PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED SEPTEMBER 28, 1998)

                                  $261,648,739
OCWEN                   OCWEN MORTGAGE LOAN ASSET BACKED
[LOGO]                   CERTIFICATES, SERIES 1998-OFS3

                 $226,326,000   CLASS A      VARIABLE PASS-THROUGH RATE
                 $ 16,353,000   CLASS M-1    VARIABLE PASS-THROUGH RATE
                 $ 10,465,000   CLASS M-2    VARIABLE PASS-THROUGH RATE
                 $  8,504,739   CLASS B      VARIABLE PASS-THROUGH RATE

 Distributions payable on the 25th day of each month, commencing in October 1998

                        FINANCIAL ASSET SECURITIES CORP.
                                    Depositor

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

                                   LMAC, INC.
                                     Seller

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

                         OCWEN FINANCIAL SERVICES, INC.
                                 Master Servicer

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

     The  Ocwen  Mortgage  Loan  Asset  Backed  Certificates,  Series  1998-OFS3
(collectively,  the "Certificates") consist of (i) the Class A Certificates (the
"Senior  Certificates"),  (ii) the  Class  M-1  Certificates  and the  Class M-2
Certificates  (collectively,  the "Mezzanine  Certificates"),  (iii) the Class B
Certificates  (the  "Subordinate  Certificates"  and,  together  with the Senior
Certificates and the Mezzanine Certificates,  the "Offered Certificates"),  (iv)
the  Class OC  Certificates  and (v) the  Class R  Certificates  (the  "Residual
Certificates"). Only the Offered Certificates are offered hereby.

     Distributions on the Offered  Certificates  will be made on the 25th day of
each  month  or,  if such day is not a  business  day,  on the  next  succeeding
business  day,  beginning  in October 1998 (each,  a  "Distribution  Date").  As
described more fully herein,  interest payable with respect to each Distribution
Date will accrue on the Offered Certificates during the period commencing on the
immediately  preceding  Distribution  Date (or, in the case of the first period,
commencing  on the  Closing  Date) and ending on the day  preceding  the current
Distribution  Date.  Interest  will be calculated on the basis of a 360-day year
and the actual number of days in the applicable Accrual Period, will be based on
the then outstanding  Certificate Principle Balance of the related Class and the
then applicable  Pass-Through Rate thereon.
                                                  (cover continued on next page)

FOR A DISCUSSION OF CERTAIN RISKS  ASSOCIATED  WITH AN INVESTMENT IN THE OFFERED
CERTIFICATES,  SEE THE  INFORMATION  UNDER "RISK FACTORS"  BEGINNING ON PAGE S-9
HEREIN AND IN THE PROSPECTUS BEGINNING ON PAGE 14.

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

PROCEEDS  OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON THE
OFFERED  CERTIFICATES.  THE  CERTIFICATES  DO  NOT  REPRESENT  INTERESTS  IN  OR
OBLIGATIONS OF THE DEPOSITOR,  SELLER, MASTER SERVICER, TRUSTEE OR ANY AFFILIATE
THEREOF,  EXCEPT TO THE EXTENT PROVIDED  HEREIN.  NEITHER THE MORTGAGE LOANS NOR
THE CERTIFICATES ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

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

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

     The Offered  Certificates  are being offered by Greenwich  Capital Markets,
Inc.  (the  "Underwriter")  from  time  to time in  negotiated  transactions  or
otherwise at varying  prices to be determined  at the time of sale.  Proceeds to
the  Depositor  with  respect to the  Offered  Certificates  are  expected to be
approximately  $260,994,617,  before deducting  issuance expenses payable by the
Depositor, estimated to be $455,000.

     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 approval of certain legal matters by counsel. It is expected that delivery of
the Offered  Certificates will be made in book-entry form through the facilities
of The Depository Trust Company,  Cedel Bank, societe anonyme, and the Euroclear
System on or about September 29, 1998 (the "Closing Date").

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

                                [GREENWICH LOGO]
 September 28, 1998




                                                                              ii
     THE  YIELDS  TO  MATURITY  OF THE  OFFERED  CERTIFICATES  MAY VARY FROM THE
ANTICIPATED  YIELDS TO THE  EXTENT  ANY SUCH  CERTIFICATES  ARE  PURCHASED  AT A
DISCOUNT OR PREMIUM  AND TO THE EXTENT THE RATE AND TIMING OF  PAYMENTS  THEREON
ARE  SENSITIVE  TO  THE  RATE  AND  TIMING  OF  PRINCIPAL  PAYMENTS   (INCLUDING
PREPAYMENTS)  OF THE  MORTGAGE  LOANS.  THE YIELD TO  INVESTORS  ON THE  OFFERED
CERTIFICATES  WILL ALSO BE SENSITIVE  TO, AMONG OTHER  THINGS,  THE LEVEL OF THE
LONDON  INTERBANK  OFFERED RATE FOR  ONE-MONTH  UNITED  STATES  DOLLAR  DEPOSITS
("ONE-MONTH  LIBOR").  CERTIFICATEHOLDERS  SHOULD  CONSIDER,  IN THE CASE OF ANY
OFFERED  CERTIFICATES  PURCHASED  AT A  DISCOUNT,  THE  RISK  THAT A LOWER  THAN
ANTICIPATED  RATE OF PRINCIPAL  PAYMENTS COULD RESULT IN AN ACTUAL YIELD THAT IS
LOWER THAN THE  ANTICIPATED  YIELD AND, IN THE CASE OF ANY OFFERED  CERTIFICATES
PURCHASED  AT A  PREMIUM,  THE  RISK  THAT A  FASTER  THAN  ANTICIPATED  RATE OF
PRINCIPAL  PAYMENTS  COULD  RESULT IN AN  ACTUAL  YIELD  THAT IS LOWER  THAN THE
ANTICIPATED   YIELD.   SEE  "RISK   FACTORS--YIELD,   PREPAYMENT   AND  MATURITY
CONSIDERATIONS" HEREIN.

     The Certificates represent in the aggregate the entire beneficial ownership
interest in a Trust Fund (the "Trust Fund") consisting  primarily of a pool (the
"Mortgage Pool") of conventional, one- to four-family, first lien mortgage loans
having  original  terms to  maturity  ranging  from 10  years  to 30 years  (the
"Mortgage  Loans").  The  Mortgage  Loans were  originated  or acquired by Ocwen
Financial  Services,  Inc. (the  "Originator"),  a subsidiary of Ocwen Financial
Corporation,  in the ordinary course of its business. LMAC, Inc. (the "Seller"),
a  wholly-owned  finance  subsidiary of Ocwen  Financial  Services,  Inc.,  will
acquire the Mortgage Loans from the Originator in a transaction  contemporaneous
with the transfer of the Mortgage  Loans from the Seller to the  Depositor.  The
Depositor will acquire the Mortgage Loans from the Seller pursuant to a Mortgage
Loan  Purchase  Agreement,   dated  as  of  September  1,  1998  (the  "Purchase
Agreement"),  between  the  Depositor  and the  Seller.  The Trust  Fund will be
created pursuant to a Pooling and Servicing Agreement,  dated as of September 1,
1998  (the  "Pooling  and  Servicing  Agreement"),  among the  Depositor,  Ocwen
Financial Services, Inc., as Master Servicer, LMAC, Inc., as Seller, and Norwest
Bank Minnesota,  National Association, as Trustee. The Mortgage Pool consists of
fixed-rate  Mortgage  Loans  ("Fixed Rate Mortgage  Loans")  having an aggregate
principal  balance  as  of  September  1,  1998  (the  "Cut-off  Date"),   after
application of scheduled  payments due on or prior to the Cut-off Date,  whether
or not received,  of approximately  $70,414,758.90 and adjustable-rate  Mortgage
Loans  ("Adjustable Rate Mortgage Loans") having an aggregate  principal balance
as of the Cut-off Date, after application of scheduled  payments due on or prior
to the Cut-off Date whether or not received, of approximately $191,234,079.71 in
each case  subject  to a  permitted  variance  as  described  herein  under "The
Mortgage  Pool." Each  Adjustable  Rate Mortgage  Loan  provides for  semiannual
adjustment to the Loan Rate thereon based on six-month London interbank  offered
rates for United  States dollar  deposits  (the  "Index") and for  corresponding
adjustments to the monthly  payment amount due thereon,  in each case subject to
the  limitations  described  herein;  provided  that in the case of 0.34% of the
Adjustable Rate Mortgage Loans, the first adjustment for such Mortgage Loan will
occur after an initial period of one year following origination,  in the case of
84.60% of the Adjustable Rate Mortgage Loans,  two years following  origination,
in the  case of  0.28%  of the  Adjustable  Rate  Mortgage  Loans,  three  years
following origination,  and in the case of 0.80% of the Adjustable Rate Mortgage
Loans, five years following origination,  each by aggregate principal balance of
the Adjustable Rate Mortgage Loans as of the Cut-off Date.

