments
(or Draws

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -84-

if  applicable)  on the Mortgage Loans during any period or over the life of any
series of Certificates.
         With respect to any index used in determining  the  Pass-Through  Rates
for a series of Certificates or Mortgage Rates of the underlying Mortgage Loans,
a number of  factors  affect  the  performance  of such index and may cause such
index to move in a manner different from other indices.  To the extent that such
index may reflect  changes in the general  level of interest  rates less quickly
than other indices, in a period of rising interest rates, increases in the yield
to  Certificateholders  due to such rising  interest  rates may occur later than
that which  would be  produced by other  indices,  and in a period of  declining
rates,  such index may remain higher than other market  interest rates which may
result in a higher  level  prepayments  of the Mortgage  Loans,  which adjust in
accordance  with such index,  than of mortgage  loans which adjust in accordance
with other indices.

         Under certain  circumstances,  the Master Servicer,  the Company or, if
specified  in the  related  Prospectus  Supplement,  the  holders  of the  REMIC
Residual  Certificates  may have the option to purchase the Mortgage  Loans in a
Trust Fund, thus resulting in the early retirement of the related  Certificates.
See  "The   Pooling  and   Servicing   Agreement--Termination;   Retirement   of
Certificates."


                                      CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS
                                                AND RELATED MATTERS

         The following discussion contains summaries of certain legal aspects of
mortgage  loans that are  general  in nature.  Because  such legal  aspects  are
governed in part by state law (which  laws may differ from state to state),  the
summaries do not purport to be complete,  to reflect the laws of any  particular
state or 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 (other than  Cooperative  Loans) will be secured by
either deeds of trust,  mortgages or deeds to secure  debt,  depending  upon the
prevailing  practice  in the state in which the  related  Mortgaged  Property is
located,  and may have first,  second or third priority.  Mortgages and deeds to
secure debt are herein referred to as "mortgages". In some states, a mortgage or
deed of trust creates a lien upon the real  property  encumbered by the mortgage
or deed of  trust.  However,  in other  states,  the  mortgage  or deed of trust
conveys  legal title to the  property  respectively,  to the  mortgagee  or to a
trustee  for the  benefit of the  mortgagee  subject to a  condition  subsequent
(i.e., the payment of the indebtedness secured thereby). The lien created by the
mortgage  or deed of trust 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  or  on  the  terms  of  separate
subordination or inter-creditor agreements, the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -85-

knowledge of the parties in some cases 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  trustor  who  is  the
borrower-homeowner; the beneficiary who is the lender; 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,  the  grantee's  authority  under a deed to  secure  debt and the
mortgagee's  authority  under a mortgage are governed by the law of the state in
which the real property is located,  the express provisions of the deed of trust
or mortgage,  and, in certain deed of trust transactions,  the directions of the
beneficiary.

Cooperative Loans

         If  specified  in the  Prospectus  Supplement  relating  to a series of
Certificates,  the  Mortgage  Loans may  include  Cooperative  Loans.  Each debt
instrument (a "Cooperative  Note") evidencing a Cooperative Loan will be secured
by  a  security  interest  in  shares  issued  by  the  related  corporation  (a
"Cooperative") that owns the related apartment building,  which is a corporation
entitled to be treated as a housing  cooperative  under  federal tax law, and in
the related  proprietary lease or occupancy  agreement granting exclusive rights
to occupy a specific dwelling unit in the Cooperative's  building.  The security
agreement will create a lien upon the shares of the Cooperative, the priority of
which will depend on, among other things,  the terms of the particular  security
agreement as well as the order of recordation and/or filing of the agreement (or
financing statements related thereto) in the appropriate recording office.

         Unless otherwise  specified in the related Prospectus  Supplement,  all
Cooperative buildings relating to the Cooperative Loans are located in the State
of New York. Generally, 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 an  underlying
mortgage (or mortgages) on the Cooperative's  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 mortgagor or lessor, as the case may be, is also
responsible  for fulfilling such mortgage or rental  obligations.  An underlying
mortgage  loan is ordinarily  obtained by the  Cooperative  in  connection  with
either  the  construction  or  purchase  of the  Cooperative's  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 is generally subordinate to the interest of the holder of an underlying
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 an  underlying
mortgage, the mortgagee holding an

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -86-

underlying   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. In
addition,  an underlying  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 alternative,  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
an  underlying  mortgage  or the  termination  of  the  underlying  lease  could
eliminate  or  significantly  diminish the value of any  collateral  held by the
mortgagee  who  financed  the purchase by an  individual  tenant-stockholder  of
shares of the Cooperative or, in the case of the Mortgage Loans,  the collateral
securing the Cooperative Loans.

         Each   Cooperative   is  owned   by   shareholders   (referred   to  as
tenant-stockholders)   who,  through   ownership  of  stock  or  shares  in  the
Cooperative,  receive  proprietary  leases or occupancy  agreements which confer
exclusive rights to occupy specific dwellings.  Generally,  a tenant-stockholder
of a Cooperative must make a monthly payment to the Cooperative  pursuant to the
proprietary lease, which payment represents such  tenant-stockholder's  pro rata
share of the Cooperative's  payments for its underlying mortgage,  real property
taxes, maintenance expenses and other capital or ordinary expenses. An ownership
interest in a  Cooperative  and  accompanying  occupancy  rights may be financed
through a Cooperative  Loan  evidenced by a  Cooperative  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 shares of the related  Cooperative.
The  mortgagee  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 mortgagee'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  Cooperative  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.

Tax Aspects of Cooperative Ownership

         In general, a "tenant-stockholder"  (as defined in Section 216(b)(2) of
the Code) of a corporation that qualifies as a "cooperative housing corporation"
within the meaning of Section  216(b)(1) of the Code is allowed a deduction  for
amounts paid or accrued within his taxable year to the corporation  representing
his  proportionate  share of certain  interest  expenses and certain real estate
taxes  allowable  as a  deduction  under  Section  216(a)  of  the  Code  to the
corporation  under  Sections 163 and 164 of the Code. In order for a corporation
to qualify under Section 216(b)(1)

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -87-

of the  Code for its  taxable  year in  which  such  items  are  allowable  as a
deduction to the corporation, such section requires, among other things, that at
least  80%  of  the  gross  income  of  the  corporation  be  derived  from  its
tenant-stockholders.  By virtue of this requirement, the status of a corporation
for  purposes  of  Section  216(b)(1)  of  the  Code  must  be  determined  on a
year-to-year  basis.  Consequently,  there can be no assurance that Cooperatives
relating  to the  Cooperative  Loans will  qualify  under such  section  for any
particular  year. In the event that such a Cooperative  fails to qualify for one
or more years,  the value of the  collateral  securing  any related  Cooperative
Loans could be significantly impaired because no deduction would be allowable to
tenant-stockholders  under  Section  216(a)  of the Code with  respect  to those
years.   In   view  of  the   significance   of  the   tax   benefits   accorded
tenant-stockholders  of a corporation that qualifies under Section  216(b)(1) of
the Code, the likelihood that such a failure would be permitted to continue over
a period of years appears remote.

Foreclosure on Mortgage Loans

         Although a deed of trust may also be  foreclosed  by  judicial  action,
foreclosure  of a deed of  trust is  generally  accomplished  by a  non-judicial
trustee's sale under a specific  provision in the deed of trust which authorizes
the  trustee to sell the  property  upon any default by the  borrower  under the
terms of the note or deed of  trust.  In  addition  to any  notice  requirements
contained in a deed of trust,  in some states,  prior to a sale the trustee must
record a notice of default  and 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,  in some states, prior to such sale, the trustee must provide
notice  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 newspapers in a specified manner prior to the date of trustee's sale. In
addition,  some states' 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.

         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.

         Foreclosure of a mortgage generally is accomplished by judicial action.
Generally,  the action is initiated by the service of legal  pleadings  upon all
parties having an interest of record in the real property.  Delays in completion
of the  foreclosure  may  occasionally  result  from  difficulties  in  locating
necessary parties. If the mortgagee's right to foreclose is contested, the legal
proceedings necessary to resolve the issue can be time-consuming.

         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
generally  a  public  sale.  However,  because  of the  difficulty  a  potential
third-party buyer at the sale might have in determining the exact status of

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -88-

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.  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 note  plus the  accrued  and  unpaid
interest and the expense of foreclosure, in which case the mortgagor's debt will
be extinguished  unless the lender purchases the property for a lesser amount in
order to preserve its right against a borrower to seek a deficiency judgment and
such remedy is available under state law and the related loan documents.  In the
same states,  there is a statutory  minimum  purchase price which the lender may
offer  for the  property  and  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,  paying
taxes and making such repairs at its own expense as are  necessary to render the
property suitable for sale. Generally,  the lender will 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 or other forms
of credit  enhancement for a series of Certificates.  See "Description of Credit
Enhancement."

         A junior mortgagee may not foreclose on the property  securing a junior
mortgage unless it forecloses subject to the senior mortgages,  in which case it
must  either pay the entire  amount  due on the senior  mortgages  to the senior
mortgagees  prior to or at the time of the  foreclosure  sale or  undertake  the
obligation to make  payments on the senior  mortgages in the event the mortgagor
is in default  thereunder,  in either event  adding the amounts  expended to the
balance  due on the  junior  loan,  and may be  subrogated  to the rights of the
senior  mortgagees.  In addition,  in the event that the foreclosure by a junior
mortgagee  triggers  the  enforcement  of a  "due-on-sale"  clause  in a  senior
mortgage,  the junior  mortgagee  may be  required to pay the full amount of the
senior  mortgages to the senior  mortgagees to avoid  foreclosure.  Accordingly,
with respect to those Mortgage  Loans which are junior  mortgage  loans,  if the
lender purchases the property,  the lender's title will be subject to all senior
liens and claims and certain  governmental  liens. The proceeds  received by the
referee  or  trustee  from the sale are  applied  first to the  costs,  fees and
expenses of sale and then in  satisfaction  of the  indebtedness  secured by the
mortgage  or deed of trust  under which the sale was  conducted.  Any  remaining
proceeds are  generally  payable to the holders of junior  mortgages or deeds of
trust and other liens and claims in order of their priority,  whether or not the
borrower is in default.  Any  additional  proceeds are generally  payable to the
mortgagor  or  trustor.  The  payment of the  proceeds  to the holders of junior
mortgages  may occur in the  foreclosure  action of the senior  mortgagee or may
require   the   institution   of   separate   legal   proceedings.   See   "Risk
Factors--Special  Features  of  the  Mortgage  Loans"  and  "Description  of the
Certificates--Realization Upon Defaulted Mortgage Loans" herein.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -89-

Foreclosure on Shares of Cooperatives

         The Cooperative shares owned by the  tenant-stockholder,  together with
the rights of the  tenant-stockholder  under the proprietary  lease or occupancy
agreement,  are pledged to the lender and 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 cancelled by the Cooperative for failure by the tenant-stockholder to pay its
obligations  or charges owed by such  tenant-stockholder,  including  mechanics'
liens against the Cooperative's  building  incurred by such  tenant-stockholder.
Generally,  obligations  and  charges  arising  under  a  proprietary  lease  or
occupancy  agreement  which 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  which,  together with any
lender  protection  provisions  contained in the proprietary  lease or occupancy
agreement,  establishes  the rights and obligations of both parties in the event
of a default by the  tenant-stockholder on its obligations under the proprietary
lease or  occupancy  agreement.  A default by the  tenant-stockholder  under the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.

         The recognition  agreement  generally  provides that, in the event that
the  tenant-stockholder  has defaulted under the proprietary  lease or occupancy
agreement,  the  Cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been provided with 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 shares and the
proprietary  lease or occupancy  agreement  allocated to the dwelling,  subject,
however,  to the Cooperative's right to sums due under such proprietary lease or
occupancy  agreement  or which 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.

         Recognition  agreements  also  generally  provide that in the event the
lender  succeeds to the  tenant-shareholder's  shares and  proprietary  lease or
occupancy  agreement  as the  result  of  realizing  upon its  collateral  for a
Cooperative Loan, the lender must obtain the approval or consent of the board of
directors  of the  Cooperative  as  required  by the  proprietary  lease  before
transferring  the Cooperative  shares or assigning the proprietary  lease.  Such
approval or consent is usually based on the prospective  purchaser's  income and
net worth,  among  other  factors,  and may  significantly  reduce the number of
potential  purchasers,  which  could limit the ability of the lender to sell and
realize upon the value of the collateral.  Generally,  the lender is not limited
in any rights it may have to dispossess the tenant-stockholder.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -90-

         Because of the nature of Cooperative Loans,  lenders do not require the
tenant-stockholder  (i.e.,  the borrower) to obtain title insurance of any type.
Consequently,  the existence of any prior liens or other  imperfections of title
affecting the  Cooperative's  building or real estate also may adversely  affect
the  marketability  of the shares allocated to the dwelling unit in the event of
foreclosure.

         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  in the same  area  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  (generally  ranging  from six months to two years) 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. In
some  states,  the  right  to  redeem  is an  equitable  right.  The  equity  of
redemption,  which is a  non-statutory  right that must be exercised  prior to a
foreclosure sale,  should be distinguished  from statutory rights of redemption.
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.

Anti-Deficiency Legislation and Other Limitations on Lenders


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -91-

         Certain  states have  imposed  statutory  prohibitions  which limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In  some  states  (including  California),  statutes  limit  the  right  of  the
beneficiary  or mortgagee to obtain a deficiency  judgment  against the borrower
following foreclosure.  A deficiency judgment is a personal judgment against the
former  borrower  equal in most cases to the  difference  between the net amount
realized  upon the public  sale of the real  property  and the amount due to the
lender.  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.  Some state  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 borrower  following a foreclosure to the excess
of the  outstanding  debt over the fair market value of the property at the time
of the public  sale.  The purpose of these  statutes is  generally  to prevent a
beneficiary or mortgagee from obtaining a large deficiency  judgment against the
former borrower as a result of low or no bids at the judicial sale.

         Generally,  Article 9 of the UCC  governs  foreclosure  on  Cooperative
Shares and the related  proprietary  lease or occupancy  agreement.  Some courts
have  interpreted  Article 9 to prohibit or limit a deficiency  award in certain
circumstances,  including  circumstances where the disposition of the collateral
(which,  in  the  case  of a  Cooperative  Loan,  would  be  the  shares  of the
Cooperative and the related  proprietary  lease or occupancy  agreement) was not
conducted in a commercially reasonable manner.

         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 its
collateral and/or enforce a deficiency judgment.  For example, under the federal
bankruptcy  law, all actions against the debtor,  the debtor's  property and any
co-debtor  are  automatically  stayed upon the filing of a bankruptcy  petition.
Moreover,  a court having federal  bankruptcy  jurisdiction  may permit a debtor
through  its  Chapter 11 or Chapter  13  rehabilitative  plan to cure a monetary
default  in  respect of a mortgage  loan on such  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

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -92-

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 permitting the borrower to pay
over a number of years.

         Courts with federal  bankruptcy  jurisdiction  have also indicated that
the terms of a mortgage  loan  secured by  property  which is not the  principal
residence of the debtor may be modified. These courts have allowed modifications
that include reducing the amount of each monthly  payment,  changing the rate of
interest,  altering the  repayment  schedule,  forgiving all or a portion of the
debt and reducing the lender's  security interest to the value of the residence,
thus leaving the lender a general unsecured  creditor for the difference between
the value of the residence and the outstanding  balance of the loan.  Generally,
however,  the  terms of a  mortgage  loan  secured  only by a  mortgage  on real
property that is the debtor's  principal  residence may not be modified pursuant
to a plan  confirmed  pursuant  to Chapter 13 except  with  respect to  mortgage
payment arrearages,  which may be cured within a reasonable time period.  Courts
with federal bankruptcy  jurisdiction  similarly may be able to modify the terms
of a Cooperative Loan.

         Certain tax liens arising under the Code may, in certain circumstances,
have  priority  over the lien of a mortgage or deed of trust.  This may have the
effect of delaying or interfering with the enforcement of rights with respect to
a defaulted  Mortgage Loan. In addition,  substantive  requirements  are imposed
upon mortgage  lenders in connection  with the  origination and the servicing of
mortgage  loans by numerous  federal and some state  consumer  protection  laws.
These laws  include the federal  Truth-in-Lending  Act,  Real Estate  Settlement
Procedures  Act,  Equal Credit  Opportunity  Act, Fair Credit  Billing Act, Fair
Credit  Reporting Act and related  statutes.  These federal laws impose specific
statutory  liabilities upon lenders who originate mortgage loans and who fail to
comply with the provisions of the law. In some cases,  this liability may affect
assignees of the mortgage loans.