     The interests of the owners of the Offered  Certificates  will initially be
represented by book-entries on the records of The Depository  Trust Company (the
"Depository"),  Cedel  Bank,  societe  anonyme,  and the  Euroclear  System  and
participating members thereof. No person acquiring a beneficial interest in such
a Certificate  will be entitled to receive a physical  certificate  representing
such Certificate, except in the limited circumstances described herein.
See "Description of the Certificates--Book-Entry Certificates" herein.

     For  federal  income tax  purposes,  the Trust Fund will  include  multiple
segregated  asset pools,  with respect to which  elections will be made to treat
each as a "real estate mortgage  investment  conduit" (a "REMIC").  As described
more fully herein and in the Prospectus,  the Offered Certificates and the Class
OC  Certificates,  which are not  offered  hereby,  will  constitute  beneficial
ownership  of  the  "regular  interests"  in  the  Master  REMIC.  The  Class  R
Certificates   will  constitute  the  beneficial   ownership  of  the  "residual
interests" in the Master REMIC and each Subsidiary  REMIC. See "Certain Material
Federal Income Tax Consequences" herein and "Certain Material Federal Income Tax
Considerations" in the Prospectus.

     The  Underwriter  intends  to  make  a  secondary  market  in  the  Offered
Certificates  but has no  obligation  to do so.  There is currently no secondary
market for the Offered  Certificates  and there can be no assurance  that such a
market will develop or, if it does develop, that it will continue.

     This Prospectus  Supplement does not contain complete information about the
offering of the Offered Certificates. Additional information is contained in the
Prospectus dated September 28, 1998 (the  "Prospectus")  which  accompanies this
Prospectus  Supplement  and  purchasers  are urged to read both this  Prospectus
Supplement and the Prospectus in full. Sales of the Offered Certificates may not
be consummated unless the purchaser has received both this Prospectus Supplement
and the Prospectus.

         UNTIL  NINETY DAYS AFTER THE DATE OF THIS  PROSPECTUS  SUPPLEMENT,  ALL
DEALERS  EFFECTING  TRANSACTIONS  IN THE  OFFERED  CERTIFICATES,  WHETHER OR NOT
PARTICIPATING  IN THIS  DISTRIBUTION,  MAY BE REQUIRED  TO DELIVER A  PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS.  THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO  DELIVER  A  PROSPECTUS   SUPPLEMENT  AND  THE  PROSPECTUS   WHEN  ACTING  AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

     To the extent  statements  contained  herein do not relate to historical or
current  information,  this  Prospectus  Supplement  may be deemed to consist of
forward  looking  statements  that  involve  risks  and  uncertainties  that may
adversely  affect the  distributions to be made on, or the yield of, the Offered
Certificates,  which risks and  uncertainties are discussed under "Risk Factors"
and "Yield,  Prepayment  and  Maturity  Considerations."  As a  consequence,  no
assurance can be given as to the actual  distributions  on, or the yield of, any
Class of Offered Certificates.


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     There are  incorporated  herein by  reference  all  documents  filed by the
Depositor  with  the  Securities  and  Exchange  Commission  (the  "Commission")
pursuant to Sections 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of
1934, as amended, on or subsequent to the date of this Prospectus Supplement and
prior to the  termination  of the  offering  of the  Offered  Certificates.  The
Depositor  will provide  without  charge to each person to whom this  Prospectus
Supplement and Prospectus  are delivered,  on request of such person,  a copy of
any or all of the  documents  incorporated  herein by  reference  other than the
exhibits to such documents  (unless such exhibits are specifically  incorporated
by reference in such documents). Requests should be made to John P. Graham, Vice
President,  Financial Asset Securities Corp., in writing, at 600 Steamboat Road,
Greenwich, Connecticut 06830.








                                SUMMARY OF TERMS

     This  Summary of Terms is  qualified  in its  entirety by  reference to the
detailed  information  appearing elsewhere in this Prospectus  Supplement and in
the accompanying  Prospectus.  Certain capitalized terms used in this Summary of
Terms are defined elsewhere in this Prospectus Supplement or in the Prospectus.

Trust Fund...............     Ocwen  Mortgage Loan Trust  1998-OFS3  (the "Trust
                              Fund")  will be formed  pursuant  to a pooling and
                              servicing  agreement  (the  "Pooling and Servicing
                              Agreement")  to be dated as of  September  1, 1998
                              (the  "Cut-off  Date")  among   Financial   Assets
                              Securities Corp., as depositor (the  "Depositor"),
                              Ocwen Financial Services, Inc., as master servicer
                              (the "Master  Servicer"),  Ocwen Federal Bank FSB,
                              as  special  servicer  (the  "Special  Servicer"),
                              LMAC, Inc., as seller (the "Seller"),  and Norwest
                              Bank Minnesota,  National Association,  as trustee
                              (the  "Trustee").  The  property of the Trust Fund
                              will  include:  a pool  of  closed-end  fixed  and
                              adjustable  rate  mortgage  loans  (the  "Mortgage
                              Loans"), secured primarily by first deeds of trust
                              or mortgages on  residential  properties  that are
                              primarily  one-  to  four-family  properties  (the
                              "Mortgaged  Properties");  payments  in respect of
                              the  Mortgage  Loans due after the  Cut-off  Date;
                              property  that  secured a Mortgage  Loan which has
                              been  acquired by  foreclosure  or deed in lieu of
                              foreclosure;  an  assignment  of  the  Depositor's
                              rights under the Purchase Agreement;  rights under
                              certain  hazard  insurance  policies  covering the
                              Mortgaged Properties;  and certain other property,
                              as described more fully herein.

                              The Trust  property  initially  will  include  the
                              scheduled  principal balance of each Mortgage Loan
                              as of the Cut-off  Date after the  application  of
                              scheduled  payments due on or prior to the Cut-off
                              Date, whether or not received. With respect to any
                              date, the "Pool  Principal  Balance" will be equal
                              to the aggregate of the Principal  Balances of all
                              Mortgage  Loans as of such date. The "Cut-off Date
                              Principal  Balance"  with respect to each Mortgage
                              Loan is the unpaid principal balance thereof as of
                              the  Cut-off   Date  after  the   application   of
                              scheduled  payments due on or prior to the Cut-off
                              Date,  whether  or not  received.  The  "Principal
                              Balance"   of  a  Mortgage   Loan  (other  than  a
                              Liquidated  Mortgage Loan (as defined  herein)) on
                              any day is equal  to its  Cut-off  Date  Principal
                              Balance  minus  all  collections  or  advances  in
                              respect of delinquent  scheduled  payments applied
                              in reduction of the Cut-off Date Principal Balance
                              of such Mortgage Loan. The Principal  Balance of a
                              Liquidated  Mortgage  Loan after the Due Period in
                              which  such  Mortgage  Loan  becomes a  Liquidated
                              Mortgage Loan shall be zero.

Title of Certificates....     Ocwen  Mortgage  Loan Asset  Backed  Certificates,
                              Series 1998-OFS3 (the "Certificates"),  consisting
                              of (i)  the  Class  A  Certificates  (the  "Senior
                              Certificates"),  (ii) the  Class M-1 and Class M-2
                              Certificates    (collectively,    the   "Mezzanine
                              Certificates"),  (iii)  the  Class B  Certificates
                              (the "Subordinate Certificates" and, together with
                              the   Senior   Certificates   and  the   Mezzanine
                              Certificates,  the "Offered  Certificates"),  (iv)
                              the  Class  OC  Certificates  and (v) the  Class R
                              Certificates  (the "Residual  Certificates").  The
                              Senior  Certificates,  the Mezzanine  Certificates
                              and the Subordinate  Certificates are collectively
                              referred to herein as the "Offered  Certificates."
                              Only the Offered Certificates are offered hereby.

                              The aggregate  original  principal balance of each
                              Class of Offered  Certificates (each such balance,
                              an "Original  Certificate  Principal Balance" and,
                              as such balance is reduced from time to time,  the
                              "Certificate  Principal  Balance") is set forth on
                              the cover page  hereof.  The Class R  Certificates
                              will  have  an  Original   Certificate   Principal
                              Balance of $100 and will accrue  interest  thereon
                              at the Pass-Through Rate applicable to the Class A
                              Certificates.

The Depositor............     Financial    Asset     Securities    Corp.    (the
                              "Depositor"),    a   Delaware   corporation.   The
                              Depositor is an indirect  limited  purpose finance
                              subsidiary of National Westminster Bank plc and an
                              affiliate of the Underwriter.  See "The Depositor"
                              in the  Prospectus  and  "Method of  Distribution"
                              herein.   None   of   the   Depositor,    National
                              Westminster  Bank plc or any of  their  respective
                              affiliates  or any other  person  or  entity  will
                              insure or guarantee or otherwise be obligated with
                              respect to the Certificates.

Seller...................     LMAC, Inc. (the "Seller"), a wholly-owned, limited
                              purpose  finance  subsidiary  of  Ocwen  Financial
                              Services, Inc. Ocwen Financial Services, Inc. is a
                              subsidiary of Ocwen Financial  Corporation.  As of
                              the   date   hereof,    the   Seller's   corporate
                              headquarters  are located at 1675 Palm Beach Lakes
                              Boulevard,  West Palm Beach, Florida 33401 and its
                              telephone number is (561) 682-8000.

Master Servicer..........     Ocwen  Financial   Services,   Inc.  (the  "Master
                              Servicer"), a Florida corporation and a subsidiary
                              of  Ocwen  Financial  Corporation.  As of the date
                              hereof    the    Master    Servicer's    corporate
                              headquarters  are located at 1675 Palm Beach Lakes
                              Boulevard,  West Palm Beach, Florida 33401 and its
                              telephone  number  is  (561)  682-8000.  See  "The
                              Master Servicer" herein.

Subservicer and
  Special Servicer.......     Ocwen  Federal  Bank FSB,  a  federally  chartered
                              savings bank. The Subservicer and Special Servicer
                              is an affiliate of the Seller.  See "Ocwen Federal
                              Bank FSB" herein.

Trustee..................     Norwest Bank Minnesota,  National  Association,  a
                              national banking association,  will act as trustee
                              (the "Trustee").

Cut-off Date.............     September 1, 1998.

Closing Date.............     On or about September 29, 1998.

The Mortgage Loans.......     The Mortgage Loans have original terms to maturity
                              ranging  from 10 years to 30 years.  The  Mortgage
                              Pool  consists of fixed-rate  Mortgage  Loans (the
                              "Fixed Rate Mortgage  Loans") and  adjustable-rate
                              Mortgage  Loans  (the  "Adjustable  Rate  Mortgage
                              Loans").  Approximately  773 of the Mortgage Loans
                              are Fixed Rate Mortgage  Loans having an aggregate
                              principal  balance as of the Cut-off  Date,  after
                              application of scheduled  payments due on or prior
                              to the Cut-off  Date whether or not  received,  of
                              approximately  $70,414,758.90.  As of the  Cut-off
                              Date,  approximately  $8,574,161.43  of the  Fixed
                              Rate  Mortgage  Loans,  comprising   approximately
                              12.18% by aggregate principal balance of the Fixed
                              Rate Mortgage  Loans as of the Cut-off  Date,  are
                              Balloon Loans (as defined herein).  The Fixed Rate
                              Mortgage Loans have annualized rates at which such
                              Mortgage  Loans bear interest  ("Loan Rates") that
                              are  fixed  and  range  from  6.375%  per annum to
                              18.050%  per annum  with a weighted  average  Loan
                              Rate  as of  the  Cut-off  Date  of  approximately
                              10.019%  per annum.  As of the Cut-off  Date,  the
                              Fixed  Rate  Mortgage  Loans  will have a weighted
                              average    remaining    term   to    maturity   of
                              approximately 318 months.  Approximately  0.44% of
                              the  Mortgage  Loans are secured by Mortgages in a
                              second lien position,  all of which are Fixed Rate
                              Mortgage Loans.

                              Approximately  1,432  of the  Mortgage  Loans  are
                              Adjustable Rate Mortgage Loans having an aggregate
                              principal  balance as of the Cut-off  Date,  after
                              application of scheduled  payments due on or prior
                              to the Cut-off  Date whether or not  received,  of
                              approximately  $191,234,079.71.   Each  Adjustable
                              Rate  Mortgage   Loan  provides  for   semi-annual
                              adjustment  to  the  Loan  Rate  thereon  and  for
                              corresponding  adjustments to the monthly  payment
                              amount   due   thereon,   in  each  case  on  each
                              adjustment  date  applicable  thereto  (each  such
                              date, an "Adjustment Date");  provided that in the
                              case of  0.34%  of the  Adjustable  Rate  Mortgage
                              Loans, the first adjustment for such Mortgage Loan
                              will  occur  after an  initial  period of one year
                              following  origination,  in the case of  84.60% of
                              the  Adjustable  Rate  Mortgage  Loans,  two years
                              following origination, in the case of 0.28% of the
                              Adjustable  Rate  Mortgage   Loans,   three  years
                              following origination, and in the case of 0.80% of
                              the  Adjustable  Rate Mortgage  Loans,  five years
                              following origination, each by aggregate principal
                              balance of the  Adjustable  Rate Mortgage Loans as
                              of the  Cut-off  Date  (each  such  Mortgage  Loan
                              described  in the  preceding  proviso,  a "Delayed
                              First   Adjustment   Mortgage   Loan").   On  each
                              Adjustment  Date for each Adjustable Rate Mortgage
                              Loan,  the Loan Rate  thereon  will be adjusted to
                              equal the sum,  rounded to the nearest multiple of
                              0.125%,  of the Index (as  described  below) and a
                              fixed  percentage  amount  (the  "Gross  Margin"),
                              subject to periodic  and lifetime  limitations  as
                              described herein.  See "The Mortgage Pool" herein.
                              None of the Adjustable  Rate Mortgage Loans permit
                              the related  mortgagor  to convert the  adjustable
                              Loan Rate thereon to a fixed Loan Rate.  As of the
                              Cut-off Date, the  Adjustable  Rate Mortgage Loans
                              have Loan Rates  ranging  from 6.875% per annum to
                              15.500% per annum, a weighted average Loan Rate of
                              approximately   10.524%  per  annum,   a  weighted
                              average next Adjustment Date in April, 2000, Gross
                              Margins   ranging  from  4.25%  to  11.10%  and  a
                              weighted  average  Gross  Margin of  approximately
                              5.73%. As of the Cut-off Date, the Adjustable Rate
                              Mortgage  Loans  will  have  a  weighted   average
                              remaining  term to maturity of  approximately  357
                              months. For additional information relating to the
                              Mortgage Loans, see "The Mortgage Pool" herein.

The Index................     As of any Adjustment Date, the Index applicable to
                              the   determination  of  the  Loan  Rate  on  each
                              Adjustable  Rate Mortgage Loan will be the average
                              of  the  interbank  offered  rates  for  six-month
                              United States dollar deposits in the London market
                              as  published  in The Wall  Street  Journal and as
                              most  recently  available  (i)  as  of  the  first
                              business  day 45 days  prior  to  such  Adjustment
                              Date,  (ii) as of the  first  business  day of the
                              month  preceding the month of such Adjustment Date
                              or (iii) the last business day of the second month
                              preceding the month in which such  Adjustment Date
                              occurs, as specified in the related Mortgage Note.
                              See "The Mortgage Pool--The Index" herein.