         Certain  of  the  Mortgage  Loans  may be  subject  to  special  rules,
disclosure  requirements  and other  provisions  that were added to the  federal
Truth-in-Lending  Act by the  Homeownership  and Equity  Protection  Act of 1994
(such Mortgage Loans, "High Cost Loans"), if such Mortgage Loans were originated
on or after October 1, 1995, are not mortgage loans made to finance the purchase
of the mortgaged property and have interest rates or origination costs in excess
of certain  prescribed  levels.  Purchasers  or assignees of any High Cost Loan,
including  any Trust  Fund,  could be liable for all  claims and  subject to all
defenses  arising under such  provisions  that the borrower could assert against
the originator  thereof.  Remedies  available to the borrower  include  monetary
penalties,  as well as recision rights if the appropriate  disclosures  were not
given as required.

Environmental Legislation

         Under the federal Comprehensive  Environmental  Response,  Compensation
and Liability Act, as amended ("CERCLA"), and under state law in certain states,
a secured party which takes a deed-in-lieu of foreclosure, purchases a mortgaged
property at a  foreclosure  sale,  or operates a mortgaged  property  may become
liable in certain circumstances for the costs of cleaning up

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -93-

hazardous substances  regardless of whether they have contaminated the property.
CERCLA  imposes  strict,  as well as joint and  several,  liability  on  several
classes  of  potentially  responsible  parties,  including  current  owners  and
operators of the property who did not cause or contribute to the  contamination.
Furthermore,   liability  under  CERCLA  is  not  limited  to  the  original  or
unamortized principal balance of a loan or to the value of the property securing
a loan.  Lenders may be held liable under  CERCLA as owners or operators  unless
they  qualify for the  secured  creditor  exemption  to CERCLA.  This  exemption
exempts  from  the  definition  of  owners  and  operators  those  who,  without
participating  in the  management  of a  facility,  hold  indicia  of  ownership
primarily to protect a security interest in the facility.

         The Asset  Conservation,  Lender Liability and Deposit Insurance Act of
1996 (the  "Conservation  Act") amended,  among other things,  the provisions of
CERCLA with respect to lender liability and the secured creditor exemption.  The
Conservation  Act offers  substantial  protection  to lenders  by  defining  the
activities  in which a lender  can  engage  and still  have the  benefit  of the
secured  creditor  exemption.  In  order  for a  lender  to be  deemed  to  have
participated in the management of a mortgaged property, the lender must actually
participate  in  the  operational  affairs  of  the  mortgaged   property.   The
Conservation  Act provides  that "merely  having the capacity to  influence,  or
unexercised  right to control"  operations does not constitute  participation in
management.  A lender will lose the protection of the secured creditor exemption
only if it exercises  decision-making control over the borrower's  environmental
compliance and hazardous substance handling and disposal  practices,  or assumes
day-to-day  management of substantially all of the operational  functions of the
mortgaged  property.  The  Conservation  Act also  provides  that a lender  will
continue  to have the  benefit  of the  secured  creditor  exemption  even if it
forecloses  on a  mortgaged  property,  purchases  it at a  foreclosure  sale or
accepts a deed-in-lieu of foreclosure provided that the lender seeks to sell the
mortgaged property at the earliest practicable  commercially  reasonable time on
commercially reasonable terms.

           Other  federal  and state  laws in certain  circumstances  may impose
liability  on a  secured  party  which  takes  a  deed-in-lieu  of  foreclosure,
purchases a mortgaged  property at a  foreclosure  sale, or operates a mortgaged
property  on which  contaminants  other than  CERCLA  hazardous  substances  are
present,   including  petroleum,   agricultural  chemicals,   hazardous  wastes,
asbestos, radon, and lead-based paint. Such cleanup costs may be substantial. It
is possible that such cleanup costs could become a liability of a Trust Fund and
reduce the amounts otherwise  distributable to the holders of the related series
of  Certificates.  Moreover,  certain  federal  statutes  and certain  states by
statute  impose a lien  for any  cleanup  costs  incurred  by such  state on the
property  that is the subject of such cleanup costs (an  "Environmental  Lien").
All  subsequent  liens on such property  generally are  subordinated  to such an
Environmental  Lien  and,  in  some  states,   even  prior  recorded  liens  are
subordinated to Environmental Liens. In the latter states, the security interest
of the Trustee in a related  parcel of real  property that is subject to such an
Environmental Lien could be adversely affected.

         Traditionally,  many residential  mortgage lenders have not taken steps
to evaluate  whether  contaminants  are present  with  respect to any  mortgaged
property  prior to the  origination of the mortgage loan or prior to foreclosure
or accepting a deed-in-lieu of foreclosure. Accordingly, the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -94-

Company has not made and will not make such evaluations prior to the origination
of the Secured Contracts.  Neither the Company nor any replacement Servicer will
be  required  by any  Agreement  to  undertake  any  such  evaluations  prior to
foreclosure or accepting a  deed-in-lieu  of  foreclosure.  The Company does not
make any  representations  or warranties or assume any liability with respect to
the  absence or effect of  contaminants  on any  related  real  property  or any
casualty  resulting from the presence or effect of  contaminants.  However,  the
Company will not be obligated to foreclose on related real  property or accept a
deed-in-lieu  of foreclosure  if it knows or reasonably  believes that there are
material contaminated conditions on such property. A failure so to foreclose may
reduce the amounts  otherwise  available  to  Certificateholders  of the related
series.

Enforceability of Certain Provisions

         The Mortgage Loans generally contain due-on-sale clauses. These clauses
permit the  mortgagee  to  accelerate  the  maturity of the loan if the borrower
sells,  transfers  or conveys  the  property  without  the prior  consent of the
mortgagee.  The  enforceability  of  these  clauses  has  been  the  subject  of
legislation or litigation in many states,  and in some cases the  enforceability
of these  clauses  has been  limited or denied.  However,  the  Garn-St  Germain
Depository  Institutions  Act of 1982 (the "Garn-St  Germain  Act"),  subject to
certain  exceptions,  preempts  state  law that  prohibits  the  enforcement  of
due-on-sale  clauses and permits  lenders to enforce these clauses in accordance
with their terms.  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,  which may have an impact  upon the
average life of the Mortgage Loans and the number of Mortgage Loans which may be
outstanding until maturity.

         Forms of notes and  mortgages  used by lenders may  contain  provisions
obligating  the  borrower to pay a late charge if payments  are not timely made,
and in some  circumstances  may provide for prepayment  fees or penalties if the
obligation  is paid prior to maturity.  In certain  states,  there are or may be
specific  limitations  upon the late  charges  which a lender may collect from a
borrower for delinquent  payments.  Certain states also limit the amounts that a
lender  may  collect  from a  borrower  as an  additional  charge if the loan is
prepaid.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -95-

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

Applicability of Usury Laws

         Title  V of  the  Depository  Institutions  Deregulation  and  Monetary
Control Act of 1980 ("Title V"), provides that state usury limitations shall not
apply  to  certain  types  of  residential   first  mortgage  loans,   including
cooperative  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 impose interest
rate limits by adopting, before April 1, 1983, a law or constitutional provision
which expressly rejects application of the federal law. In addition,  even where
Title V is not so  rejected,  any  state  is  authorized  by the law to  adopt a
provision limiting discount points or other charges on mortgage loans covered by
Title V. Certain states have taken action to reimpose interest rate limits or to
limit discount points or other charges.

         Usury  limits  apply  to  junior  mortgage  loans in many  states.  Any
applicable  usury  limits in  effect at  origination  will be  reflected  in the
maximum Mortgage Rates for Revolving Credit Loans and ARM Loans, as set forth in
the related Prospectus Supplement.

         Unless otherwise set forth in the related Prospectus  Supplement,  each
Seller 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


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -96-

         Alternative  mortgage  instruments,  including adjustable rate mortgage
loans and adjustable rate cooperative 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,  (i)
state-chartered   banks  may  originate   alternative  mortgage  instruments  in
accordance with regulations  promulgated by the Comptroller of the Currency with
respect to the  origination  of  alternative  mortgage  instruments  by national
banks, (ii)  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 (iii) 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 alternative 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 also
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 Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the "Relief Act"), a Mortgagor who enters military service after the
origination of such Mortgagor's  Mortgage Loan (including a Mortgagor who was in
reserve  status and is called to active duty after  origination  of the Mortgage
Loan), may not be charged interest  (including fees and charges) above an annual
rate of 6% during the period of such  Mortgagor's  active duty status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
Mortgagors  who are  members of the Air Force,  Army,  Marines,  Navy,  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 affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate  period of time, the
ability of the Master Servicer to collect full amounts of interest on certain of
the Mortgage  Loans.  Any shortfall in interest  collections  resulting from the
application of the Relief Act or similar legislation or regulations, which would
not be recoverable from the related Mortgage Loans,  would result in a reduction
of the amounts  distributable  to the holders of the related  Certificates,  and
would not be covered by Advances and may not be covered by the  applicable  form
of  credit  enhancement  provided  in  connection  with the  related  series  of
Certificates.  In addition, the Relief Act imposes limitations that would impair
the ability of the Master  Servicer to  foreclose on an affected  Mortgage  Loan
during  the  Mortgagor's  period of  active  duty  status,  and,  under  certain
circumstances, during an additional

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -97-

three month period thereafter. Thus, in the event that the Relief Act or similar
legislation or regulations applies to any Mortgage Loan which goes into default,
there  may be delays in  payment  and  losses  on the  related  Certificates  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  Certificateholders of the related
series.

Forfeitures in Drug and RICO Proceedings

         Federal  law  provides  that  property  owned by persons  convicted  of
drug-related  crimes or of criminal  violations of the Racketeer  Influenced and
Corrupt  Organizations  ("RICO")  statute can be seized by the government if the
property  was used in, or purchased  with the  proceeds  of, such crimes.  Under
procedures  contained in the Comprehensive Crime Control Act of 1984 (the "Crime
Control Act"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture  proceeding and may give notice
to all parties "known to have an alleged  interest in the  property",  including
the holders of mortgage loans.

         A lender may avoid  forfeiture  of its  interest in the  property if it
establishes  that: (i) its mortgage was executed and recorded before  commission
of the crime upon which the forfeiture is based,  or (ii) the lender was, at the
time of execution of the  mortgage,  "reasonably  without cause to believe" that
the  property was used in, or  purchased  with the proceeds of,  illegal drug or
RICO activities.

Junior Mortgages; Rights of Senior Mortgagees

         The Mortgage  Loans or Mortgage  Securities  included in the Trust Fund
for a series will be secured by mortgages or deeds of trust which are  Revolving
Credit Loans or Closed-End Loans which may be junior to other mortgages or deeds
of trust held by other  lenders or  institutional  investors.  The rights of the
Trust Fund (and therefore the  Certificateholders),  as mortgagee under a junior
mortgage,  are subordinate to those of the mortgagee under the senior  mortgage,
including the prior rights of the senior  mortgagee to receive hazard  insurance
and condemnation  proceeds and to cause the property  securing the Mortgage Loan
to be sold upon  default  of the  mortgagor,  which may  extinguish  the  junior
mortgagee's lien unless the junior mortgagee asserts its subordinate interest in
the property in foreclosure litigation and, in certain cases, either reinitiates
or satisfies the defaulted  senior loan or loans. A junior mortgagee may satisfy
a defaulted  senior loan in full or, in some  states,  may cure such default and
bring the senior loan current  thereby  reinstating  the senior loan,  in either
event usually adding the amounts expended to the balance due on the junior loan.
In most states,  absent a provision in the mortgage or deed of trust,  no notice
of default is required to be given to a junior  mortgagee.  Where applicable law
or the terms of the senior  mortgage or deed of trust do not  require  notice of
default to the junior  mortgagee,  the lack of any such  notice may  prevent the
junior  mortgagee  from  exercising  any  right  to  reinstate  the  loan  which
applicable law may provide.

         The  standard  form  of the  mortgage  or deed  of  trust  used by most
institutional  lenders  confers on the  mortgagee  the right both to receive all
proceeds collected under any hazard

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -98-

insurance   policy  and  all  awards  made  in  connection   with   condemnation
proceedings,  and to apply such proceeds and awards to any indebtedness  secured
by the mortgage or deed of trust,  in such order as the mortgagee may determine.
Thus, in the event improvements on the property are damaged or destroyed by fire
or other casualty,  or in the event the property is taken by  condemnation,  the
mortgagee or beneficiary  under underlying  senior mortgages will have the prior
right to collect any insurance  proceeds payable under a hazard insurance policy
and any award of damages in connection  with the  condemnation  and to apply the
same to the indebtedness secured by the senior mortgages.  Proceeds in excess of
the amount of senior mortgage indebtedness, in most cases, may be applied to the
indebtedness of junior mortgages in the order of their priority.

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

         The  form  of  credit  line  trust  deed  or  mortgage   used  by  most
institutional  lenders which make Revolving  Credit Loans  typically  contains a
"future advance" clause,  which provides,  in essence,  that additional  amounts
advanced to or on behalf of the borrower by the  beneficiary or lender are to be
secured by the deed of trust or mortgage.  The priority of the lien securing any
advance  made under the clause may depend in most  states on whether the deed of
trust or mortgage is designated  as a credit line deed of trust or mortgage.  If
the beneficiary or lender advances additional  amounts,  the advance is entitled
to receive the same priority as amounts initially  advanced under the trust deed
or  mortgage,  notwithstanding  the fact that there may be junior trust deeds or
mortgages and other liens which  intervene  between the date of recording of the
trust deed or mortgage and the date of the future advance,  and  notwithstanding
that the beneficiary or lender had actual knowledge of such  intervening  junior
trust deeds or  mortgages  and other liens at the time of the  advance.  In most
states,  the trust deed or mortgage  lien  securing  mortgage  loans of the type
which includes  Revolving Credit Loans applies  retroactively to the date of the
original recording of the trust deed or mortgage, provided that the total amount
of  advances  under the  Credit  Limit does not  exceed  the  maximum  specified
principal  amount of the recorded trust deed or mortgage,  except as to advances
made after  receipt  by the  lender of a written  notice of lien from a judgment
lien creditor of the trustor.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -99-


Negative Amortization Loans

         A recent case  decided by the United  States  Court of  Appeals,  First
Circuit,  held that state  restrictions  on the  compounding of interest are not
preempted by the  provisions of the  Depository  Institutions  Deregulation  and
Monetary  Control Act of 1980  ("DIDMC")  and as a result,  a mortgage loan that
provided for negative  amortization  violated New Hampshire's  requirement  that
first  mortgage loans provide for  computation of interest on a simple  interest
basis.  The holding  was limited to the effect of DIDMC on state laws  regarding
the compounding of interest and the court did not address the  applicability  of
the Alternative  Mortgage  Transaction  Parity Act of 1982,  which  authorizes a
lender  to  make   residential   mortgage   loans  that   provide  for  negative
amortization.  The First Circuit's decision is binding authority only on Federal
District Courts in Maine, New Hampshire,  Massachusetts, Rhode Island and Puerto
Rico.


                                      CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

         The following is a general discussion of certain  anticipated  material
federal income tax  consequences  of the purchase,  ownership and disposition of
the Certificates  offered hereunder.  This discussion has been prepared with the
advice of Thacher  Proffitt  & Wood and  Orrick,  Herrington  &  Sutcliffe  LLP,
counsel to the Company. This discussion is directed solely to Certificateholders
that hold the  Certificates as capital assets within the meaning of Section 1221
of the Code and does not purport to discuss all federal income tax  consequences
that may be  applicable to  particular  categories  of investors,  some of which
(such as banks,  insurance  companies and foreign  investors)  may be subject to
special  rules.  Further,  the  authorities  on which this  discussion,  and the
opinion  referred  to  below,  are  based are  subject  to  change or  differing
interpretations, which could apply retroactively. Taxpayers and preparers of tax
returns  (including  those filed by any REMIC or other  issuer)  should be aware
that under  applicable  Treasury  regulations  a provider  of advice on specific
issues of law is not considered an income tax return  preparer unless the advice
(i) is given with respect to events that have occurred at the time the advice is
rendered  and is not given with  respect  to the  consequences  of  contemplated
actions, and (ii) is directly relevant to the determination of an entry on a tax
return. Accordingly,  taxpayers should consult their tax advisors and tax return
preparers  regarding the preparation of any item on a tax return, even where the
anticipated tax treatment has been discussed  herein. In addition to the federal
income tax consequences  described herein,  potential  investors should consider
the state and local tax  consequences,  if any, of the  purchase,  ownership and
disposition  of the  Certificates.  See  "State  and  Other  Tax  Consequences."
Certificateholders  are advised to consult  their tax  advisors  concerning  the
federal,  state,  local  or  other  tax  consequences  to them of the  purchase,
ownership and disposition of the Certificates offered hereunder.