Description of Certificates

  A. Form and Registration
       of Certificates...     The  Certificates  will  initially  be  issued  in
                              book-entry  form.  Persons  acquiring   beneficial
                              ownership    interests    in   the    Certificates
                              ("Certificate  Owners")  may  elect to hold  their
                              Certificate interests through The Depository Trust
                              Company  ("DTC")  in the United  States,  or Cedel
                              Bank, societe anonyme,  ("Cedel") or the Euroclear
                              System  ("Euroclear") in Europe.  Transfers within
                              DTC, Cedel or Euroclear,  as the case may be, will
                              be  in   accordance   with  the  usual  rules  and
                              operating  procedures of the relevant  system.  So
                              long   as   the    Certificates   are   Book-Entry
                              Certificates    (as    defined    herein),    such
                              Certificates  will  be  evidenced  by one or  more
                              Certificates  registered in the name of Cede & Co.
                              ("Cede"),  as  the  nominee  of  DTC or one of the
                              relevant depositaries (collectively, the "European
                              Depositaries").   Cross-market  transfers  between
                              persons  holding  directly or  indirectly  through
                              DTC, on the one hand, and  counterparties  holding
                              directly or indirectly through Cedel or Euroclear,
                              on the  other,  will be  effected  in DTC  through
                              Citibank N.A.  ("Citibank") or The Chase Manhattan
                              Bank ("Chase"), the relevant depositaries of Cedel
                              or   Euroclear,    respectively,    and   each   a
                              participating  member  of  DTC.  The  Certificates
                              initially  will be registered in the name of Cede.
                              The  interests of the  Certificateholders  will be
                              represented  by book entries on the records of DTC
                              and participating  members thereof. No Certificate
                              Owner will be  entitled  to  receive a  definitive
                              certificate  representing such person's  interest,
                              except in the event that  Definitive  Certificates
                              (as defined  herein) are issued  under the limited
                              circumstances  described under "Description of the
                              Certificates--Book-Entry Certificates" herein. All
                              references  in this  Prospectus  Supplement to any
                              Certificates reflect the rights of the Certificate
                              Owners  only  as  such  rights  may  be  exercised
                              through  DTC and its  participating  organizations
                              for so long as such  Certificates are held by DTC.
                              See  "Risk  Factors--Book   Entry   Certificates",
                              herein and "Annex I" hereto  and  "Description  of
                              the    Securities--Book-Entry    Registration   of
                              Securities" in the Prospectus.

  B.  Priority of
        Distributions....     Distributions   on  the   Certificates   on   each
                              Distribution  Date will be based on the  Available
                              Funds and will be made in the  following  order of
                              priority (subject to the prior payment of interest
                              and  principal   distributions   to  the  Class  R
                              Certificates on the first Distribution  Date): (i)
                              to interest on each Class of Offered  Certificates
                              in the  priority  and  subject to the  limitations
                              described     under     "Description     of    the
                              Certificates--Allocation   of   Available   Funds"
                              herein;  (ii) to current  principal of the Classes
                              of   Certificates   then   entitled   to   receive
                              distributions  of  principal,  in  the  order  and
                              subject to the  priorities  set forth herein under
                              "Description  of the  Certificates--Allocation  of
                              Available  Funds,"  in each  case in an  aggregate
                              amount up to the maximum amount of principal to be
                              distributed  on such Classes on such  Distribution
                              Date;   (iii)  to  principal  of  the  Classes  of
                              Certificates     then    entitled    to    receive
                              distributions  of  principal  in order to maintain
                              the   Overcollateralization   Target   Amount  (as
                              defined  herein);  (iv) to unpaid interest and the
                              Loss  Reimbursement  Entitlements in the order and
                              subject to the priorities  described  herein under
                              "Description  of the  Certificates--Allocation  of
                              Available Funds," (v) to the Class OC Certificates
                              for deposit  into the Excess  Reserve Fund Account
                              first to cover any Basis Risk Shortfall Amount and
                              then to cover any  Required  Reserve  Amount,  and
                              then to be released to the Class OC  Certificates,
                              in each case, subject to the limitations set forth
                              herein     under      "Description      of     the
                              Certificates--Allocation  of Available  Funds" and
                              (vi)  any   remaining   amounts  to  the  Class  R
                              Certificates.

  C.  Distributions......     Distributions on the Offered  Certificates will be
                              made on the 25th day of each month or, if such day
                              is not a Business  Day, on the first  Business Day
                              thereafter,  commencing  in October 1998 (each,  a
                              "Distribution   Date").   Distributions   on  each
                              Distribution  Date will be made to  holders of the
                              Certificates  of  record  as of the  Business  Day
                              immediately preceding the Distribution Date (each,
                              a   "Record   Date"),   except   that  the   final
                              distribution  on an  Offered  Certificate  will be
                              made only upon  presentation and surrender of such
                              Offered  Certificate at the corporate trust office
                              of the  Trustee.  Distributions  on  the  Mortgage
                              Loans will be applied to the payment of  principal
                              and  interest on the  Certificates  in  accordance
                              with the priorities described below.

                              1.  Interest.......   On each  Distribution  Date,
                                                    to  the  extent   funds  are
                                                    available   therefor,    the
                                                    holders  of  each  Class  of
                                                    Offered Certificates will be
                                                    entitled to receive interest
                                                    in an  amount  equal  to the
                                                    sum of (i) interest  accrued
                                                    during the  related  Accrual
                                                    Period (as  defined  herein)
                                                    at the related  Pass-Through
                                                    Rate (as defined  herein) on
                                                    the  Certificate   Principal
                                                    Balance  of such  Class  and
                                                    (ii)  any  Unpaid   Interest
                                                    Shortfall Amount (as defined
                                                    herein)   payable   to  such
                                                    Class,  except that  payment
                                                    of Unpaid Interest Shortfall
                                                    Amounts to the Mezzanine and
                                                    Subordinate     Certificates
                                                    will  be   subordinated   to
                                                    payments  of  principal  due
                                                    the     related      Offered
                                                    Certificates     on     such
                                                    Distribution    Date.    See
                                                    "Description      of     the
                                                    Certificates--Allocation  of
                                                    Available Funds" herein.

                              2.  Principal......   Amounts   distributable   in
                                                    respect of  principal of the
                                                    Offered Certificates will be
                                                    allocated  to those  Classes
                                                    of Offered Certificates then
                                                    entitled      to     receive
                                                    distributions  of  principal
                                                    in the order and  priorities
                                                    described in "Description of
                                                    the Certificates--Allocation
                                                    of Available  Funds" herein.
                                                    On each  Distribution  Date,
                                                    to  the   extent   of  funds
                                                    available     therefor    as
                                                    described herein,  principal
                                                    distributions  will  be made
                                                    to   the   holders   of  the
                                                    Offered   Certificates  then
                                                    entitled to distributions of
                                                    principal in an amount equal
                                                    to the  lesser  of  (A)  the
                                                    aggregate        Certificate
                                                    Principal  Balances  of  the
                                                    Offered Certificates and (B)
                                                    the  Principal  Distribution
                                                    Amount for such Distribution
                                                    Date.

Pass-Through Rates.......     The  Pass-Through  Rate for each  Class of Offered
                              Certificates for a particular Distribution Date is
                              a per annum  rate  equal to the  lesser of (a) the
                              sum of (i)  One-Month  LIBOR on the related  LIBOR
                              Determination  Date (as  defined  herein) and (ii)
                              the  related   Pass-Through  Margin  and  (b)  the
                              Available  Funds  Cap  (as  defined  herein).  The
                              Pass-Through  Margins  for the Class A, Class M-1,
                              Class M-2 and Class B  Certificates  will be equal
                              to  0.31%  (31  basis  points),  0.50%  (50  basis
                              points),  0.75% (75 basis  points)  and 1.85% (185
                              basis  points),  respectively,   until  the  first
                              Distribution  Date following the Call Option Date,
                              and  0.62%  (62  basis  points),  0.75%  (75 basis
                              points),  1.125%  (112.5 basis  points) and 2.775%
                              (277.5 basis points),  respectively,  on and after
                              such  Distribution  Date.  As to any  Distribution
                              Date,  the  "Available  Funds  Cap" is a rate  per
                              annum  equal to the  weighted  average of the Loan
                              Rates on the Mortgage Loans  outstanding as of the
                              first day of the related  Due  Period,  net of the
                              sum of (i) the  Servicing  Fee  Rate  and (ii) the
                              Trustee  Fee Rate.  The sum of the  Servicing  Fee
                              Rate   and   the   Trustee   Fee   Rate   will  be
                              approximately  0.50875%. The "Call Option Date" is
                              the  first  Distribution  Date on  which  the Pool
                              Principal Balance (as defined herein) is less than
                              or equal to 10% of the Maximum  Collateral  Amount
                              (as defined herein).  The  Pass-Through  Rates for
                              the  Class A,  Class  M-1,  Class  M-2 and Class B
                              Certificates for the Distribution  Date in October
                              1998  will be  5.69672%,  5.88672%,  6.13672%  and
                              7.23672%,    respectively,    per    annum.    See
                              "Description of the  Certificates--Calculation  of
                              One-Month LIBOR" herein.

                              If on any Distribution Date, the Pass-Through Rate
                              for a Class of Offered  Certificates is based upon
                              the  Available  Funds  Cap,  the excess of (i) the
                              amount of  interest  such  Class  would  have been
                              entitled to receive on such  Distribution Date had
                              the applicable  Pass-Through Rate not been subject
                              to the Available Funds Cap, up to the Maximum Cap,
                              over (ii) the  amount of  interest  such  Class of
                              Certificates  received on such  Distribution  Date
                              based on the  Available  Funds Cap,  together with
                              the unpaid  portion of any such  excess from prior
                              Distribution  Dates (and interest  accrued thereon
                              at the then applicable  Pass-Through Rate, without
                              giving effect to the  Available  Funds Cap) is the
                              "Basis Risk Shortfall  Amount" for such Class. Any
                              Basis Risk Shortfall  Amount will be paid from and
                              to the extent of funds  available  therefor in the
                              Excess Reserve Fund Account (as described herein).
                              The  ratings on the  Offered  Certificates  do not
                              address the likelihood of the payment of any Basis
                              Risk Shortfall Amount.

                              The "Maximum Cap" for any  Distribution  Date is a
                              per annum  rate equal to the  weighted  average of
                              the Loan  Rates on the Fixed Rate  Mortgage  Loans
                              and the Maximum Loan Rates on the Adjustable  Rate
                              Mortgage Loans, in each case outstanding as of the
                              first day of the related  Due  Period,  net of the
                              sum of (i) the  Servicing  Fee  Rate  and (ii) the
                              Trustee Fee Rate.

Excess Reserve Fund
  Account................     Certificateholders   of  each   Class  of  Offered
                              Certificates  will be entitled to receive payments
                              from the Excess  Reserve  Fund Account from and to
                              the extent of  amounts  available  therefor  in an
                              amount  equal to any Basis Risk  Shortfall  Amount
                              for such Class of  Certificates.  In general,  the
                              "Excess Reserve Fund Account" will be funded up to
                              the Required Reserve Amount (as defined herein) by
                              amounts  deposited  therein on the Closing Date or
                              otherwise  payable  to the Class OC  Certificates.
                              See   "Description  of  the   Certificates--Excess
                              Reserve Fund Account" herein.

Credit Enhancement.......     The credit enhancement provided for the benefit of
                              the holders of the Offered  Certificates  consists
                              solely of (a) any overcollateralization  resulting
                              from  allocation of the internal cash flows of the
                              Mortgage Loans, (b) the subordination  provided to
                              the Offered  Certificates  by any Class or Classes
                              of Certificates  that are subordinate  thereto and
                              (c) the  application  of Allocable Loss Amounts as
                              defined herein.

                              Overcollateralization.  The Pooling and  Servicing
                              Agreement  provides  for limited  acceleration  of
                              principal    distributions    on    the    Offered
                              Certificates  relative to the  amortization of the
                              Mortgage  Loans.  This  acceleration  of principal
                              distributions  is achieved by the  application  of
                              certain excess  interest as a payment of principal
                              to  the  Offered  Certificates,  thereby  creating
                              overcollateralization   to  the  extent  the  Pool
                              Principal  Balance  exceeds  the  aggregate  Class
                              Principal  Balance  of the  Offered  Certificates.
                              Once the required  level of  overcollateralization
                              is  reached,   and   subject  to  the   provisions
                              described   in   the   next   paragraph,   further
                              application  of  such  acceleration  feature  will
                              cease  unless  necessary  to maintain the required
                              level of overcollateralization.

                              As described  herein,  subject to certain  trigger
                              tests,       the      required      levels      of
                              overcollateralization may increase or decrease. An
                              increase  would  result in a  temporary  period of
                              accelerated    amortization    of   the    Offered
                              Certificates  relative  to the  Mortgage  Loans 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.

                              Subordination.   The  Mezzanine  and   Subordinate
                              Certificates  are  subordinate in right of certain
                              payments to the Senior Certificates. The Class M-2
                              Certificates  are  subordinate in right of certain
                              payments  to  the  Class  M-1  Certificates.   The
                              Subordinate  Certificates are subordinate in right
                              of certain payments to the Mezzanine Certificates.
                              Generally,    on   any    date   on    which    no
                              overcollateralization  exists, all Realized Losses
                              on the  Mortgage  Loans  will be borne by the most
                              subordinate Class of Offered  Certificates  before
                              being borne by a Class senior thereto.

                              Allocation of Losses. If on any Distribution Date,
                              after giving effect to distributions to be made on
                              such  date,  the  aggregate  of  the   Certificate
                              Principal  Balances  of the  Offered  Certificates
                              exceeds the Pool  Principal  Balance as of the end
                              of  the  preceding  Due  Period,  the  Certificate
                              Principal Balance of the Subordinate  Certificates
                              and the Mezzanine Certificates will be reduced, in
                              reverse  order  of  seniority   (first,   Class  B
                              Certificates,  second,  Class M-2 Certificates and
                              third,  Class M-1  Certificates)  by the amount of
                              the  excess;  any such  excess is referred to as a
                              "Allocable Loss Amount." Thereafter,  such Classes
                              of Certificates are only entitled to distributions
                              of interest  and  principal  with respect to their
                              Certificate  Principal Balances as so reduced, and
                              the amount of any Loss Reimbursement  Entitlements
                              will  be  payable  to  the  applicable   Class  of
                              Subordinate Certificates or Mezzanine Certificates
                              only to the extent of future  excess  cashflow  as
                              described   herein.   The  Pooling  and  Servicing
                              Agreement will not provide for the "write down" of
                              the Certificate  Principal  Balance of the Class A
                              Certificates.

Advances;
  Compensating Interest..     The  Master  Servicer  will be  obligated  to make
                              Advances only to the extent that such Advances, in
                              the Master  Servicer's  reasonable  judgment,  are
                              recoverable   from  the  related   Mortgage  Loan.
                              Advances are recoverable  from  collections on the
                              Mortgage  Loans.   Advances  will  equal,  on  any
                              Distribution  Date (a)  scheduled  interest on the
                              Mortgage  Loans due and payable during the related
                              Due  Period  but  uncollected  as of  the  related
                              Determination  Date (net of the Servicing Fee) and
                              (b)  principal  due and  payable  on the  Mortgage
                              Loans   during   the   related   Due   Period  but
                              uncollected as of the related  Determination Date,
                              other than a Balloon Payment. See "The Pooling and
                              Servicing    Agreement--Advances"   herein.   With
                              respect  to any  Distribution  Date,  the  related
                              "Determination  Date" shall be the 15th day of the
                              calendar  month in which  such  Distribution  Date
                              occurs or, if such 15th day is not a business day,
                              the business day  immediately  following such 15th
                              day.

                              In  addition,  the  Master  Servicer  will also be
                              required to pay Compensating Interest with respect
                              to any  prepayment  received  on a  Mortgage  Loan
                              during the related  Prepayment Period as described
                              herein   under   "The   Pooling   and    Servicing
                              Agreement--  Servicing and Other  Compensation and
                              Payment of Expenses." The Master Servicer will not
                              be  required  to pay  Compensating  Interest  with
                              respect to any  Distribution  Date in an amount in
                              excess of one-half the  Servicing  Fee (as defined
                              herein)  received by the Master  Servicer for such
                              Distribution Date.

Optional Termination.....     On  any  Distribution   Date  on  which  the  Pool
                              Principal  Balance is less than or equal to 10% of
                              the Maximum Collateral Amount (as defined herein),
                              the  holder  of  the  majority   interest  in  the
                              Residual   Certificates  (the  "Majority  Residual
                              Interestholder") will have the option (but not the
                              obligation) to purchase,  as a whole, the Mortgage
                              Loans and the REO  Property,  if any,  and thereby
                              effect the early  retirement of all  Certificates.
                              In the event the Majority Residual  Interestholder
                              does not exercise such option, the Master Servicer
                              will be entitled to purchase  the  Mortgage  Loans
                              and  the REO  Property.  See  "Description  of the
                              Certificates--Optional Termination" herein.