         Unless otherwise specified in the related Prospectus Supplement,  as to
each series of  Certificates,  the Master  Servicer will cause an election to be
made to have the related Trust Fund

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -100-

treated as a REMIC under Sections 860A through 860G (the "REMIC  Provisions") of
the Code. If a REMIC election (or elections)  will be made for the related Trust
Fund, the related  Prospectus  Supplement for each series of  Certificates  will
identify all "regular  interests"  and "residual  interests" in the REMIC.  If a
REMIC  election  will  not  be  made  for  a  Trust  Fund,  the  federal  income
consequences  of  the  purchase,   ownership  and  disposition  of  the  related
Certificates  will  be set  forth  in the  related  Prospectus  Supplement.  For
purposes  of this  tax  discussion,  references  to a  "Certificateholder"  or a
"holder" are to the beneficial owner of a Certificate.

         The  following  discussion  is based in part upon the  rules  governing
original issue discount that are set forth in Sections 1271-1273 and 1275 of the
Code and in the Treasury  regulations issued thereunder (the "OID Regulations"),
and in part  upon the  REMIC  Provisions  and the  Treasury  regulations  issued
thereunder (the "REMIC Regulations").  The OID Regulations,  which are effective
with  respect  to debt  instruments  issued on or after  April 4,  1994,  do not
adequately  address  certain issues  relevant to, and in some instances  provide
that they are not applicable to, securities such as the Certificates.

REMICS

         Classification of REMICS

         Upon the issuance of each series of REMIC Certificates,  either Thacher
Proffitt & Wood or Orrick,  Herrington & Sutcliffe LLP,  counsel to the Company,
will deliver its opinion generally to the effect that,  assuming compliance with
all provisions of the related Pooling and Servicing Agreement, the related Trust
Fund (or each applicable  portion thereof) will qualify as a REMIC and the REMIC
Certificates  offered  with  respect  thereto  will be  considered  to  evidence
ownership of "regular  interests"  ("REMIC Regular  Certificates")  or "residual
interests"  ("REMIC Residual  Certificates") in that REMIC within the meaning of
the REMIC Provisions.

         If an entity electing to be treated as a REMIC fails to comply with one
or more of the  ongoing  requirements  of the Code for such  status  during  any
taxable  year,  the Code provides that the entity will not be treated as a REMIC
for such year and  thereafter.  In that  event,  such entity may be taxable as a
separate  corporation  under  Treasury   regulations,   and  the  related  REMIC
Certificates may not be accorded the status or given the tax treatment described
below. Although the Code authorizes the Treasury Department to issue regulations
providing relief in the event of an inadvertent  termination of REMIC status, no
such regulations have been issued. Any such relief, moreover, may be accompanied
by sanctions,  such as the  imposition of a corporate tax on all or a portion of
the Trust Fund's income for the period in which the requirements for such status
are not  satisfied.  The Pooling and  Servicing  Agreement  with respect to each
REMIC will include provisions  designed to maintain the Trust Fund's status as a
REMIC under the REMIC  Provisions.  It is not anticipated that the status of any
Trust Fund as a REMIC will be terminated.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -101-


         Characterization of Investments in REMIC Certificates

         In general,  the REMIC Certificates will be "real estate assets" within
the meaning of Section  856(c)(5)(A) of the Code and assets described in Section
7701(a)(19)(C)  of the Code in the same  proportion that the assets of the REMIC
underlying such Certificates  would be so treated.  Moreover,  if 95% or more of
the assets of the REMIC qualify for any of the foregoing treatments at all times
during  a  calendar   year,  the  REMIC   Certificates   will  qualify  for  the
corresponding  status  in  their  entirety  for  that  calendar  year.  Interest
(including original issue discount) on the REMIC Regular Certificates and income
allocated to the class of REMIC Residual Certificates will be interest described
in Section  856(c)(3)(B)  of the Code to the extent that such  Certificates  are
treated as "real estate  assets" within the meaning of Section  856(c)(5)(A)  of
the  Code.  In  addition,  the REMIC  Regular  Certificates  will be  "qualified
mortgages"  within the meaning of Section  860G(a)(3) of the Code if transferred
to  another  REMIC on its  startup  day in  exchange  for  regular  or  residual
interests therein.  The determination as to the percentage of the REMIC's assets
that constitute  assets described in the foregoing  sections of the Code will be
made with respect to each calendar  quarter based on the average  adjusted basis
of each category of the assets held by the REMIC during such  calendar  quarter.
The Master Servicer will report those  determinations to  Certificateholders  in
the manner and at the times required by applicable Treasury regulations.

         The assets of the REMIC will  include,  in addition to Mortgage  Loans,
payments on Mortgage Loans held pending  distribution on the REMIC  Certificates
and property  acquired by foreclosure held pending sale, and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve  accounts  would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing  sections) otherwise would receive the same treatment
as the  Mortgage  Loans  for  purposes  of all of  the  foregoing  sections.  In
addition, in some instances Mortgage Loans may not be treated entirely as assets
described in the foregoing sections. The REMIC Regulations do provide,  however,
that payments on Mortgage Loans held pending distribution are considered part of
the  Mortgage  Loans  for  purposes  of  Section   856(c)(5)(A)   of  the  Code.
Furthermore,  foreclosure  property  will qualify as "real estate  assets" under
Section 856(c)(5)(A) of the Code.

         Tiered REMIC Structures

         For  certain  series  of  REMIC  Certificates,  two  or  more  separate
elections may be made to treat designated  portions of the related Trust Fund as
REMICs ("Tiered  REMICs") for federal income tax purposes.  Upon the issuance of
any such  series  of REMIC  Certificates,  Thacher  Proffitt  & Wood or  Orrick,
Herrington & Sutcliffe LLP,  counsel to the Company,  will deliver their opinion
generally to the effect that,  assuming  compliance  with all  provisions of the
related Pooling and Servicing Agreement,  the Tiered REMICs will each qualify as
a REMIC and the REMIC  Certificates  issued by the Tiered REMICs,  respectively,
will be considered to evidence

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -102-

ownership of REMIC Regular  Certificates  or REMIC Residual  Certificates in the
related REMIC within the meaning of the REMIC Provisions.

         Solely for purposes of determining  whether the REMIC Certificates will
be "real estate assets" within the meaning of Section  856(c)(5)(A) of the Code,
and "loans secured by an interest in real property" under Section 7701(a)(19)(C)
of the Code, and whether the income on such  Certificates is interest  described
in Section  856(c)(3)(B)  of the Code,  the Tiered REMICs will be treated as one
REMIC.

         Taxation of Owners of REMIC Regular Certificates

         General

         Except  as  otherwise   stated  in  this   discussion,   REMIC  Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as  ownership  interests in the REMIC or its assets.
Moreover,  holders of REMIC Regular  Certificates  that otherwise  report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.

         Original Issue Discount

         Certain REMIC Regular  Certificates  may be issued with "original issue
discount"  within the  meaning of Section  1273(a) of the Code.  Any  holders of
REMIC Regular Certificates issued with original issue discount generally will be
required  to  include  original  issue  discount  in  income as it  accrues,  in
accordance  with the method  described  below,  in advance of the receipt of the
cash  attributable to such income. In addition,  Section  1272(a)(6) of the Code
provides  special rules  applicable to REMIC  Regular  Certificates  and certain
other debt instruments issued with original issue discount. Regulations have not
been issued under that section.

         The Code requires that a prepayment  assumption be used with respect to
Mortgage  Loans  held by a REMIC in  computing  the  accrual of  original  issue
discount  on  REMIC  Regular   Certificates  issued  by  that  REMIC,  and  that
adjustments  be made in the  amount  and rate of  accrual  of such  discount  to
reflect  differences  between  the  actual  prepayment  rate and the  prepayment
assumption. The prepayment assumption is to be determined in a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Conference  Committee Report (the "Committee  Report")  accompanying the Tax
Reform  Act of  1986,  indicates  that the  regulations  will  provide  that the
prepayment  assumption used with respect to a REMIC Regular  Certificate must be
the same as that used in pricing  the  initial  offering  of such REMIC  Regular
Certificate.  The prepayment assumption used by the Master Servicer in reporting
original  issue  discount  for each series of REMIC  Regular  Certificates  (the
"Prepayment  Assumption")  will be  consistent  with this  standard  and will be
disclosed in the related Prospectus Supplement. However, neither the Company nor
the Master Servicer will make any representation that the Mortgage Loans will in
fact prepay at a rate  conforming to the  Prepayment  Assumption or at any other
rate.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -103-


         The original  issue  discount,  if any, on a REMIC Regular  Certificate
will be the excess of its stated  redemption  price at  maturity  over its issue
price. The issue price of a particular class of REMIC Regular  Certificates will
be the  first  cash  price  at  which a  substantial  amount  of  REMIC  Regular
Certificates of that class is sold (excluding sales to bond houses,  brokers and
underwriters).  If less than a substantial amount of a particular class of REMIC
Regular  Certificates  is sold for cash on or prior to the date of their initial
issuance (the "Closing Date"), the issue price for such class will be treated as
the  fair  market  value  of such  class  on the  Closing  Date.  Under  the OID
Regulations, the stated redemption price of a REMIC Regular Certificate is equal
to the  total  of all  payments  to be  made  on  such  Certificate  other  than
"qualified stated interest."  "Qualified stated interest" includes interest that
is  unconditionally  payable at least annually at a single fixed rate, or in the
case of a variable  rate debt  instrument,  at a "qualified  floating  rate," an
"objective  rate,"  a  combination  of a  single  fixed  rate  and  one or  more
"qualified  floating  rates"  or one  "qualified  inverse  floating  rate," or a
combination of "qualified  floating  rates" that generally does not operate in a
manner  that  accelerates  or defers  interest  payments  on such REMIC  Regular
Certificate.  It is possible that the Internal  Revenue Service (the "IRS") will
take the position that no portion of interest on a subordinated Certificate (or,
perhaps,  any Certificate) is qualified stated interest on the grounds that such
interest is not unconditionally payable.
     In the case of  REMIC  Regular  Certificates  bearing  adjustable  interest
rates, the determina-
tion of the total  amount  of  original  issue  discount  and the  timing of the
inclusion  thereof  will vary  according  to the  characteristics  of such REMIC
Regular  Certificates.  In general terms,  original issue discount is accrued by
treating the interest rate of the  Certificates as fixed and making  adjustments
to reflect actual interest rate adjustments.

         Certain classes of the REMIC Regular  Certificates  may provide for the
first interest  payment with respect to such  Certificates  to be made more than
one  month  after  the date of  issuance,  a period  which  is  longer  than the
subsequent  monthly intervals between interest  payments.  Assuming the "accrual
period" (as defined  below) for original  issue  discount is each monthly period
that ends on a Distribution  Date, in some cases, as a consequence of this "long
first  accrual  period,"  some or all  interest  payments  may be required to be
included in the stated  redemption  price of the REMIC Regular  Certificate  and
accounted  for as original  issue  discount.  Because  interest on REMIC Regular
Certificates  must in any  event  be  accounted  for  under an  accrual  method,
applying this analysis would result in only a slight difference in the timing of
the inclusion in income of the yield on the REMIC Regular Certificates.

         In  addition,  if  the  accrued  interest  to  be  paid  on  the  first
Distribution  Date is computed with respect to a period that begins prior to the
Closing  Date,  a  portion  of the  purchase  price  paid  for a  REMIC  Regular
Certificate  will  reflect  such accrued  interest.  In such cases,  information
returns to the Certificateholders and the IRS will be based on the position that
the portion of the purchase price paid for the interest  accrued with respect to
periods  prior to the Closing  Date is treated as part of the  overall  purchase
price of such  REMIC  Regular  Certificate  (and  not as a  separate  asset  the
purchase  price of which is recovered  entirely out of interest  received on the
next  Distribution  Date) and that  portion  of the  interest  paid on the first
Distribution Date in excess of

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -104-

interest  accrued for a number of days  corresponding to the number of days from
the Closing Date to the first Distribution Date should be included in the stated
redemption price of such REMIC Regular Certificate. However, the OID Regulations
state that all or some  portion  of such  accrued  interest  may be treated as a
separate  asset the cost of which is recovered  entirely out of interest paid on
the first  Distribution  Date.  It is unclear  how an election to do so would be
made  under the OID  Regulations  and  whether  such an  election  could be made
unilaterally by a Certificateholder.

         Notwithstanding  the general  definition  of original  issue  discount,
original issue discount on a REMIC Regular  Certificate will be considered to be
de minimis if it is less than 0.25% of the stated  redemption price of the REMIC
Regular  Certificate  multiplied  by its  weighted  average  maturity.  For this
purpose,  the weighted  average  maturity of the REMIC  Regular  Certificate  is
computed as the sum of the amounts  determined,  as to each payment  included in
the stated  redemption price of such REMIC Regular  Certificate,  by multiplying
(i) the number of complete  years  (rounding  down for  partial  years) from the
issue date until such  payment is  expected to be made  (presumably  taking into
account the Prepayment Assumption) by (ii) a fraction, the numerator of which is
the amount of the payment, and the denominator of which is the stated redemption
price at maturity of such REMIC Regular Certificate.  Under the OID Regulations,
original  issue  discount  of only a de minimis  amount  (other  than de minimis
original issue discount attributable to a so-called "teaser" interest rate or an
initial  interest  holiday) will be included in income as each payment of stated
principal  is made,  based on the product of the total amount of such de minimis
original issue discount and a fraction,  the numerator of which is the amount of
such principal  payment and the denominator of which is the  outstanding  stated
principal  amount of the REMIC Regular  Certificate.  The OID  Regulations  also
would permit a  Certificateholder  to elect to accrue de minimis  original issue
discount into income  currently based on a constant yield method.  See "Taxation
of Owners of REMIC Regular  Certificates--Market  Discount" for a description of
such election under the OID Regulations.

         If original issue discount on a REMIC Regular  Certificate is in excess
of a de minimis amount,  the holder of such Certificate must include in ordinary
gross income the sum of the "daily portions" of original issue discount for each
day during its  taxable  year on which it held such REMIC  Regular  Certificate,
including the purchase date but excluding the  disposition  date. In the case of
an  original  holder  of a REMIC  Regular  Certificate,  the daily  portions  of
original issue discount will be determined as follows.

         As to each "accrual  period," that is, unless  otherwise  stated in the
related Prospectus Supplement,  each period that ends on a date that corresponds
to a  Distribution  Date and begins on the first day following  the  immediately
preceding accrual period (or in the case of the first such period, begins on the
Closing Date),  a calculation  will be made of the portion of the original issue
discount that accrued during such accrual period.  The portion of original issue
discount  that accrues in any accrual  period will equal the excess,  if any, of
(i) the sum of (A) the present value,  as of the end of the accrual  period,  of
all of the distributions  remaining to be made on the REMIC Regular Certificate,
if any, in future periods and (B) the  distributions  made on such REMIC Regular
Certificate  during  the  accrual  period  of  amounts  included  in the  stated
redemption price,

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -105-

over (ii) the  adjusted  issue price of such REMIC  Regular  Certificate  at the
beginning  of  the  accrual   period.   The  present   value  of  the  remaining
distributions  referred to in the  preceding  sentence  will be  calculated  (i)
assuming that distributions on the REMIC Regular Certificate will be received in
future  periods based on the Mortgage Loans being prepaid at a rate equal to the
Prepayment Assumption and (ii) using a discount rate equal to the original yield
to  maturity of the  Certificate.  For these  purposes,  the  original  yield to
maturity  of the  Certificate  will be  calculated  based on its issue price and
assuming  that  distributions  on the  Certificate  will be made in all  accrual
periods  based  on the  Mortgage  Loans  being  prepaid  at a rate  equal to the
Prepayment  Assumption.  The adjusted issue price of a REMIC Regular Certificate
at the  beginning  of any  accrual  period  will  equal the issue  price of such
Certificate,  increased by the aggregate  amount of original issue discount that
accrued with respect to such Certificate in prior accrual  periods,  and reduced
by the amount of any  distributions  made on such REMIC Regular  Certificate  in
prior accrual periods of amounts  included in its stated  redemption  price. The
original  issue  discount  accruing  during  any  accrual  period,  computed  as
described above, will be allocated ratably to each day during the accrual period
to determine the daily portion of original issue discount for such day.