Certain Federal Income Tax
  Consequences...........     For federal  income tax  purposes,  the Trust Fund
                              will include multiple  segregated asset pools. The
                              Trustee will make a REMIC election with respect to
                              each such  segregated  asset  pool.  The  Mortgage
                              Loans and certain  other  property will be held by
                              one REMIC (the "Initial Subsidiary REMIC"),  which
                              will  issue  various  Classes  of   uncertificated
                              interests  that will be  designated as regular and
                              residual  interests.  The Initial Subsidiary REMIC
                              will be part of a tiered REMIC  structure in which
                              the  regular  interests  issued by one REMIC  will
                              constitute  the assets of a higher tier REMIC (the
                              Initial Subsidiary REMIC and such other REMICs are
                              collectively referred to herein as the "Subsidiary
                              REMICs").  The Offered  Certificates and the Class
                              OC   Certificates   (collectively,   the  "Regular
                              Certificates"),   will   represent   ownership  of
                              regular interests in a REMIC (the "Master REMIC").
                              In addition, each of the Offered Certificates will
                              represent  beneficial  interests  in the  right to
                              receive  payments  from the  Excess  Reserve  Fund
                              Account   (as   defined   herein).   The  Class  R
                              Certificates   will  evidence   ownership  of  the
                              residual  interest in the Master REMIC and in each
                              Subsidiary  REMIC.  See "Certain  Material Federal
                              Income  Tax  Consequences"   herein  and  "Certain
                              Material Federal Income Tax Considerations" in the
                              Prospectus.

ERISA Considerations.....     The  acquisition  of an Offered  Certificate by an
                              employee  benefit  plan  subject  to the  Employee
                              Retirement Income Security Act of 1974, as amended
                              ("ERISA"),  or a plan or  arrangement  subject  to
                              Section 4975 of the Code (as defined herein) (each
                              of  the  foregoing,   a  "Plan")  could,  in  some
                              instances, result in a "prohibited transaction" or
                              other  violation of the  fiduciary  responsibility
                              provisions of ERISA and Code Section 4975.

                              Any Plan fiduciary considering whether to purchase
                              any  Offered  Certificates  on  behalf  of a  Plan
                              should  consult  with its  counsel  regarding  the
                              applicability  of the  provisions of ERISA and the
                              Code. See "ERISA Considerations" herein and in the
                              Prospectus.

Legal Investment.........     The  Offered   Certificates  will  NOT  constitute
                              "mortgage related  securities"  within the meaning
                              of the Secondary  Mortgage Market  Enhancement Act
                              of 1984  ("SMMEA"),  because some of the Mortgages
                              securing   the   Mortgage   Loans  are  not  first
                              mortgages.  Accordingly,  many  institutions  with
                              legal  authority  to  invest in  comparably  rated
                              securities based solely on first mortgages may not
                              be  legally  authorized  to invest in the  Offered
                              Certificates.  See "Legal  Investments" herein and
                              in the Prospectus.

Ratings..................     It is a condition  to the  issuance of the Offered
                              Certificates  that (i) the Class A Certificates be
                              rated  "AAA" by  Standard & Poor's,  a division of
                              The McGraw Hill Companies, Inc. ("S&P") and Duff &
                              Phelps Credit Rating Company ("DCR" and,  together
                              with S&P, the "Rating  Agencies"),  (ii) the Class
                              M-1  Certificates  be rated  "AA" by S&P and DCR ,
                              (iii) the Class M-2  Certificates  be rated "A" by
                              S&P and DCR and (iv) the Class B  Certificates  be
                              rated  "BBB" by S&P and DCR.  If any other  rating
                              agency were to rate the Offered Certificates, such
                              rating agency may assign a rating  different  from
                              the ratings  described above. 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 on the Mortgage Loans
                              or the corresponding effect on yield to investors.
                              See    "Yield,     Prepayment     and     Maturity
                              Considerations" and "Ratings" herein.






                                  RISK FACTORS

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

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

     Yield  Generally.  The yields to maturity of the Offered  Certificates  may
vary from the anticipated  yields to the extent such  Certificates are purchased
at a  discount  or premium  and to the  extent  the rate and timing of  payments
thereon are  sensitive to the rate and timing of principal  payments  (including
prepayments) of the Mortgage Loans.  Certificateholders  should consider, in the
case of any Offered Certificates  purchased at a discount, the risk that a lower
than anticipated rate of principal payments could result in an actual yield that
is lower than the anticipated yield and, in the case of any Offered Certificates
purchased  at a  premium,  the  risk  that a  faster  than  anticipated  rate of
principal  payments  could  result in an  actual  yield  that is lower  than the
anticipated  yield. In addition,  the timing of changes in the rate of Principal
Prepayments (as defined herein) on the Mortgage Loans may  significantly  affect
an  investor's  actual yield to maturity,  even if the average rate of Principal
Prepayments is consistent  with such  investor's  expectation.  In general,  the
earlier a Principal  Prepayment on the Mortgage  Loans  occurs,  the greater the
effect of such  Principal  Prepayment  on an investor's  yield to maturity.  The
effect on an  investor's  yield of  Principal  Prepayments  occurring  at a rate
higher (or lower) than the rate  anticipated  by the investor  during the period
immediately following the issuance of the Offered Certificates may not be offset
by  a  subsequent   like  decrease  (or  increase)  in  the  rate  of  Principal
Prepayments.

     Prepayment  Considerations and Risks. The rates of principal  distributions
on the Offered Certificates,  the aggregate amounts of distributions thereon and
the yields to  maturity of the Offered  Certificates  will be related to,  among
other  things,  the rate and timing of payments  of  principal  on the  Mortgage
Loans.  The rate of  principal  payments on the  Mortgage  Loans will in turn be
affected by the amortization  schedules of the Mortgage Loans and by the rate of
Principal Prepayments thereon (including for this purpose, prepayments resulting
from (i) refinancing,  (ii)  liquidations of the Mortgage Loans due to defaults,
casualties  and  condemnations,  (iii)  repurchases  by the Seller or the Master
Servicer or (iv) optional purchase of the remaining Mortgage Loans in connection
with the  termination  of the Trust  Fund).  In addition,  as described  herein,
Mortgage Loans representing approximately 3.28% of the Pool Principal Balance as
of the  Cut-off  Date are Balloon  Loans that  generally  provide for  scheduled
amortization  over 30 years from their  respective  dates of  origination  and a
single  lump-sum  payment at the end of the fifteenth  year. All of the Mortgage
Loans may be prepaid in whole or in part at any time. A majority of the Mortgage
Loans are subject to prepayment  charges under  certain  circumstances  during a
six-month,  one,  two,  three,  four or five year  period from  origination,  as
specified in the related  Mortgage  Note.  The Mortgage Loans are subject to the
"due-on-sale"  provisions  included  therein  (insofar  as such  provisions  are
enforceable  under  applicable  state law).  Such  Principal  Prepayments  will,
subject to certain conditions, result in distributions to holders of the Offered
Certificates then entitled to receive principal  distributions of principal that
would  otherwise be distributed  over the remaining terms of the Mortgage Loans.
In addition, the overcollateralization  provisions of the Trust Fund will result
in a limited  acceleration  of principal  payments to the holders of the Offered
Certificates.  See "Description of the Certificates"  herein.  Since the rate of
payment of principal on the  Mortgage  Loans will depend on future  events and a
variety of  factors,  no  assurance  can be given as to such rate or the rate of
Principal Prepayments.

     The weighted average life of a pool of loans (as with the Mortgage Pool) is
the  average  amount of time that will  elapse from the date such pool is formed
until each dollar of principal  is  scheduled  to be repaid to the  investors in
such pool.  Because it is expected that there will be principal  prepayments and
defaults on the Mortgage Loans, the actual weighted average life of the Mortgage
Loans is expected to vary substantially from the weighted average remaining term
to stated maturity of the Mortgage Loans as set forth herein under "The Mortgage
Pool--Mortgage Loan Statistics".