         A subsequent  purchaser of a REMIC Regular  Certificate  that purchases
such Certificate at a price (excluding any portion of such price attributable to
accrued  qualified stated  interest) less than its remaining  stated  redemption
price will also be required to include in gross income the daily portions of any
original issue  discount with respect to such  Certificate.  However,  each such
daily portion will be reduced,  if such cost is in excess of its "adjusted issue
price," in proportion  to the ratio such excess bears to the aggregate  original
issue discount  remaining to be accrued on such REMIC Regular  Certificate.  The
adjusted issue price of a REMIC Regular  Certificate on any given day equals the
sum of (i) the  adjusted  issue  price  (or,  in the case of the  first  accrual
period,  the issue price) of such  Certificate  at the  beginning of the accrual
period which  includes  such day and (ii) the daily  portions of original  issue
discount for all days during such accrual period prior to such day.

         Market Discount

         A  Certificateholder  that  purchases a REMIC Regular  Certificate at a
market  discount,  that is, in the case of a REMIC  Regular  Certificate  issued
without  original  issue  discount,  at a purchase price less than its remaining
stated principal  amount, or in the case of a REMIC Regular  Certificate  issued
with original issue  discount,  at a purchase price less than its adjusted issue
price will  recognize  income  upon  receipt of each  distribution  representing
stated  redemption  price. In particular,  under Section 1276 of the Code such a
Certificateholder  generally  will be required  to allocate  the portion of each
such distribution  representing  stated redemption price first to accrued market
discount not previously  included in income, and to recognize ordinary income to
that extent. A Certificateholder  may elect to include market discount in income
currently  as it  accrues  rather  than  including  it on a  deferred  basis  in
accordance  with the foregoing.  If made, such election will apply to all market
discount bonds acquired by such  Certificateholder  on or after the first day of
the first  taxable year to which such  election  applies.  In addition,  the OID
Regulations permit a Certificateholder to elect to accrue all interest, discount
(including de minimis market or

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -106-

original issue discount) and premium in income as interest,  based on a constant
yield  method.  If such an election  were made with  respect to a REMIC  Regular
Certificate with market discount, the Certificateholder  would be deemed to have
made an election to include market discount in income  currently with respect to
all other debt  instruments  having market discount that such  Certificateholder
acquires  during the taxable  year of the election or  thereafter,  and possibly
previously acquired instruments.  Similarly,  a Certificateholder that made this
election for a Certificate that is acquired at a premium would be deemed to have
made an election to amortize  bond premium with respect to all debt  instruments
having  amortizable bond premium that such  Certificateholder  owns or acquires.
See "Taxation of Owners of REMIC Regular  Certificates--Premium."  Each of these
elections to accrue interest, discount and premium with respect to a Certificate
on a constant yield method or as interest would be irrevocable.

         However,  market  discount with respect to a REMIC Regular  Certificate
will be  considered to be de minimis for purposes of Section 1276 of the Code if
such market discount is less than 0.25% of the remaining stated redemption price
of such REMIC Regular Certificate  multiplied by the number of complete years to
maturity  remaining  after the date of its purchase.  In  interpreting a similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments,  the OID  Regulations  refer to the weighted  average  maturity of
obligations, and it is likely that the same rule will be applied with respect to
market discount,  presumably taking into account the Prepayment  Assumption.  If
market  discount is treated as de minimis  under this rule,  it appears that the
actual  discount would be treated in a manner similar to original issue discount
of  a  de  minimis   amount.   See   "Taxation   of  Owners  of  REMIC   Regular
Certificates--Original  Issue Discount." Such treatment would result in discount
being  included in income at a slower rate than discount would be required to be
included in income using the method described above.

         Code Section 1276(b)(3) specifically authorizes the Treasury Department
to issue  regulations  providing for the method for accruing  market discount on
debt  instruments,   the  principal  of  which  is  payable  in  more  than  one
installment.  Until regulations are issued by the Treasury  Department,  certain
rules described in the Committee  Report apply.  The Committee  Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's  option: (i) on the basis of a constant yield
method,  (ii) in the case of a REMIC Regular Certificate issued without original
issue  discount,  in an amount that bears the same ratio to the total  remaining
market  discount as the stated  interest paid in the accrual period bears to the
total  amount  of stated  interest  remaining  to be paid on the  REMIC  Regular
Certificate as of the beginning of the accrual period, or (iii) in the case of a
REMIC Regular Certificate issued with original issue discount, in an amount that
bears the same ratio to the total  remaining  market  discount  as the  original
issue  discount  accrued in the accrual period bears to the total original issue
discount  remaining on the REMIC  Regular  Certificate  at the  beginning of the
accrual  period.  Moreover,  the Prepayment  Assumption  used in calculating the
accrual of original issue  discount is to be used in calculating  the accrual of
market discount.  Because the regulations referred to in this paragraph have not
been issued,  it is not possible to predict what effect such  regulations  might
have on the tax treatment of a REMIC Regular Certificate purchased at a discount
in the secondary market.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -107-

         To the extent that REMIC  Regular  Certificates  provide for monthly or
other periodic  distributions  throughout  their term, the effect of these rules
may be to require  market  discount to be includible in income at a rate that is
not significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC Regular
Certificate  generally  will be  required  to treat a portion of any gain on the
sale or exchange  of such  Certificate  as ordinary  income to the extent of the
market  discount  accrued to the date of disposition  under one of the foregoing
methods,  less any  accrued  market  discount  previously  reported  as ordinary
income.

         Further,  under  Section  1277 of the Code a holder of a REMIC  Regular
Certificate  may be required to defer a portion of its interest  deductions  for
the taxable  year  attributable  to any  indebtedness  incurred or  continued to
purchase or carry a REMIC Regular  Certificate  purchased with market  discount.
For these  purposes,  the de minimis rule  referred to above  applies.  Any such
deferred  interest  expense  would not exceed the market  discount  that accrues
during such  taxable year and is, in general,  allowed as a deduction  not later
than the year in which such market  discount is  includible  in income.  If such
holder elects to include  market  discount in income  currently as it accrues on
all market discount  instruments acquired by such holder in that taxable year or
thereafter, the interest deferral rule described above will not apply.

         Premium

         A REMIC Regular Certificate  purchased at a cost (excluding any portion
of such cost attributable to accrued qualified stated interest) greater than its
remaining  stated  redemption  price will be  considered  to be  purchased  at a
premium.  The holder of such a REMIC Regular Certificate may elect under Section
171 of the Code to amortize  such premium  under the constant  yield method over
the life of the  Certificate.  If such an election is made, it will apply to all
debt  instruments  having  amortizable  bond  premium  that the  holder  owns or
subsequently  acquires.  Amortizable  premium  will be  treated  as an offset to
interest  income on the  related  REMIC  Regular  Certificate,  rather than as a
separate interest deduction. The OID Regulations also permit  Certificateholders
to elect to include all  interest,  discount  and  premium in income  based on a
constant yield method, further treating the Certificateholder as having made the
election to amortize premium generally. See "Taxation of Owners of REMIC Regular
Certificates--Market  Discount." The Committee Report states that the same rules
that apply to accrual of market  discount  (which  rules will  require  use of a
Prepayment  Assumption in accruing market discount with respect to REMIC Regular
Certificates  without  regard to whether such  Certificates  have original issue
discount)  will also apply in  amortizing  bond premium under Section 171 of the
Code.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -108-

         Realized Losses

         Under Code  Section  166 both  corporate  holders of the REMIC  Regular
Certificates and  noncorporate  holders of the REMIC Regular  Certificates  that
acquire  such  Certificates  in  connection  with a trade or business  should be
allowed to deduct,  as ordinary  losses,  any losses  sustained during a taxable
year in which their  Certificates  become  wholly or partially  worthless as the
result of one or more realized losses on the Mortgage Loans. However, it appears
that a noncorporate  holder that does not acquire a REMIC Regular Certificate in
connection  with a trade or business will not be entitled to deduct a loss under
Section 166 of the Code until such holder's Certificate becomes wholly worthless
(i.e.,  until its  outstanding  principal  balance has been reduced to zero) and
that the loss will be characterized as a short-term capital loss.

         Each holder of a REMIC Regular  Certificate  will be required to accrue
interest and original issue discount with respect to such  Certificate,  without
giving effect to any  reductions in  distributions  attributable  to defaults or
delinquencies on the Mortgage Loans or the Underlying  Certificates until it can
be established that any such reduction ultimately will not be recoverable.  As a
result,  the amount of taxable income  reported in any period by the holder of a
REMIC Regular  Certificate  could exceed the amount of economic  income actually
realized by the holder in such period.  Although  the holder of a REMIC  Regular
Certificate eventually will recognize a loss or reduction in income attributable
to  previously  accrued and included  income  that,  as the result of a realized
loss,  ultimately  will not be realized,  the law is unclear with respect to the
timing and character of such loss or reduction in income.

         Taxation of Owners of REMIC Residual Certificates

         General

         As residual interests,  the REMIC Residual Certificates will be subject
to tax rules that differ  significantly from those that would apply if the REMIC
Residual  Certificates  were  treated for federal  income tax purposes as direct
ownership  interests in the Mortgage Loans or as debt instruments  issued by the
REMIC.

         A holder of a REMIC Residual Certificate  generally will be required to
report its daily portion of the taxable  income or,  subject to the  limitations
noted in this  discussion,  the net  loss of the  REMIC  for  each day  during a
calendar  quarter that such holder owned such REMIC  Residual  Certificate.  For
this purpose,  the taxable  income or net loss of the REMIC will be allocated to
each day in the calendar  quarter ratably using a "30 days per month/90 days per
quarter/360 days per year" convention unless otherwise  disclosed in the related
Prospectus Supplement.  The daily amounts will then be allocated among the REMIC
Residual   Certificateholders   in  proportion  to  their  respective  ownership
interests on such day.  Any amount  included in the gross income or allowed as a
loss of any REMIC Residual  Certificateholder  by virtue of this allocation will
be treated as ordinary  income or loss.  The taxable income of the REMIC will be
determined  under the rules described below in "Taxable Income of the REMIC" and
will be taxable to the REMIC Residual  Certificateholders  without regard to the
timing or

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -109-

amount of cash  distributions  by the REMIC.  Ordinary income derived from REMIC
Residual Certificates will be "portfolio income" for purposes of the taxation of
taxpayers  subject  to  limitations  under  Section  469  of  the  Code  on  the
deductibility of "passive losses."

         A  holder  of  a  REMIC  Residual   Certificate   that  purchased  such
Certificate  from a prior  holder of such  Certificate  also will be required to
report on its federal income tax return amounts  representing  its daily portion
of the taxable income (or net loss) of the REMIC for each day that it holds such
REMIC  Residual  Certificate.  These  daily  portions  generally  will equal the
amounts  of  taxable  income or net loss  determined  as  described  above.  The
Committee Report  indicates that certain  modifications of the general rules may
be made, by regulations,  legislation or otherwise,  to reduce (or increase) the
income or loss of a holder of a REMIC Residual  Certificateholder that purchased
such REMIC  Residual  Certificate  from a prior holder of such  Certificate at a
price  greater  than (or less than) the adjusted  basis (as defined  below) such
REMIC Residual  Certificate would have had in the hands of an original holder of
such Certificate.  The REMIC Regulations,  however,  do not provide for any such
modifications.

         Any payments  received by a holder of a REMIC  Residual  Certificate in
connection with the acquisition of such REMIC Residual Certificate will be taken
into  account in  determining  the income of such holder for federal  income tax
purposes.  Although it appears  likely that any such payment would be includible
in income  immediately upon its receipt,  the IRS might assert that such payment
should be included in income over time according to an amortization  schedule or
according  to some other  method.  Because  of the  uncertainty  concerning  the
treatment  of such  payments,  holders  of REMIC  Residual  Certificates  should
consult their tax advisors  concerning the treatment of such payments for income
tax purposes.

         The amount of income REMIC Residual Certificateholders will be required
to report (or the tax  liability  associated  with such  income)  may exceed the
amount of cash  distributions  received  from the  REMIC  for the  corresponding
period.  Consequently,  REMIC  Residual  Certificateholders  should  have  other
sources of funds  sufficient to pay any federal  income taxes due as a result of
their ownership of REMIC Residual  Certificates or unrelated  deductions against
which  income  may  be  offset,   subject  to  the  rules  relating  to  "excess
inclusions,"  residual interests without  "significant  value" and "noneconomic"
residual interests  discussed below. The fact that the tax liability  associated
with the income  allocated to REMIC Residual  Certificateholders  may exceed the
cash distributions  received by such REMIC Residual  Certificateholders  for the
corresponding  period may  significantly  adversely  affect such REMIC  Residual
Certificateholders' after-tax rate of return.

         Taxable Income of the REMIC

         The taxable income of the REMIC will equal the income from the Mortgage
Loans and other assets of the REMIC plus any cancellation of indebtedness income
due to the allocation of realized losses to REMIC Regular Certificates, less the
deductions allowed to the REMIC for interest  (including original issue discount
and reduced by the  amortization  of any premium  received on  issuance)  on the
REMIC Regular Certificates (and any other class of REMIC

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -110-

Certificates  constituting "regular interests" in the REMIC not offered hereby),
amortization  of any premium on the Mortgage  Loans,  bad debt  deductions  with
respect to the Mortgage  Loans and,  except as described  below,  for servicing,
administrative and other expenses.

         For purposes of determining its taxable income,  the REMIC will have an
initial  aggregate  basis  in its  assets  equal  to  their  fair  market  value
immediately  after their  transfer to the REMIC.  For this  purpose,  the Master
Servicer  intends to treat the fair market value of the Mortgage  Loans as being
equal to the aggregate issue prices of the REMIC Regular  Certificates and REMIC
Residual Certificates. Such aggregate basis will be allocated among the Mortgage
Loans  collectively  and the other  assets of the REMIC in  proportion  to their
respective fair market values. The issue price of any REMIC Certificates offered
hereby will be  determined  in the manner  described  above under  "-Taxation of
Owners of REMIC Regular  Certificates-Original  Issue Discount." Accordingly, if
one or more classes of REMIC  Certificates  are retained  initially  rather than
sold,  the Master  Servicer may be required to estimate the fair market value of
such  interests  in order to  determine  the basis of the REMIC in the  Mortgage
Loans and other property held by the REMIC.

         Subject to the possible application of the de minimis rules, the method
of accrual by the REMIC of original  issue discount  income and market  discount
income with respect to Mortgage  Loans that it holds will be  equivalent  to the
method  of  accruing   original   issue   discount   income  for  REMIC  Regular
Certificateholders (that is, under the constant yield method taking into account
the  Prepayment  Assumption).  However,  a REMIC that acquires loans at a market
discount must include such  discount in income  currently,  as it accrues,  on a
constant interest basis. See "-Taxation of Owners of REMIC Regular Certificates"
above, which describes a method of accruing discount income that is analogous to
that  required to be used by a REMIC as to Mortgage  Loans with market  discount
that it holds.

         A Mortgage  Loan will be deemed to have been acquired with discount (or
premium) to the extent that the REMIC's basis  therein,  determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price.  Any such  discount  will be  includible in the income of the REMIC as it
accrues, in advance of receipt of the cash attributable to such income,  under a
method  similar  to the  method  described  above for  accruing  original  issue
discount on the REMIC Regular  Certificates.  It is anticipated  that each REMIC
will elect under Section 171 of the Code to amortize any premium on the Mortgage
Loans.  Premium on any  Mortgage  Loan to which  such  election  applies  may be
amortized  under a constant  yield  method,  presumably  taking  into  account a
Prepayment Assumption.

         A REMIC will be allowed  deductions  for interest  (including  original
issue discount) on the REMIC Regular Certificates  (including any other class of
REMIC  Certificates  constituting  "regular  interests" in the REMIC not offered
hereby)  equal to the  deductions  that would be  allowed  if the REMIC  Regular
Certificates  (including  any  other  class of REMIC  Certificates  constituting
"regular  interests" in the REMIC not offered  hereby) were  indebtedness of the
REMIC.  Original issue discount will be considered to accrue for this purpose as
described    above    under    "-Taxation    of   Owners   of   REMIC    Regular
Certificates-Original Issue Discount," except that

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -111-

the de minimis rule and the adjustments for subsequent  holders of REMIC Regular
Certificates  (including any other class of Certificates  constituting  "regular
interests" in the REMIC not offered hereby) described therein will not apply.

         If a class of REMIC Regular Certificates is issued at a price in excess
of the stated redemption price of such class (such excess, "Issue Premium"), the
REMIC will have an  additional  item of income in an amount equal to the portion
of the Issue  Premium that is considered to be amortized or repaid in that year.
Although the matter is not  entirely  certain,  it is likely that Issue  Premium
would be amortized  under a constant  yield method in a manner  analogous to the
method of accruing original issue discount  described above under "--Taxation of
Owners of REMIC Regular Certificates--Original Issue Discount."

         As a general  rule,  the taxable  income of the REMIC is required to be
determined  in the same  manner as if the REMIC  were an  individual  having the
calendar  year as its taxable year and using the accrual  method of  accounting.
However,  no item of income,  gain, loss or deduction  allocable to a prohibited
transaction will be taken into account. See "-Prohibited  Transactions and Other
Possible REMIC Taxes" below.  Further, the limitation on miscellaneous  itemized
deductions  imposed on  individuals by Section 67 of the Code (which allows such
deductions  only to the extent they exceed in the  aggregate  two percent of the
taxpayer's adjusted gross income) will not be applied at the REMIC level so that
the REMIC will be allowed  deductions  for servicing,  administrative  and other
non-interest  expenses in determining its taxable income. All such expenses will
be allocated as a separate item to the holders of REMIC Certificates, subject to
the  limitation  of  Section  67 of the  Code  and  the  rules  relating  to the
alternative minimum tax. See "-Possible  Pass-Through of Miscellaneous  Itemized
Deductions." If the deductions  allowed to the REMIC exceed its gross income for
a  calendar  quarter,  such  excess  will be the net loss for the REMIC for that
calendar quarter.

         Basis Rules, Net Losses and Distributions

         The adjusted basis of a REMIC Residual Certificate will be equal to the
amount paid for such REMIC Residual  Certificate,  increased by amounts included
in the income of the REMIC  Residual  Certificateholder  and decreased  (but not
below zero) by distributions  made, and by net losses  allocated,  to such REMIC
Residual Certificateholder.

         A REMIC Residual  Certificateholder is not allowed to take into account
any net loss for any  calendar  quarter to the extent such net loss exceeds such
REMIC  Residual   Certificateholder's  adjusted  basis  in  its  REMIC  Residual
Certificate as of the close of such calendar quarter  (determined without regard
to such net loss).  Any loss that is not currently  deductible 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 REMIC
Residual Certificate. The ability of REMIC Residual Certificateholders to deduct
net losses may be subject to additional  limitations under the Code, as to which
REMIC Residual Certificateholders should consult their tax advisors.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -112-

         Any  distribution on a REMIC Residual  Certificate will be treated as a
non-taxable  return of capital  to the  extent it does not  exceed the  holder's
adjusted basis in such REMIC Residual Certificate.  To the extent a distribution
on a REMIC Residual  Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such  REMIC  Residual  Certificate.  Holders of certain
REMIC Residual  Certificates may be entitled to distributions  early in the term
of the  related  REMIC  under  circumstances  in which their bases in such REMIC
Residual  Certificates  will not be sufficiently  large that such  distributions
will be treated as  nontaxable  returns of  capital.  Their  bases in such REMIC
Residual  Certificates  will  initially  equal the  amount  paid for such  REMIC
Residual Certificates and will be increased by their allocable shares of taxable
income of the Trust Fund. However,  such basis increases may not occur until the
end of the  calendar  quarter,  or perhaps the end of the  calendar  year,  with
respect to which such REMIC  taxable  income is allocated to the REMIC  Residual
Certificateholders.  To  the  extent  such  REMIC  Residual  Certificateholders'
initial  bases  are  less  than  the   distributions   to  such  REMIC  Residual
Certificateholders,  and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such   distributions,   gain  will  be   recognized   to  such  REMIC   Residual
Certificateholders  on such  distributions  and will be treated as gain from the
sale of their REMIC Residual Certificates.

         The effect of these rules is that a Residual  Certificateholder may not
amortize  its basis in a REMIC  Residual  Certificate,  but may only recover its
basis  through  distributions,  through  the  deduction  of its share of any net
losses  of the  REMIC or upon the sale of its REMIC  Residual  Certificate.  See
"-Sales of REMIC  Certificates."  For a discussion of possible  modifications of
these  rules  that may  require  adjustments  to  income  of a holder of a REMIC
Residual  Certificate  other than an  original  holder in order to  reflect  any
difference  between the cost of such REMIC  Residual  Certificate to such holder
and the adjusted  basis such REMIC  Residual  Certificate  would have had in the
hands of the  original  holder,  see  "-Taxation  of  Owners  of REMIC  Residual
Certificates-General."

         Excess Inclusions

         Any "excess  inclusions"  with respect to a REMIC Residual  Certificate
will be subject to federal income tax in all events.

         In general,  the "excess  inclusions"  with respect to a REMIC Residual
Certificate for any calendar quarter will be the excess,  if any, of (i) the sum
of the daily portions of REMIC taxable  income  allocable to such REMIC Residual
Certificate  over (ii) the sum of the "daily  accruals"  (as defined  below) for
each day during such quarter that such REMIC  Residual  Certificate  was held by
such REMIC  Residual  Certificateholder.  The daily accruals of a REMIC Residual
Certificateholder will be determined by allocating to each day during a calendar
quarter its ratable  portion of the product of the "adjusted issue price" of the
REMIC Residual  Certificate at the beginning of the calendar quarter and 120% of
the  "long-term  Federal rate" in effect on the Closing Date.  For this purpose,
the adjusted issue price of a REMIC Residual  Certificate as of the beginning of
any  calendar  quarter  will be equal to the issue  price of the REMIC  Residual
Certificate,  increased by the sum of the daily  accruals for all prior quarters
and decreased (but not

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -113-

below  zero) by any  distributions  made with  respect  to such  REMIC  Residual
Certificate  before the  beginning of such  quarter.  The issue price of a REMIC
Residual Certificate is the initial offering price to the public (excluding bond
houses,  brokers and  underwriters)  at which a substantial  amount of the REMIC
Residual  Certificates  were sold.  If less than a  substantial  amount of REMIC
Residual  Certificates  is sold for cash on or prior to the  Closing  Date,  the
issue  price for such REMIC  Residual  Certificates  will be treated as the fair
market  value of such REMIC  Residual  Certificates  on the  Closing  Date.  The
"long-term Federal rate" is an average of current yields on Treasury  securities
with a remaining term of greater than nine years, computed and published monthly
by the IRS.  Although it has not done so, the  Treasury  has  authority to issue
regulations  that would  treat the entire  amount of income  accruing on a REMIC
Residual  Certificate as an excess inclusion if the REMIC Residual  Certificates
are considered not to have "significant value."

         For REMIC Residual Certificateholders, an excess inclusion (i) will not
be permitted to be offset by deductions,  losses or loss  carryovers  from other
activities,  (ii) will be treated as "unrelated  business  taxable income" to an
otherwise  tax-exempt  organization  and (iii) will not be eligible for any rate
reduction or exemption  under any  applicable tax treaty with respect to the 30%
United  States  withholding  tax  imposed  on  distributions  to REMIC  Residual
Certificateholders that are foreign investors. See, however, "-Foreign Investors
in REMIC  Certificates,"  below.  Furthermore,  for purposes of the  alternative
minimum  tax,  (i) excess  inclusions  will not be permitted to be offset by the
alternative  tax net  operating  loss  deduction  and (ii)  alternative  minimum
taxable income may not be less than the taxpayer's excess inclusions;  provided,
however,  that for  purposes  of (ii),  alternative  minimum  taxable  income is
determined without regard to the special rule that taxable income cannot be less
than  excess   inclusions.   The  latter  rule  has  the  effect  of  preventing
nonrefundable  tax credits from reducing the taxpayer's  income tax to an amount
lower than the alternative minimum tax on excess inclusions.

         In the case of any REMIC  Residual  Certificates  held by a real estate
investment  trust,  the aggregate  excess  inclusions with respect to such REMIC
Residual  Certificates,  reduced  (but  not  below  zero)  by  the  real  estate
investment trust taxable income (within the meaning of Section  857(b)(2) of the
Code,  excluding any net capital gain), will be allocated among the shareholders
of such trust in proportion to the dividends  received by such shareholders from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Certificate  as if held  directly  by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

         Noneconomic REMIC Residual Certificates

         Under the REMIC Regulations,  transfers of "noneconomic" REMIC Residual
Certificates  will be  disregarded  for all  federal  income tax  purposes if "a
significant  purpose of the transfer was to enable the  transferor to impede the
assessment or collection of tax." If such transfer is disregarded, the purported
transferor  will continue to remain liable for any taxes due with respect to the
income on such "noneconomic" REMIC Residual Certificate. The REMIC Regulations

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -114-

provide that a REMIC Residual  Certificate is noneconomic  unless,  based on the
Prepayment  Assumption  and on any  required  or  permitted  clean up calls,  or
required  qualified  liquidation  provided  for  in the  REMIC's  organizational
documents,   (1)  the  present  value  of  the  expected  future   distributions
(discounted using the "applicable  Federal rate" for obligations whose term ends
on the close of the last  quarter in which  excess  inclusions  are  expected to
accrue with respect to the REMIC  Residual  Certificate,  which rate is computed
and published  monthly by the IRS) on the REMIC Residual  Certificate  equals at
least  the  present  value  of  the  expected  tax  on  the  anticipated  excess
inclusions,  and (2) the transferor  reasonably expects that the transferee will
receive distributions with respect to the REMIC Residual Certificate at or after
the time the taxes  accrue on the  anticipated  excess  inclusions  in an amount
sufficient  to satisfy the accrued  taxes.  Accordingly,  all transfers of REMIC
Residual Certificates that may constitute noneconomic residual interests will be
subject to  certain  restrictions  under the terms of the  related  Pooling  and
Servicing  Agreement  that are  intended to reduce the  possibility  of any such
transfer  being  disregarded.  Such  restrictions  will  require each party to a
transfer to provide an affidavit  that no purpose of such  transfer is to impede
the assessment or collection of tax, including certain representations as to the
financial  condition of the prospective  transferee,  as to which the transferor
also  is  required  to  make  a  reasonable   investigation  to  determine  such
transferee's  historic  payment of its debts and  ability to continue to pay its
debts as they  come due in the  future.  Prior to  purchasing  a REMIC  Residual
Certificate,  prospective  purchasers  should  consider the  possibility  that a
purported  transfer of such REMIC  Residual  Certificate  by such a purchaser to
another  purchaser at some future date may be disregarded in accordance with the
above-described  rules which would result in the  retention of tax  liability by
such purchaser.

         The related  Prospectus  Supplement will disclose whether offered REMIC
Residual Certificates may be considered  "noneconomic"  residual interests under
the REMIC  Regulations;  provided,  however,  that any  disclosure  that a REMIC
Residual  Certificate  will not be considered  "noneconomic"  will be based upon
certain  assumptions,  and the Company will make no representation  that a REMIC
Residual  Certificate will not be considered  "noneconomic"  for purposes of the
above-described  rules.  See "--Foreign  Investors in REMIC  Certificates--REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.

         Mark-to-Market Rules

         On  December  24,  1996,  the  IRS  released  final   regulations  (the
"Mark-to-Market  Regulations")  relating to the  requirement  that a  securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement  applies to all securities  owned by a dealer,  except to the extent
that the dealer has  specifically  identified a security as held for investment.
The Mark-to-Market  Regulations provide that for purposes of this mark-to-market
requirement,  a REMIC Residual  Certificate  issued after January 4, 1995 is not
treated  as a  security  and  thus  may not be  marked  to  market.  Prospective
purchasers of a REMIC  Residual  Certificate  should  consult their tax advisors
regarding the possible  application of the  mark-to-market  requirement to REMIC
Residual Certificates.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -115-

         Possible Pass-Through of Miscellaneous Itemized Deductions

         Fees and expenses of a REMIC generally will be allocated to the holders
of the related REMIC Residual Certificates.  The applicable Treasury regulations
indicate, however, that in the case of a REMIC that is similar to a single class
grantor trust, all or a portion of such fees and expenses should be allocated to
the holders of the related REMIC Regular  Certificates.  Unless otherwise stated
in the related Prospectus  Supplement,  such fees and expenses will be allocated
to holders of the related REMIC Residual  Certificates in their entirety and not
to the holders of the related REMIC Regular Certificates.

         With  respect  to  REMIC   Residual   Certificates   or  REMIC  Regular
Certificates  the holders of which receive an allocation of fees and expenses in
accordance  with  the  preceding  discussion,   if  any  holder  thereof  is  an
individual,  estate or trust, or a "pass-through  entity"  beneficially owned by
one or  more  individuals,  estates  or  trusts,  (i) an  amount  equal  to such
individual's,  estate's or trust's share of such fees and expenses will be added
to the gross  income of such  holder  and (ii) such  individual's,  estate's  or
trust's  share of such fees and  expenses  will be  treated  as a  miscellaneous
itemized  deduction  allowable  subject to the  limitation  of Section 67 of the
Code,  which  permits  such  deductions  only to the extent  they  exceed in the
aggregate  two percent of a  taxpayer's  adjusted  gross  income.  In  addition,
Section 68 of the Code provides that the amount of itemized deductions otherwise
allowable  for an individual  whose  adjusted  gross income  exceeds a specified
amount will be reduced by the lesser of (i) 3% of the excess of the individual's
adjusted  gross  income  over such  amount or (ii) 80% of the amount of itemized
deductions  otherwise  allowable for the taxable year.  The amount of additional
taxable income  reportable by REMIC  Certificateholders  that are subject to the
limitations of either  Section 67 or Section 68 of the Code may be  substantial.
Furthermore,  in determining  the  alternative  minimum taxable income of such a
holder of a REMIC  Certificate  that is an  individual,  estate  or trust,  or a
"pass-through entity" beneficially owned by one or more individuals,  estates or
trusts,  no deduction  will be allowed for such  holder's  allocable  portion of
servicing fees and other  miscellaneous  itemized  deductions of the REMIC, even
though an amount equal to the amount of such fees and other  deductions  will be
included in such holder's gross income. Accordingly, such REMIC Certificates may
not  be  appropriate  investments  for  individuals,   estates,  or  trusts,  or
pass-through entities beneficially owned by one or more individuals,  estates or
trusts. Such prospective  investors should consult with their tax advisors prior
to making an investment in such Certificates.

         Sales of REMIC Certificates

         If a REMIC  Certificate  is sold,  the selling  Certificateholder  will
recognize  gain or loss equal to the difference  between the amount  realized on
the sale and its adjusted basis in the REMIC Certificate.  The adjusted basis of
a REMIC Regular Certificate  generally will equal the cost of such REMIC Regular
Certificate  to such  Certificateholder,  increased  by income  reported by such
Certificateholder  with  respect to such REMIC  Regular  Certificate  (including
original issue discount and market  discount  income) and reduced (but not below
zero) by  distributions  on such  REMIC  Regular  Certificate  received  by such
Certificateholder  and by any amortized  premium.  The adjusted basis of a REMIC
Residual Certificate will be determined as described under

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -116-

"-Taxation of Owners of REMIC Residual  Certificates-Basis Rules, Net Losses and
Distributions."  Except as described below, any such gain or loss generally will
be capital gain or loss. The Code as of the date of this Prospectus provides for
a top marginal tax rate of 39.6% for individuals and a maximum marginal rate for
long-term capital gains of individuals of 28%. No such rate differential  exists
for corporations.  In addition,  the distinction  between a capital gain or loss
and ordinary income or loss remains relevant for other purposes.