     Defaults  and  Delinquent  Payments.  The yields to maturity of the Offered
Certificates  will be  sensitive  to  defaults  and  delinquent  payments on the
Mortgage  Loans.  If a  purchaser  of  an  Offered  Certificate  calculates  its
anticipated  yield based on an assumed rate of default and amount of losses that
is lower than the default  rate and amount of losses  actually  incurred and not
borne  by a Class of  Certificates  subordinate  thereto,  its  actual  yield to
maturity  will be lower than the yield to maturity so calculated  and could,  in
the event of substantial losses, be negative. The yield on each Class of Offered
Certificates in order of payment priority will be  progressively  more sensitive
to the rate,  timing and severity of Realized  Losses on the Mortgage  Loans and
other shortfalls in Available Funds. In general,  the earlier a loss occurs, the
greater  is the  effect  on an  investor's  yield to  maturity.  There can be no
assurance as to the delinquency,  foreclosure or loss experience with respect to
the Mortgage Loans. Investors in the Offered Certificates,  and particularly the
Subordinate Certificates, should carefully consider the related risks, including
the risk that such investors may suffer a loss on their investment.

BOOK-ENTRY CERTIFICATES

     Issuance  of the Offered  Certificates  in  book-entry  form may reduce the
liquidity of such  Certificates in the secondary  trading market since investors
may be unwilling to purchase  Offered  Certificates for which they cannot obtain
physical  certificates.  Since  transactions in the Offered  Certificates can be
effected  only  through  DTC,  Cedel,  Euroclear,  participating  organizations,
indirect  participants and certain banks, the ability of a Certificate  Owner to
pledge an Offered  Certificate to persons or entities that do not participate in
the DTC, Cedel,  or Euroclear  system or otherwise to take actions in respect of
such  Certificates,  may  be  limited  due to  lack  of a  physical  certificate
representing the Offered  Certificates.  Certificate  Owners may experience some
delay in their receipt of distributions of interest and principal on the Offered
Certificates  since such  distributions  will be forwarded by the Trustee to DTC
and  DTC  will  credit  such  distributions  to the  accounts  of its  Financial
Intermediary  (as  defined  herein)  which will  thereafter  credit  them to the
accounts of Certificate  Owners either directly or indirectly  through  indirect
participants.  See  "Description of the  Certificates--Book-Entry  Certificates"
herein.

RISK OF EARLY DEFAULTS

     Substantially  all of the  Mortgage  Loans were  originated  within  twelve
months prior to the Cut-off Date. The weighted average  remaining term to stated
maturity of the Mortgage Loans is approximately 346 months. Although little data
is available,  defaults on mortgage loans,  including  mortgage loans similar to
the Mortgage Loans,  are generally  expected to occur with greater  frequency in
the early years of the terms of mortgage loans.

NATURE OF COLLATERAL

     Even assuming that the Mortgaged  Properties  provide adequate security for
the Mortgage Loans,  substantial  delays could be encountered in connection with
the  liquidation of Mortgage Loans that are delinquent and resulting  shortfalls
in distributions to the  Certificateholders  could occur.  Further,  liquidation
expenses  (such  as  legal  fees,   real  estate  taxes,   and  maintenance  and
preservation  expenses) will reduce the proceeds  payable to  Certificateholders
and thereby reduce the security for the Mortgage  Loans. In the event any of the
Mortgaged  Properties fail to provide adequate security for the related Mortgage
Loans, the Certificateholders could experience a loss.

RISK OF LIMITATIONS TO ADJUSTMENTS OF THE LOAN RATES ON THE MORTGAGE LOANS

     As  described  herein,  the  Pass-Through  Rates for each  Class of Offered
Certificates adjusts monthly to equal the lesser of (a) the sum of (i) One-Month
LIBOR plus (ii) the related Pass-Through Margin and (b) the Available Funds Cap.
Approximately  26.91% of the Mortgage Loans (by Pool Principal Balance as of the
Cut-off  Date) have fixed Loan Rates and, in  addition,  each of the  Adjustable
Rate  Mortgage  Loans is subject to a Periodic Rate Cap and a Maximum Loan Rate;
consequently,  the  amount  of  interest  that  accrues  on a Class  of  Offered
Certificates at the related  Pass-Through  Rate during any Accrual Period may be
less than the  amount  that would  accrue at  One-Month  LIBOR plus the  related
Pass-Through Margin, in which circumstance the value of such Class or Classes of
Offered Certificates may be temporarily or permanently reduced.

EFFECT OF BASIS RISK ON CREDIT ENHANCEMENT

     Credit enhancement is provided to the Offered Certificates in part by means
of the application of the General Excess Available  Amount on each  Distribution
Date to  make  required  distributions  on the  applicable  Classes  of  Offered
Certificates.  See  "Description  of the  Certificates--Allocation  of Available
Funds" herein. The General Excess Available Amount on any Distribution Date will
be affected by the actual amount of interest received, collected or recovered in
respect of the Mortgage Loans during the related Due Period and such amount will
be  influenced  by changes in the weighted  average of the Loan Rates  resulting
from  prepayments  and  liquidations  of the  Mortgage  Loans  as  well  as from
adjustments of the Loan Rates relating to the Adjustable Rate Mortgage Loans. To
the extent the  weighted  average of the  Pass-Through  Rates on the  Classes of
Offered  Certificates  increases  relative to the  weighted  average of the Loan
Rates for the Mortgage  Loans,  it may be necessary to apply all or a portion of
the General Excess Available  Amount to make required  distributions of interest
on the Classes of Offered  Certificates  and, as a result,  such General  Excess
Available  Amount may be unavailable for any other purpose.  In addition,  it is
possible that, under certain circumstances,  the General Excess Available Amount
may be  insufficient  to cover the  required  distributions  of  interest on the
Classes of Offered Certificates.

BALLOON LOANS

     Mortgage Loans  representing  3.28% of the Pool Principal Balance as of the
Cut-off Date are Balloon Loans,  which generally have original terms of 15 years
and provide for monthly  payments based on a 30 year  amortization  schedule and
final  monthly  payments   substantially  greater  than  the  preceding  monthly
payments. The existence of a Balloon Payment generally will necessitate that the
related Mortgagor  refinance the Mortgage Loan or sell the Mortgaged Property on
or prior to the stated  maturity  date. The ability of a Mortgagor to accomplish
either of these alternatives 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 and prevailing general economic conditions.  None of the
Seller,  the Master  Servicer,  the  Depositor  or the Trustee is  obligated  to
refinance any Mortgage Loan.

UNDERWRITING STANDARDS, LIMITED OPERATING HISTORY AND POTENTIAL DELINQUENCIES

         THE  ORIGINATOR'S  UNDERWRITING  STANDARDS  ARE  PRIMARILY  INTENDED TO
ASSESS THE VALUE OF THE MORTGAGED  PROPERTY AND TO EVALUATE THE ADEQUACY OF SUCH
PROPERTY AS COLLATERAL  FOR THE MORTGAGE  LOAN.  THE  ORIGINATOR  PROVIDES LOANS
PRIMARILY TO BORROWERS WHO DO NOT QUALIFY FOR LOANS CONFORMING TO FANNIE MAE AND
FREDDIE  MAC  GUIDELINES  BUT WHO HAVE  EQUITY  IN  THEIR  PROPERTY.  WHILE  THE
ORIGINATOR'S PRIMARY  CONSIDERATION IN UNDERWRITING A MORTGAGE LOAN IS THE VALUE
OF THE MORTGAGED PROPERTY, THE ORIGINATOR ALSO CONSIDERS,  AMONG OTHER THINGS, A
MORTGAGOR'S CREDIT HISTORY,  REPAYMENT ABILITY AND DEBT SERVICE-TO-INCOME RATIO,
AS WELL AS THE TYPE AND USE OF THE MORTGAGED PROPERTY.

         AS A RESULT OF THE ORIGINATOR'S  UNDERWRITING  STANDARDS,  THE MORTGAGE
LOANS ARE LIKELY TO EXPERIENCE RATES OF DELINQUENCY,  FORECLOSURE AND BANKRUPTCY
THAT ARE HIGHER, AND THAT MAY BE SUBSTANTIALLY HIGHER, THAN THOSE EXPERIENCED BY
MORTGAGE LOANS UNDERWRITTEN IN A MORE TRADITIONAL MANNER.

     Furthermore,  changes  in the  values of  Mortgaged  Properties  may have a
greater effect on the delinquency,  foreclosure,  bankruptcy and loss experience
of the Mortgage  Loans than on mortgage loans  originated in a more  traditional
manner.  No assurance can be given that the values of the  Mortgaged  Properties
have remained or will remain at the levels in effect on the dates of origination
of the related Mortgage Loans.