         Gain from the sale of a REMIC Regular  Certificate that might otherwise
be capital gain will be treated as ordinary  income to the extent such gain does
not exceed the excess, if any, of (i) the amount that would have been includible
in the seller's income with respect to such REMIC Regular Certificate had income
accrued  thereon  at a rate  equal  to 110%  of the  "applicable  Federal  rate"
(generally,  a rate based on an average of current yields on Treasury securities
having a maturity comparable to that of the Certificate,  which rate is computed
and published monthly by the IRS), determined as of the date of purchase of such
REMIC  Regular  Certificate,  over (ii) the amount of ordinary  income  actually
includible  in the  seller's  income  prior  to such  sale.  In  addition,  gain
recognized on the sale of a REMIC Regular  Certificate by a seller who purchased
such REMIC Regular  Certificate at a market discount will be taxable as ordinary
income to the extent of any accrued and previously  unrecognized market discount
that accrued  during the period the  Certificate  was held.  See  "-Taxation  of
Owners of REMIC Regular Certificates-Market Discount."

         REMIC  Certificates  will be  "evidences  of  indebtedness"  within the
meaning of Section  582(c)(1) of the Code, so that gain or loss  recognized from
the sale of a REMIC  Certificate  by a bank or thrift  institution to which such
section applies will be ordinary income or loss.

         A portion of any gain from the sale of a REMIC Regular Certificate that
might  otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion  transaction"  within the
meaning of Section 1258 of the Code. A conversion  transaction  generally is one
in which the taxpayer has taken two or more positions in Certificates or similar
property  that reduce or eliminate  market  risk,  if  substantially  all of the
taxpayer's  return  is  attributable  to the time  value of the  taxpayer's  net
investment in such  transaction.  The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published  monthly  by the  IRS)  at the  time  the  taxpayer  enters  into  the
conversion transaction,  subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

         Finally,  a  taxpayer  may  elect to have  net  capital  gain  taxed at
ordinary  income rates rather than capital  gains rates in order to include such
net  capital  gain in total net  investment  income for the  taxable  year,  for
purposes of the limitation on the deduction of interest on indebtedness incurred
to purchase or carry property held for investment to a taxpayer's net investment
income.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -117-

         Except as may be provided in Treasury  regulations yet to be issued, if
the seller of a REMIC Residual Certificate reacquires the Certificate, any other
residual  interest  in a REMIC or any similar  interest  in a "taxable  mortgage
pool" (as defined in Section  7701(i) of the Code) within six months of the date
of such sale,  the sale will be subject to the "wash sale" rules of Section 1091
of  the  Code.  In  that  event,   any  loss  realized  by  the  REMIC  Residual
Certificateholder on the sale will not be deductible,  but instead will be added
to such REMIC Residual  Certificateholder's adjusted basis in the newly-acquired
asset.

         Prohibited Transactions and Other Possible REMIC Taxes

         The  Code  imposes  a tax on  REMICs  equal  to 100% of the net  income
derived from  "prohibited  transactions" (a "Prohibited  Transactions  Tax"). In
general,  subject to certain specified exceptions a prohibited transaction means
the  disposition  of a Mortgage  Loan, the receipt of income from a source other
than a Mortgage  Loan or certain  other  permitted  investments,  the receipt of
compensation  for services,  or gain from the  disposition of an asset purchased
with the  payments  on the  Mortgage  Loans  for  temporary  investment  pending
distribution on the REMIC  Certificates.  It is not  anticipated  that any REMIC
will  engage  in any  prohibited  transactions  in which it  would  recognize  a
material amount of net income.

         In  addition,  certain  contributions  to a REMIC made after the day on
which the REMIC issues all of its interests  could result in the imposition of a
tax on the  REMIC  equal to 100% of the  value of the  contributed  property  (a
"Contributions   Tax").  Each  Pooling  and  Servicing  Agreement  will  include
provisions designed to prevent the acceptance of any contributions that would be
subject to such tax.

         REMICs also are subject to federal income tax at the highest  corporate
rate on "net income from foreclosure  property,"  determined by reference to the
rules applicable to real estate investment trusts.  "Net income from foreclosure
property"  generally means gain from the sale of a 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.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

         Unless otherwise disclosed in the related Prospectus Supplement,  it is
not anticipated that any material state or local income or franchise tax will be
imposed on any REMIC.

         Unless otherwise stated in the related  Prospectus  Supplement,  and to
the extent permitted by then applicable laws, any Prohibited  Transactions  Tax,
Contributions  Tax,  tax on "net income from  foreclosure  property" or state or
local income or franchise  tax that may be imposed on the REMIC will be borne by
the  related  Master  Servicer  or Trustee in either  case out of its own funds,
provided  that the  Master  Servicer  or the  Trustee,  as the case may be,  has
sufficient  assets to do so, and provided  further that such tax arises out of a
breach of the Master  Servicer's or the Trustee's  obligations,  as the case may
be,  under the  related  Pooling  and  Servicing  Agreement  and in  respect  of
compliance with applicable laws and regulations. Any such tax not borne by the

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -118-

Master  Servicer  or the Trustee  will be payable out of the related  Trust Fund
resulting  in a reduction  in amounts  payable to holders of the  related  REMIC
Certificates.

Tax and  Restrictions  on Transfers of REMIC  Residual  Certificates  to Certain
Organizations
         If a REMIC  Residual  Certificate  is  transferred  to a  "disqualified
organization"  (as  defined  below),  a  tax  would  be  imposed  in  an  amount
(determined under the REMIC Regulations) equal to the product of (i) the present
value (discounted using the "applicable Federal rate" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the  Certificate,  which rate is computed  and  published
monthly by the IRS) of the total  anticipated  excess inclusions with respect to
such REMIC  Residual  Certificate  for periods  after the  transfer and (ii) the
highest  marginal  federal  income  tax rate  applicable  to  corporations.  The
anticipated  excess  inclusions must be determined as of the date that the REMIC
Residual  Certificate  is  transferred  and must be based on  events  that  have
occurred up to the time of such  transfer,  the  Prepayment  Assumption  and any
required or permitted clean up calls or required liquidation provided for in the
REMIC's organizational  documents.  Such a tax generally would be imposed on the
transferor of the REMIC Residual Certificate, except that where such transfer is
through  an agent for a  disqualified  organization,  the tax would  instead  be
imposed on such agent.  However,  a transferor of a REMIC  Residual  Certificate
would in no event be  liable  for such tax with  respect  to a  transfer  if the
transferee furnishes to the transferor an affidavit that the transferee is not a
disqualified  organization  and, as of the time of the transfer,  the transferor
does not have actual knowledge that such affidavit is false. 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 REMIC
Residual  Certificates  and certain other  provisions  that are intended to meet
this  requirement will be included in the Pooling and Servicing  Agreement,  and
will be  discussed  more  fully in any  Prospectus  Supplement  relating  to the
offering of any REMIC Residual Certificate.

         In addition,  if a "pass-through entity" (as defined below) includes in
income excess  inclusions  with respect to a REMIC Residual  Certificate,  and a
disqualified  organization  is the record  holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess inclusions on the REMIC Residual Certificate that are allocable to the
interest in the pass-through  entity held by such disqualified  organization and
(ii) the highest  marginal  federal income tax rate imposed on  corporations.  A
pass-through entity will not be subject to this tax for any period,  however, if
each record holder of an interest in such pass-through  entity furnishes to such
pass-through  entity (i) such holder's  social  security  number and a statement
under  penalties  of perjury  that such  social  security  number is that of the
record  holder or (ii) a statement  under  penalties of perjury that such record
holder is not a disqualified organization.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -119-

         For these purposes, a "disqualified  organization" means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section  860E(e)(6)  of the Code.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will, with respect to such interest, be treated as a pass-through entity.

         Termination

         A  REMIC  will  terminate   immediately  after  the  Distribution  Date
following  receipt by the REMIC of the final  payment in respect of the Mortgage
Loans or upon a sale of the REMIC's  assets  following the adoption by the REMIC
of a plan of complete  liquidation.  The last  distribution  on a REMIC  Regular
Certificate will be treated as a payment in retirement of a debt instrument.  In
the case of a REMIC Residual Certificate, if the last distribution on such REMIC
Residual  Certificate  is  less  than  the  REMIC  Residual  Certificateholder's
adjusted basis in such Certificate, such REMIC Residual Certificateholder should
be treated as realizing a loss equal to the amount of such difference. Such loss
may be  subject  to the "wash  sale"  rules of  Section  1091 of the  Code.  See
"--Sales of REMIC  Certificates."  The character of any such loss as ordinary or
capital is uncertain.

         Reporting and Other Administrative Matters

         Solely for purposes of the  administrative  provisions of the Code, the
REMIC will be treated as a partnership and Residual  Certificateholders  will be
treated  as  partners.   Unless  otherwise  stated  in  the  related  Prospectus
Supplement,  the Master  Servicer will file REMIC federal  income tax returns on
behalf of the  related  REMIC,  will be  designated  as and will act as the "tax
matters  person" with respect to the REMIC in all respects,  and generally  will
hold at least a nominal amount of REMIC Residual Certificates.

         As the tax matters person, the Master Servicer will, subject to certain
notice requirements and various restrictions and limitations, generally have the
authority   to  act  on   behalf   of  the   REMIC   and  the   REMIC   Residual
Certificateholders  in connection with the administrative and judicial review of
items of income,  deduction,  gain or loss of the REMIC,  as well as the REMIC's
classification.  REMIC Residual Certificateholders will generally be required to
report such REMIC items consistently with their treatment on the related REMIC's
tax  return and may in some  circumstances  be bound by a  settlement  agreement
between the Master Servicer,  as tax matters person,  and the IRS concerning any
such REMIC  item.  Adjustments  made to the REMIC tax return may require a REMIC
Residual  Certificateholder to make corresponding adjustments on its return, and
an audit of the REMIC's tax return, or the adjustments resulting from such an

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -120-

audit, could result in an audit of a REMIC Residual  Certificateholder's return.
No REMIC will be  registered  as a tax shelter  pursuant to Section  6111 of the
Code because it is not  anticipated  that any REMIC will have a net loss for any
of the first five taxable years of its existence.  Any person that holds a REMIC
Residual  Certificate as a nominee for another person may be required to furnish
to the related REMIC,  in a manner to be provided in Treasury  regulations,  the
name and address of such person and other information.

         Reporting of interest  income,  including any original issue  discount,
with respect to REMIC  Regular  Certificates  is required  annually,  and may be
required more frequently under Treasury  regulations.  These information reports
generally  are  required  to be sent to  individual  holders  of  REMIC  Regular
Interests  and  the  IRS;  holders  of  REMIC  Regular   Certificates  that  are
corporations,  trusts, securities dealers and certain other non-individuals will
be provided  interest and original issue  discount  income  information  and the
information set forth in the following paragraph upon request in accordance with
the requirements of the applicable regulations. The information must be provided
by the later of 30 days after the end of the quarter  for which the  information
was  requested,  or two weeks after the receipt of the  request.  The REMIC must
also  comply  with rules  requiring  a REMIC  Regular  Certificate  issued  with
original  issue discount to disclose on its face certain  information  including
the amount of original  issue  discount and the issue date,  and requiring  such
information  to be  reported  to the IRS.  Reporting  with  respect to the REMIC
Residual Certificates,  including income, excess inclusions, investment expenses
and relevant information  regarding  qualification of the REMIC's assets will be
made as required under the Treasury regulations, generally on a quarterly basis.

         As applicable,  the REMIC Regular Certificate  information reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period.  In addition,  the reports will include
information required by regulations with respect to computing the accrual of any
market discount.  Because exact computation of the accrual of market discount on
a constant yield method requires  information  relating to the holder's purchase
price that the Master Servicer will not have, such regulations only require that
information  pertaining  to the  appropriate  proportionate  method of  accruing
market  discount  be  provided.   See  "Taxation  of  Owners  of  REMIC  Regular
Certificates--Market Discount."

         The  responsibility  for complying with the foregoing  reporting  rules
will be  borne  by the  Master  Servicer.  Certificateholders  may  request  any
information with respect to the returns  described in Section  1.6049-7(e)(2) of
the Treasury regulations. Such request should be directed to the Master Servicer
at Residential Funding Corporation,  8400 Normandale Lake Boulevard,  Suite 600,
Minneapolis, Minnesota 55437.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -121-

         Backup Withholding With Respect to REMIC Certificates

         Payments of  interest  and  principal,  as well as payments of proceeds
from the sale of REMIC  Certificates,  may be subject to the "backup withholding
tax"  under  Section  3406 of the  Code at a rate of 31% if  recipients  of such
payments  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
payments that is required to supply  information  but that does not do so in the
proper manner.

         Foreign Investors in REMIC Certificates

         A REMIC Regular  Certificateholder that is not a "United States person"
(as defined  below) and is not subject to federal  income tax as a result of any
direct or indirect  connection to the United States in addition to its ownership
of a REMIC  Regular  Certificate  will not be subject to United  States  federal
income or  withholding  tax in  respect  of a  distribution  on a REMIC  Regular
Certificate,  provided  that the holder  complies to the extent  necessary  with
certain identification  requirements (including delivery of a statement,  signed
by the  Certificateholder  under  penalties  of  perjury,  certifying  that such
Certificateholder  is not a United  States  person  and  providing  the name and
address of such Certificateholder).  For these purposes,  "United States 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  whose  income is subject to
United States federal income tax regardless of its source, 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 have the
authority to control all substantial decisions of the Trust. It is possible that
the IRS may  assert  that the  foregoing  tax  exemption  should  not apply with
respect   to  a  REMIC   Regular   Certificate   held   by  a   REMIC   Residual
Certificateholder  that owns directly or indirectly a 10% or greater interest in
the REMIC Residual  Certificates.  If the holder does not qualify for exemption,
distributions  of  interest,  including  distributions  in  respect  of  accrued
original  issue  discount,  to such  holder may be subject to a tax rate of 30%,
subject to reduction under any applicable tax treaty.

         In  addition,  the  foregoing  rules  will not apply to exempt a United
States  shareholder of a controlled  foreign  corporation  from taxation on such
United States shareholder's allocable portion of the interest income received by
such controlled foreign corporation.

         Further,  it  appears  that a REMIC  Regular  Certificate  would not be
included  in the  estate of a  non-resident  alien  individual  and would not be
subject to United  States  estate  taxes.  However,  Certificateholders  who are
non-resident alien individuals should consult their tax advisors concerning this
question.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -122-

         Unless otherwise stated in the related Prospectus Supplement, transfers
of REMIC Residual  Certificates  to investors that are not United States Persons
will be prohibited under the related Pooling and Servicing Agreement.


                                         STATE AND OTHER TAX CONSEQUENCES

         In  addition  to the  federal  income  tax  consequences  described  in
"Certain Federal Income Tax Consequences,"  potential  investors should consider
the  state  and  local  tax  consequences  of the  acquisition,  ownership,  and
disposition  of the  Certificates  offered  hereunder.  State tax law may differ
substantially  from the corresponding  federal tax law, and the discussion above
does not  purport to  describe  any aspect of the tax laws of any state or other
jurisdiction. Therefore, prospective investors should consult their tax advisors
with respect to the various tax  consequences of investments in the certificates
offered hereunder.


                                               ERISA CONSIDERATIONS

         Sections 404 and 406 of ERISA impose  certain  fiduciary and prohibited
transaction  restrictions on employee  pension and welfare benefit plans subject
to ERISA ("ERISA Plans") and on certain other retirement plans and arrangements,
including  individual  retirement  accounts and  annuities,  Keogh  plans,  bank
collective  investment funds and insurance company general and separate accounts
in which  such  ERISA  Plans  are  invested.  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 and on  Individual
Retirement  Accounts  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),  and,  if no election  has been made under  Section
410(d) of the Code, church plans (as defined in Section 3(33) of ERISA), are not
subject to the ERISA requirements discussed herein. Accordingly,  assets of such
plans may be invested in Certificates without regard to the ERISA considerations
described below,  subject to the provisions of applicable federal and state law.
Any such plan that is qualified 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.

         In addition to imposing 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, 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,  collectively  "Parties  in  Interest")  who have  certain  specified
relationships to the Plans,  unless a statutory or  administrative  exemption is
available.  Certain  Parties  in  Interest  that  participate  in  a  prohibited
transaction may be subject to a penalty (or an

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -123-

excise tax) imposed  pursuant to Section  502(i) of ERISA or Section 4975 of the
Code, unless a statutory or  administrative  exemption is available with respect
to any such transaction.

Plan Asset Regulations

         An  investment  of the assets of a Plan in  Certificates  may cause the
underlying Mortgage Loans, Mortgage Securities or any other assets included in a
Trust Fund to be deemed plan  assets  ("Plan  Assets" as defined  below) of such
Plan. The U.S. Department of Labor (the "DOL") has promulgated regulations at 29
C.F.R.  ss.2510.3-101 (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 Fund) 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
Certificate) in such entity. Exceptions contained in the DOL Regulations provide
that a Plan's assets will not include an undivided  interest in each asset of an
entity in which it makes an equity investment if: (1) the entity is an operating
company;   or  (2)  the  equity   investment  made  by  the  Plan  is  either  a
"publicly-offered  security"  that is "widely  held," both as defined in the DOL
Regulations,  or a security issued by an investment company registered under the
Investment Company Act of 1940, as amended; or (3) Benefit Plan Investors do not
own 25% or more in value of any class of equity securities issued by the entity.
For  this  purpose,  "Benefit  Plan  Investors"  include  Plans,  as well as any
"employee benefit plan" as defined in Section 3(3) or ERISA which is not subject
to Title I of ERISA, such as governmental  plans (as defined in Section 3(32) of
ERISA) and church  plans (as defined in Section  3(33) of ERISA)  which have not
made an election under Section 410(d) of the Code,  foreign plans and any entity
whose underlying  assets include Plan Assets by reason of a Plan's investment in
the entity.  Because of the factual  nature of certain of the rules set forth in
the DOL Regulations,  Plan Assets either may be deemed to include an interest in
the  assets  of an  entity  (such as a Trust  Fund) or may be  deemed  merely to
include its interest in the instrument  evidencing such equity interest (such as
a  Certificate).  Therefore,  neither Plans nor such entities  should acquire or
hold  Certificates in reliance upon the  availability of any exception under the
DOL Regulations.  For purposes of this section "ERISA  Considerations," the term
"Plan  Assets"  or  "assets  of a Plan"  has the  meaning  specified  in the DOL
Regulations  and  includes an  undivided  interest in the  underlying  assets of
certain entities in which a Plan invests.

         The  prohibited  transaction  provisions  of  Section  406 of ERISA and
Section  4975 of the Code may apply to a Trust Fund and cause the  Company,  the
Master  Servicer,  any  Subservicer,  the Trustee,  the obligor under any credit
enhancement  mechanism or certain  affiliates thereof to be considered or become
Parties in Interest  with respect to an investing  Plan (or of a Plan holding an
interest in such an entity).  If so, the  acquisition or holding of Certificates
by or on behalf  of the  investing  Plan  could  also give rise to a  prohibited
transaction  under ERISA and the Code,  unless some statutory or  administrative
exemption is available.  Certificates acquired by a Plan would be assets of that
Plan.  Under the DOL  Regulations,  a Trust Fund,  including the Mortgage Loans,
Mortgage  Securities  or any other  assets held in such Trust Fund,  may also be
deemed to be assets of each Plan that  acquires  Certificates.  Special  caution
should be exercised before Plan Assets are used to acquire a Certificate in such
circumstances, especially if, with respect to such

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -124-

assets,  the Company,  the Master Servicer,  any Subservicer,  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 Plan Assets.

         Any person who has  discretionary  authority or control with respect to
the  management  or  disposition  of Plan  Assets and any  person  who  provides
investment  advice  with  respect  to such Plan  Assets for a fee (in the manner
described  above) is a fiduciary of the investing  Plan. If the Mortgage  Loans,
the Mortgage  Securities  or any other assets in a Trust Fund were to constitute
Plan Assets, then any party exercising  management or discretionary control with
respect to those Plan  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 any  investing
Plan.  In addition,  if the Mortgage  Loans,  Mortgage  Securities  or any other
assets in a Trust Fund were to constitute  Plan Assets,  then the acquisition or
holding of Certificates  by or on behalf of a Plan or with Plan Assets,  as well
as the  operation  of such Trust Fund,  may  constitute  or involve a prohibited
transaction under ERISA and the Code.

Prohibited Transaction Exemptions

         The  DOL  issued  an  individual  exemption,   Prohibited   Transaction
Exemption  94-29, (59 Fed. Reg. 14,674,  March 29, 1994 (the  "Exemption")),  to
Residential Funding and certain of its affiliates,  which generally exempts from
the application of certain of the prohibited  transaction  provisions of Section
406 of ERISA,  and the  excise  taxes  imposed on such  prohibited  transactions
pursuant to Section  4975(a) and (b) of the Code,  certain  transactions,  among
others,  relating to the  servicing  and  operation  of  mortgage  pools and the
purchase,  sale and holding of pass-through  certificates issued by such a trust
as to which (i) the Company or any of its  affiliates  is the  sponsor,  and any
entity  which has received  from the DOL an  individual  prohibited  transaction
exemption which is similar to the Exemption is the sole underwriter,  or manager
or co-manager of the  underwriting  syndicate or a seller or placement agent, or
(ii) the Company or an  affiliate  is the  underwriter,  provided  that  certain
conditions  set forth in the  Exemption  are  satisfied.  For  purposes  of this
section, the term "Underwriter" shall include (a) the Company and certain of its
affiliates,  (b)  any  person  directly  or  indirectly,  through  one  or  more
intermediaries,  controlling,  controlled  by or under  common  control with the
Company  and  certain  of its  affiliates,  (c) any  member of the  underwriting
syndicate  or  selling  group  of which a  person  described  in (a) or (b) is a
manager or co-manager with respect to a class of Certificates, or (d) any entity
which has received an exemption from the DOL relating to  Certificates  which is
similar to the Exemption.

         The Exemption sets forth six general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of Certificates to be
eligible for exemptive relief thereunder. First, the acquisition of Certificates
by a Plan or with Plan Assets must be on terms that are at least as favorable to
the  Plan as they  would be in an  arm's-length  transaction  with an  unrelated
party. Second, the Exemption only applies to Certificates  evidencing rights and
interests

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -125-

that are not  subordinated  to the rights and  interests  evidenced by the other
Certificates  of  the  same  trust.  Third,  the  Certificates  at the  time  of
acquisition  by a Plan or with  Plan  Assets  must be rated in one of the  three
highest generic rating categories by Standard & Poor's Ratings Services, Moody's
Investors  Service,  Inc.,  Duff & Phelps Credit  Rating Co. or Fitch  Investors
Service,  L.P.  (collectively,  the "Exemption Rating  Agencies").  Fourth,  the
Trustee  cannot be an  affiliate of any member of the  "Restricted  Group" which
consists of any Underwriter,  the Company, the Master Servicer,  any Subservicer
and any mortgagor with respect to assets of a Trust Fund  constituting more than
5% of the aggregate  unamortized  principal balance of the assets in the related
Trust Fund as of the date of initial  issuance of the  Certificates.  Fifth, the
sum of all payments made to and retained by the Underwriters  must represent not
more than reasonable compensation for underwriting the Certificates;  the sum of
all payments made to and retained by the Company  pursuant to the  assignment of
the  assets to the  related  Trust  Fund must  represent  not more than the fair
market  value  of such  obligations;  and the  sum of all  payments  made to and
retained by the Master Servicer and any Subservicer must represent not more than
reasonable compensation for such person's services under the related Pooling and
Servicing  Agreement and reimbursement of such person's  reasonable  expenses in
connection  therewith.  Sixth,  the Exemption  states that the investing Plan or
Plan-Asset  Investor must be an accredited investor as defined in Rule 501(a)(1)
of Regulation D of the Commission under the Securities Act of 1933, as amended.

         The  Exemption  also  requires  that each Trust Fund meet the following
requirements:  (i) the Trust Fund must consist solely of assets of the type that
have been  included in other  investment  pools;  (ii)  certificates  evidencing
interests  in such  other  investment  pools  must have been rated in one of the
three highest  categories of one of the Exemption  Rating  Agencies for at least
one year prior to the  acquisition of  Certificates by or on behalf of a Plan or
with Plan Assets;  and (iii)  certificates in such other  investment  pools must
have been purchased by investors other than Plans for at least one year prior to
any acquisition of Certificates by or on behalf of a Plan or with Plan Assets.

         A fiduciary or other investor of Plan Assets contemplating purchasing a
Certificate  must make its own  determination  that the general  conditions  set
forth above will be satisfied with respect to such Certificate.

         If the general conditions of the Exemption are satisfied, the Exemption
may provide an exemption from the  restrictions  imposed by Sections  406(a) and
407(a) of ERISA, as well as the excise taxes imposed by Sections 4975(a) and (b)
of the Code by reason of  Sections  4975(c)(1)(A)  through  (D) of the Code,  in
connection with the direct or indirect sale, exchange,  transfer, holding or the
direct  or  indirect  acquisition  or  disposition  in the  secondary  market of
Certificates  by a Plan or with Plan Assets.  However,  no exemption is provided
from the  restrictions of Sections  406(a)(1)(E)  and 406(a)(2) of ERISA for the
acquisition  or holding of a Certificate by an Excluded Plan or with Plan Assets
of an Excluded  Plan by any person who has  discretionary  authority  or renders
investment  advice  with  respect  to Plan  Assets of such  Excluded  Plan.  For
purposes of the  Certificates,  an  "Excluded  Plan" is a Plan  sponsored by any
member of the Restricted Group.


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -126-

         If certain specific conditions of the Exemption are also satisfied, the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1)  and (b)(2) of ERISA,  as well as the excise taxes  imposed by Section
4975(a) and (b) of the Code by reason of Section  4975(c)(1)(E)  of the Code, in
connection  with (1) the  direct or  indirect  sale,  exchange  or  transfer  of
Certificates in the initial  issuance of Certificates  between the Company or an
Underwriter  and a Plan  when the  person  who has  discretionary  authority  or
renders  investment  advice with respect to the  investment of the relevant Plan
Assets in the  Certificates is (a) a mortgagor with respect to 5% or less of the
fair market  value of the assets of a Trust Fund or (b) an  affiliate  of such a
person  (provided  that,  with respect to the  acquisition  of  certificates  in
connection with the initial issuance of the certificates,  certain  quantitative
restrictions  set forth in the  Exemption  are met),  (2) the direct or indirect
acquisition or disposition in the secondary  market of Certificates by a Plan or
with Plan  Assets  and (3) the  holding of  Certificates  by a Plan or with Plan
Assets.

         Additionally,  if certain  specific  conditions  of the  Exemption  are
satisfied,  the Exemption may provide an exemption from the restrictions imposed
by Sections 406(a),  406(b) and 407(a) of ERISA, as well as the taxes imposed by
Sections  4975(a) and (b) of the Code by reason of Section  4975(c) of the Code,
for  transactions in connection with the servicing,  management and operation of
the  Mortgage  Pools.  Unless  otherwise  set  forth in the  related  Prospectus
Supplement,  the Company  expects that the specific  conditions of the Exemption
required for this purpose will be satisfied with respect to the  Certificates so
that the Exemption would provide an exemption from the  restrictions  imposed by
Sections  406(a)  and (b) of  ERISA,  as well as the  excise  taxes  imposed  by
Sections  4975(a) and (b) of the Code by reason of Section  4975(c) of the Code,
for  transactions in connection with the servicing,  management and operation of
the Mortgage  Pools,  provided that the general  conditions of the Exemption are
satisfied.

         The  Exemption  also may  provide an  exemption  from the  restrictions
imposed by Sections  406(a) and 407(a) of ERISA, as well as the taxes imposed by
Section 4975(a) and (b) of the Code by reason of Sections  4975(c)(1)(A) through
(D) of the Code,  if such  restrictions  are deemed to  otherwise  apply  merely
because  a  person  is  deemed  to be a Party In  Interest  with  respect  to an
investing  Plan (or the  investing  entity  holding  Plan  Assets)  by virtue of
providing  services  to the Plan  (or by  virtue  of  having  certain  specified
relationships  to such a person)  solely as a result of the Plan's  ownership of
Certificates.

         In addition to the Exemption,  a fiduciary or other Plan Asset investor
should consider the availability of certain class exemptions  granted by the DOL
("Class  Exemptions"),  which  provide  relief  from  certain of the  prohibited
transaction  provisions  of ERISA and the related  excise tax  provisions of the
Code, including Prohibited  Transaction Class Exemption ("PTCE") 83-1, regarding
transactions  involving mortgage pool investment trusts;  PTCE 95-60,  regarding
transactions  by  insurance  company  general  accounts,  PTCE  90-1,  regarding
investments by insurance company pooled separate accounts; PTCE 91-38, regarding
investments  by  bank  collective   investment  funds;  PTCE  84-14,   regarding
transactions  effected by a "qualified  professional  asset  manager";  and PTCE
96-23,  regarding  transactions  effected by an  "in-house  asset  manager."  In
particular,   in  connection  with  a  contemplated   purchase  of  Certificates
representing  a  beneficial  ownership  interest  in  a  pool  of  single-family
residential first or second

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -127-

mortgage  loans,  such  fiduciary  or other Plan  investor  should  consider the
availability  of the Exemption or PTCE 83-1.  There can be no assurance that any
of the Class Exemptions will apply with respect to any particular Plan's or Plan
investor's  investment in Certificates or, even if a Class Exemption were deemed
to apply,  that such Class  Exemption would apply to all  transactions  that may
occur in connection  with or as a result of such an  investment.  The respective
Prospectus  Supplement  with  respect to a series of  Certificates  may  contain
additional information regarding the application of the Exemption,  PTCE 83-1 or
any other Class Exemption, with respect to the Certificates offered thereby.

Insurance Company General Accounts

         In addition to any exemption that may be available under PTCE 95-60 for
the purchase and holding of the  Certificates  by an insurance  company  general
account,  the Small  Business  Job  Protection  Act of 1996 added a new  Section
401(c) to ERISA,  which provides certain exemptive relief from the provisions of
Part 4 of  Title  I of  ERISA  and  Section  4975  of the  Code,  including  the
prohibited  transaction  restrictions  imposed by ERISA and the  related  excise
taxes  imposed  by  Section  4975 of the Code,  for  transactions  involving  an
insurance company general account.  Pursuant to Section 401(c) of ERISA, the DOL
is required  to issue final  regulations  ("401(c)  Regulations")  no later than
December 31, 1997 which are to provide  guidance for the purpose of determining,
in cases where insurance  policies supported by an insurer's general account are
issued to or for the benefit of a Plan on or before  December  31,  1998,  which
general account assets constitute Plan Assets. Section 401(c) of ERISA generally
provides  that,  until the date which is 18 months after the 401(c)  Regulations
become final, no person shall be subject to liability under Part 4 of Title I of
ERISA and Section 4975 of the Code on the basis of a claim that the assets of an
insurance  company  general  account  constitute  Plan  Assets,  unless  (i)  as
otherwise  provided  by the  Secretary  of Labor in the  401(c)  Regulations  to
prevent  avoidance  of the  regulations  or (ii) an  action  is  brought  by the
Secretary  of Labor for  certain  breaches  of  fiduciary  duty which would also
constitute  a  violation  of federal  or state  criminal  law.  Any assets of an
insurance company general account which support  insurance  policies issued to a
Plan after  December 31, 1998 or issued to Plans on or before  December 31, 1998
for which the insurance company does not comply with the 401(c)  Regulations may
be treated as Plan Assets.  In addition,  because Section 401(c) does not relate
to  insurance  company  separate  accounts,  separate  account  assets are still
treated as Plan Assets of any Plan invested in such separate account.  Insurance
companies  contemplating  the  investment  of  general  account  assets  in  the
Certificates  should  consult  with  their  legal  counsel  with  respect to the
applicability  of PTCE 95-60 and Section 401(c) of ERISA,  including the general
account's  ability to continue to hold the Certificates  after the date which is
18 months after the date the 401(c) Regulations become final.

Representation from Investing Plans

         It is not clear whether  Certificates  backed by Revolving Credit Loans
with  respect to which  certain  Trust  Balances of  Revolving  Credit Loans are
included in the related Trust Fund would constitute  "certificates" for purposes
of the Exemption.  In  promulgating  the  Exemption,  the DOL did not have under
consideration interests in mortgage pools of the exact nature described in this

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -128-

paragraph and accordingly,  unless otherwise  provided in the related Prospectus
Supplement,  Certificates  representing interests as described in this paragraph
should  not be  purchased  by or on behalf of a Plan or with Plan  Assets  based
solely upon the Exemption.  In addition,  the exemptive  relief  afforded by the
Exemption  will not  apply to the  purchase,  sale or  holding  of any  class of
Subordinate Certificates and may not apply to any Certificates where the related
Trust Fund  contains  a Funding  Account  during the period in which  additional
Mortgage Loans are permitted to be transferred to such Trust Fund.

         To the extent  Certificates are backed by Revolving Credit Loans or are
Subordinate  Certificates or the related Trust Fund contains a Funding  Account,
except as otherwise specified in the respective Prospectus Supplement, transfers
of such Certificates to a Plan, to a trustee or other person acting on behalf of
any  Plan,  or to any  other  person  using  the  Plan  Assets  to  effect  such
acquisition will not be registered by the Trustee unless the transferee provides
the  Company,  the  Trustee and the Master  Servicer  with an opinion of counsel
satisfactory to the Company, the Trustee and the Master Servicer,  which opinion
will not be at the expense of the  Company,  the Trustee or the Master  Servicer
that  the  purchase  of  such  Certificates  by or on  behalf  of  such  Plan is
permissible  under  applicable  law,  will  not  constitute  or  result  in  any
non-exempt  prohibited  transaction  under ERISA or Section 4975 of the Code and
will not  subject  the  Company,  the  Trustee  and the Master  Servicer  to any
obligation  in  addition  to  those  undertaken  in the  Pooling  and  Servicing
Agreement.  In lieu of such  opinion of counsel,  the  transferee  may provide a
certification  of  facts  substantially  to the  effect  that  the  purchase  of
Certificates by or on behalf of such Plan is permissible  under  applicable law,
will not constitute or result in a non-exempt prohibited transaction under ERISA
or Section 4975 of the Code,  will not subject the  Company,  the Trustee or the
Master Servicer to any obligation in addition to those undertaken in the Pooling
and Servicing Agreement, and the following conditions are met: (a) the source of
funds used to  purchase  such  Certificates  is an  "insurance  company  general
account"  (as such term is defined in PTCE  95-60)  and (b) the  conditions  set
forth in Section I and Section III of PTCE 95-60 have been  satisfied  as of the
date of the acquisition of such Certificates.

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  "unrelated  business  taxable
income"  ("UBTI")  within the  meaning of Section  512 of the Code.  All "excess
inclusions"  of a REMIC  allocated  to a REMIC  Residual  Certificate  held by a
Tax-Exempt  Investor will be considered UBTI and thus will be subject to federal
income tax. See "Certain Federal Income Tax  Consequences--Taxation of Owners of
REMIC Residual Certificates--Excess Inclusions."

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -129-


Consultation with Counsel

         There can be no assurance that the Exemption or any other DOL exemption
will apply with respect to any  particular  Plan that acquires the  Certificates
or,  even if all the  conditions  specified  therein  were  satisfied,  that the
exemption would apply to transactions  involving a Trust Fund.  Prospective Plan
investors should consult with their legal counsel concerning the impact of ERISA
and the Code and the  potential  consequences  to their  specific  circumstances
prior to making an investment in the Certificates.

         Before  purchasing a  Certificate,  a fiduciary of a Plan should itself
confirm  that (a) all the  specific  and  general  conditions  set  forth in the
Exemption or in one of the Class  Exemptions  would be satisfied  and (b) in the
case of a Certificate purchased under the Exemption, the Certificate constitutes
a  "certificate"  for purposes of the  Exemption.  In addition to making its own
determination  as to the  availability  of the exemptive  relief provided in the
Exemption or in any of the Class Exemptions,  the Plan fiduciary should consider
its general fiduciary obligations under ERISA in determining whether to purchase
a Certificate on behalf of a Plan.


                                             LEGAL INVESTMENT MATTERS

         Each class of Certificates offered hereby and by the related Prospectus
Supplement  will be  rated at the date of  issuance  in one of the four  highest
rating categories by at least one Rating Agency.  Unless otherwise  specified in
the related Prospectus  Supplement,  each class of Certificates will evidence an
interest in Mortgage Loans primarily secured by second or more junior liens, and
therefore  will not constitute  "mortgage  related  securities"  for purposes of
SMMEA.  Accordingly,  investors whose  investment  authority is subject to legal
restrictions  should  consult their legal  advisors to determine  whether and to
what extent the Certificates constitute legal investments for them.

         All   depository   institutions   considering   an  investment  in  the
Certificates  should  review  the  Federal  Financial  Institutions  Examination
Council's  Supervisory  Policy Statement on the Selection of Securities  Dealers
and Unsuitable  Investment  Practices (to the extent adopted by their respective
regulators),  setting forth,  in relevant  part,  certain  investment  practices
deemed to be unsuitable for an institution's  investment  portfolio,  as well as
guidelines for investing in certain
types of mortgage related securities.

         The foregoing does not take into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor"  provisions,  percentage-of-assets  limits and provisions
which may restrict or prohibit  investment in securities which are not "interest
bearing" or "income paying."


[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -130-

         There may be other  restrictions  on the  ability of certain  investors
either to purchase  certain  classes of Certificates or to purchase any class of
Certificates  representing  more than a specified  percentage of the  investors'
assets.   The   Company   will  make  no   representations   as  to  the  proper
characterization  of any class of  Certificates  for legal  investment  or other
purposes,  or as to the ability of particular investors to purchase any class of
Certificates under applicable legal investment restrictions. These uncertainties
may adversely  affect the liquidity of any class of  Certificates.  Accordingly,
all investors whose  investment  activities are subject to legal investment laws
and  regulations,  regulatory  capital  requirements  or  review  by  regulatory
authorities should consult with their legal advisors in determining  whether and
to what extent the Certificates of any class constitute legal investments or are
subject to investment, capital or other restrictions.


                                                  USE OF PROCEEDS

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
substantially  all  of  the  net  proceeds  to be  received  from  the  sale  of
Certificates  will be applied by the Company to finance the  purchase  of, or to
repay  short-term  loans incurred to finance the purchase of, the Mortgage Loans
or  Mortgage  Securities  underlying  the  Certificates  or  will be used by the
Company for general  corporate  purposes.  The Company expects that it will make
additional sales of securities  similar to the  Certificates  from time to time,
but the timing and amount of any such  additional  offerings  will be  dependent
upon a number of factors,  including the volume of mortgage  loans  purchased by
the Company, prevailing interest rates, availability of funds and general market
conditions.


                                              METHODS OF DISTRIBUTION

         The  Certificates   offered  hereby  and  by  the  related   Prospectus
Supplements  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 net proceeds to the Company from such sale.

         The  Company  intends  that  Certificates  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 Certificates may be made through a combination of two or more of these
methods. Such methods are as follows:

     1. by negotiated  firm commitment or best efforts  underwriting  and public
re-offering by underwriters;
     2. by  placements  by the  Company  with  institutional  investors  through
dealers; and
     3. by direct placements by the Company with institutional investors.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -131-

         In  addition,  if  specified in the related  Prospectus  Supplement,  a
series of  Certificates  may be offered in whole or in part to the Seller of the
related Mortgage Loans (and other assets, if applicable) that would comprise the
Mortgage Pool in respect of such Certificates.

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

         In  connection  with the  sale of the  Certificates,  underwriters  may
receive  compensation from the Company or from purchasers of the Certificates in
the form of discounts,  concessions  or  commissions.  Underwriters  and dealers
participating  in the  distribution  of the  Certificates  may be  deemed  to be
underwriters  in  connection  with  such  Certificates,  and  any  discounts  or
commissions  received  by them from the  Company and any profit on the resale of
Certificates by them may be deemed to be underwriting  discounts and commissions
under the Securities Act of 1933, as amended.

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of any series of  Certificates  will  provide that the  obligations  of the
underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
underwriters  will be  obligated to purchase  all such  Certificates  if any are
purchased  (other than in  connection  with an  underwriting  on a best  efforts
basis) and that,  in limited  circumstances,  the  Company  will  indemnify  the
several  underwriters  and the  underwriters  will indemnify the Company against
certain civil  liabilities,  including  liabilities  under the Securities Act of
1933, as amended,  or will contribute to payments required to be made in respect
thereof.

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

         The Company  anticipates that the  Certificates  offered hereby will be
sold primarily to  institutional  investors or  sophisticated  non-institutional
investors. Purchasers of Certificates,  including dealers, may, depending on the
facts and circumstances of such purchases, be deemed to be "underwriters" within
the meaning of the  Securities  Act of 1933,  as  amended,  in  connection  with
reoffers  and sales by them of  Certificates.  Holders  of  Certificates  should
consult  with their legal  advisors in this regard  prior to any such reoffer or
sale.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -132-



                                                   LEGAL MATTERS

         Certain legal matters,  including  certain  federal income tax matters,
will be passed upon for the Company by Thacher  Proffitt & Wood,  New York,  New
York, or by Orrick, Herrington & Sutcliffe LLP, New York, New York, as specified
in the Prospectus Supplement.


                                               FINANCIAL INFORMATION

         The  Company  has  determined  that its  financial  statements  are not
material to the  offering  made hereby.  The  Certificates  do not  represent an
interest in or an obligation of the Company. The Company's only obligations with
respect to a series of  Certificates  will be to  repurchase  Mortgage  Loans or
Mortgage  Securities  upon any breach of  certain  limited  representations  and
warranties  made by the  Company,  or as  otherwise  provided in the  applicable
Prospectus Supplement.

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -133-


                                          INDEX OF PRINCIPAL DEFINITIONS

                                                                       age
401(c) Regulations.....................................................126
Account Balance   ......................................................28
Accrual Certificates.....................................................6
Actuarial Mortgage Loan.................................................26
Additional Balance......................................................28
Additional Charges......................................................28
Advance           ......................................................53
Affiliated Sellers......................................................21
ARM Loans         ......................................................25
Audit Guide       ......................................................72
Balloon Amount    ......................................................26
Balloon Loans     ......................................................26
Bankruptcy Loss   ......................................................61
Bankruptcy Losses ......................................................65
Beneficial Owner  ......................................................43
Book-Entry Certificates.................................................42
CEDEL             ......................................................42
CEDEL Participants......................................................44
CERCLA            ......................................................93
Certificate Account.....................................................49
Certificate Administrator...............................................23
Certificate Registrar...................................................42
Certificateholder ......................................................42
Certificates      .......................................................1
Class Exemptions  .....................................................126
Clearance Cooperative...................................................44
Closed-End Loans  .......................................................1
Closing Date      .....................................................103
CLTV              ......................................................22
Code              ......................................................13
Combined Loan-to-Value Ratio............................................22
Commission        .......................................................3
Committee Report  .....................................................102
Company           .......................................................1
Conservation Act  ......................................................93
Contributions Tax .....................................................117
Convertible Mortgage Loan...............................................27
Cooperative       ......................................................85
Cooperative Loans ......................................................20
Cooperative Note  ......................................................85

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -134-

Cooperative Notes ......................................................20
Credit Enhancer   ......................................................63
Credit Line Agreements..................................................27
Credit Utilization Rate.................................................23
Crime Control Act ......................................................97
Custodial Account ......................................................37
Custodian         ......................................................46
Debt Service Reduction..................................................65
Defaulted Mortgage Loss.................................................61
Deferred Interest ......................................................26
Deficient Valuation.....................................................64
Deleted Mortgage Loan...................................................37
Depositaries      ......................................................42
Designated Seller ......................................................21
Designated Seller Transaction...........................................21
Determination Date......................................................53
DIDMC             ......................................................99
Disqualified Persons...................................................122
Distribution Amount.....................................................52
Distribution Date .......................................................8
DOL               .....................................................122
DOL Regulations   .....................................................122
Draw              ......................................................28
Draw Period       ......................................................28
DTC               ......................................................42
DTC Participants  ......................................................42
Eligible Account  ......................................................49
Environmental Lien......................................................93
ERISA             ......................................................13
ERISA Plans       .....................................................121
Euroclear         ......................................................42
Euroclear Operator......................................................44
Euroclear Participants..................................................44
Excess Interest   ......................................................66
Excess Spread     ......................................................47
Exchange Act      .......................................................3
Excluded Balance  ......................................................29
Excluded Plan     .....................................................125
Excluded Spread   ......................................................47
Exemption         .....................................................123
Exemption Rating Agencies..............................................124
Extraordinary Losses....................................................62
FDIC              ......................................................34
Finance Charge    ......................................................28

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -135-

Financial Guaranty Insurance Policy.....................................63
Fraud Loss        ......................................................62
Funding Account   ......................................................55
Garn-St Germain Act.....................................................94
Gross Margin      ......................................................25
Guide             ......................................................30
High Cost Loans   ......................................................92
Home Equity Program.....................................................30
Index             ......................................................25
Indirect Participants...................................................43
Insurance Proceeds......................................................48
Insurer           ......................................................63
Issue Premium     .....................................................110
Junior Ratio      ......................................................23
Letter of Credit  ......................................................64
Letter of Credit Bank...................................................64
Liquidated Mortgage Loan................................................59
Liquidation Proceeds....................................................48
Manager           ......................................................22
Mark-to-Market Regulations.............................................114
Master Commitments......................................................31
Mezzanine Certificates...................................................7
Mortgage          ......................................................28
Mortgage Loans    .......................................................1
Mortgage Note     ......................................................20
Mortgage Rate     ......................................................25
Mortgage Securities......................................................8
Mortgaged Properties.....................................................8
Mortgagor         ......................................................15
Net Mortgage Rate ......................................................78
Nonrecoverable Advance..................................................51
OID Regulations   .....................................................100
Overcollateralization...................................................67
Participants      ......................................................42
Parties in Interest....................................................122
Pass-Through Rate .......................................................6
Paying Agent      ......................................................51
Percentage Interest.....................................................52
Permitted Investments...................................................49
Plan Assets       .....................................................123
Plans             .....................................................122
Pooling and Servicing Agreement..........................................6
Prepayment Assumption..................................................102
Prepayment Interest Shortfall............................................9

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -136-

Principal Balance ......................................................28
Prohibited Transactions Tax............................................116
PTCE 83-1         .....................................................126
Purchase Price    ......................................................37
Purchase Obligations....................................................69
Qualified Insurer ......................................................68
Qualified Substitute Mortgage Loan......................................37
Rating Agency     ......................................................12
Realized Loss     ......................................................62
Record Date       ......................................................52
Registration Statement...................................................3
Relief Act        ......................................................96
REMIC             .......................................................1
REMIC Provisions  .....................................................100
REMIC Regular Certificates.............................................100
REMIC Regulations .....................................................100
REMIC Residual Certificates............................................100
REO Mortgage Loan ......................................................59
Reserve Fund      ......................................................67
Residential Funding......................................................5
Revolving Credit Loans...................................................1
RICO              ......................................................97
Risk Factors      ......................................................14
Sellers           ......................................................21
Senior Certificates......................................................7
Senior Percentage ......................................................65
Senior/Subordinate Series...............................................41
Servicing Advances......................................................50
Simple Interest Mortgage Loan...........................................26
Single Certificate......................................................56
SMMEA             ......................................................12
Special Hazard Instrument...............................................62
Special Hazard Insurance Policy.........................................64
Special Hazard Loss.....................................................61
Spread Account    ......................................................67
Stated Principal Balance................................................62
Strip Certificates.......................................................6
Subordinate Certificates.................................................7
Subservicers      ......................................................23
Subservicing Account....................................................48
Subservicing Agreement..................................................39
Tax Favored Plans .....................................................121
Tax-Exempt Investor....................................................128
Terms and Conditions....................................................44
Tiered REMICs     .....................................................101

[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>


                                                      -137-
Title V           ......................................................95
Title VIII        ......................................................96
Trust Balance     ......................................................29
Trust Fund        .......................................................1
Trustee           .......................................................5
UBTI              .....................................................128
UCC               ......................................................90
Unaffiliated Sellers....................................................21



[NY01B:322949.7]  16069-00377  05/27/97 2:24pm

<PAGE>








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