     The  Originator  commenced  operations  in  May  1997.   Accordingly,   the
Originator  (whether as an  originator  or acquirer of mortgage  loans) does not
have representative historical delinquency,  bankruptcy,  foreclosure or default
experience  that may be  referred  to for  purposes  of  estimating  the  future
delinquency and loss experience of the Mortgage Loans.

GEOGRAPHIC CONCENTRATION

     Mortgage Loans representing  approximately 34.78%,  10.62%, 7.57% and 4.89%
of the Pool  Principal  Balance as of the Cut-off  Date are secured by Mortgaged
Properties located in California, Florida, Illinois and Michigan,  respectively.
If these residential real estate markets should experience an overall decline in
property values after the dates of origination of the Mortgage Loans,  the rates
of  delinquencies,  foreclosures,  bankruptcies and losses on the Mortgage Loans
may increase  substantially.  Changes in the values of Mortgaged  Properties may
have an effect on the delinquency,  foreclosure,  bankruptcy and loss experience
of the  Mortgage  Loans.  No  assurance  can be  given  that the  values  of the
Mortgaged Properties have remained or will remain at the levels in effect on the
dates of origination of the related Mortgage Loans.

HURRICANE DAMAGE RISKS

     An area of the southeastern  United States,  including Florida,  Louisiana,
Mississippi and Alabama,  suffered  substantial  damage as a result of Hurricane
Georges prior to the Closing Date.  Approximately  11.36% of the Mortgaged Loans
are secured by Mortgaged Properties located in the States of Florida, Louisiana,
Mississippi and Alabama and may be located in areas which have sustained damage.
Nevertheless,  the Seller will represent and warrant as of the Closing Date each
Mortgaged Property is undamaged by flood,  hurricane,  tornado or other casualty
so as to materially affect the value of such Mortgaged Property,  and the Seller
will be obligated to repurchase or substitute  for any Mortgage Loan found to be
in breach of such representation after the initial issuance of the Certificates.
Any damage to a Mortgaged  Property occurring after the Closing Date as a result
of Hurricane Georges or any other hurricane,  tornado or casualty will not cause
a breach of such  representation and warranties.  Any such repurchase would have
the  effect  of  increasing  the  rate  of  principal  payment  on  the  Offered
Certificates. See "Yield, Prepayments and Maturity Considerations" herein.

PREPAYMENT INTEREST SHORTFALL

     When a  principal  prepayment  in  full is made  on a  Mortgage  Loan,  the
Mortgagor is charged interest only up to the date of such prepayment, instead of
for a full month which may result in a Prepayment Interest Shortfall. The Master
Servicer  is  obligated  to pay,  without  any  right  of  reimbursement,  those
shortfalls in interest  collections payable on the Offered Certificates that are
attributable to Prepayment  Interest Shortfalls less the Servicing Fee, but only
to the extent of one-half of the Servicing Fee for the related Due Period.

ADDITIONAL RISKS ASSOCIATED WITH THE MORTGAGE LOANS

     Approximately 26.86% of the Mortgage Loans (by Pool Principal Balance as of
the Cut-off Date) had a  Loan-to-Value  Ratio at  origination  in excess of 80%.
With respect to such Mortgage Loans, primary mortgage insurance is not required.
Mortgage  Loans with higher  Loan-to-Value  Ratios may present a greater risk of
loss. See "The Mortgage Pool--Mortgage Loan Statistics" herein.

LIMITED OBLIGATIONS

     The Offered Certificates will not represent an interest in or obligation of
the  Depositor,  the Master  Servicer,  the  Trustee or any of their  respective
affiliates.  The only obligations of the foregoing  entities with respect to the
Certificates or any Mortgage Loan will be the obligations of the Seller pursuant
to certain  limited  representations  and  warranties  made with  respect to the
Mortgage  Loans  and  of the  Master  Servicer  with  respect  to its  servicing
obligations  under the Pooling and Servicing  Agreement  (including  the limited
obligation  to  make  certain  Advances).   Neither  the  Certificates  nor  the
underlying  Mortgage  Loans will be  guaranteed  or insured by any  governmental
agency or instrumentality, or by the Depositor, the Seller, the Master Servicer,
the  Trustee  or any of their  respective  affiliates.  Proceeds  of the  assets
included  in the Trust Fund  (including  the  Mortgage  Loans)  will be the sole
source of payments on the Offered Certificates, and there will be no recourse to
the Depositor,  the Seller, the Master Servicer, the Trustee or any other entity
in the event that such proceeds are  insufficient  or otherwise  unavailable  to
make all payments provided for under the Offered Certificates.

LEGAL CONSIDERATIONS

     The transfer of the Mortgage Loans from the Seller to the Depositor will be
treated by the Seller and the  Depositor  as a sale of the Mortgage  Loans.  The
Seller will warrant that such transfer is a sale of its interest in the Mortgage
Loans.  In the event of an insolvency of the Seller,  the receiver or bankruptcy
trustee of the Seller may  attempt to  recharacterize  the sale of the  Mortgage
Loans as a borrowing by the Seller  secured by a pledge of the Mortgage Loans in
connection  with a  borrowing  by the Seller  rather  than a true sale.  Such an
attempt,  even if  unsuccessful,  could  result  in delays  in  payments  on the
Certificates and possible reductions in the amount of such payments could occur.
The  Depositor  will  warrant in the Pooling and  Servicing  Agreement  that the
transfer of the Mortgage  Loans to the Trust Fund is a valid  transfer of all of
the  Depositor's  right,  title and interest in the Mortgage  Loans to the Trust
Fund.

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE MORTGAGE LOANS

     Applicable federal and state laws regulate interest rates and other charges
with respect to mortgage  loans and require  certain  disclosures.  In addition,
other laws,  public  policy and  general  principles  of equity  relating to the
protection of  consumers,  unfair and  deceptive  practices and debt  collection
practices may apply to the origination, servicing and collection of the Mortgage
Loans.  Depending on the provisions of the applicable law and the specific facts
and circumstances  involved,  violations of these laws,  policies and principles
may limit the ability to collect all or part of the  principal of or interest on
the Mortgage Loans,  may entitle the borrower to a refund of amounts  previously
paid and, in addition,  could subject the owner of the Mortgage Loans to damages
and  administrative   enforcement.   See  "Risk   Factors--Certain  Other  Legal
Considerations Regarding the Loans" in the Prospectus.

ENVIRONMENTAL RISKS

     Federal,  state  and  local  laws and  regulations  impose a wide  range of
requirements on activities that may affect the  environment,  health and safety.
In certain  circumstances,  these laws and  regulations  impose  obligations  on
owners or operators of residential  properties such as the Mortgaged Properties.
The  failure to comply  with such laws and  regulations  may result in fines and
penalties.

     Under various federal,  state and local laws and  regulations,  an owner or
operator  of real  estate  may be liable for the costs of  addressing  hazardous
substances  on, in or  beneath  such  property  and other  related  costs.  Such
liability could exceed the value of the property and the aggregate assets of the
owner or operator.  In addition,  persons who  transport or dispose of hazardous
substances,  or  arrange  for  the  transportation,  disposal  or  treatment  of
hazardous substances, at off-site locations may also be held liable if there are
releases  or  threatened  releases  of  hazardous  substances  at such  off-site
locations.

     Under  the  laws  of  some  states  and  under  the  federal  Comprehensive
Environmental Response, Compensation and Liability Act ("CERCLA"), contamination
of property may give rise to a lien on the property to assure the payment of the
costs of clean-up.  In several states, such a lien has priority over the lien of
an existing mortgage against such property.

     Under the laws of some states, and under CERCLA and the federal Solid Waste
Disposal  Act,  there is a  possibility  that a lender may be held  liable as an
"owner" or "operator" for costs of addressing releases or threatened releases of
hazardous substances at a property, or releases of petroleum from an underground
storage tank, under certain circumstances.

RISK OF LOAN RATES REDUCING THE PASS-THROUGH RATES OF THE OFFERED CERTIFICATES

     The calculation of the  Pass-Through  Rates of the Offered  Certificates is
based upon (i) the value of One-Month  LIBOR,  which may be  different  from the
value of the Index applicable to the Adjustable Rate Mortgage Loans (either as a
result of the use of a different index, a different rate determination date or a
different rate adjustment  date) and (ii) the weighted average of the Loan Rates
(net of certain  amounts  described  herein) of the  Mortgage  Loans,  which are
either  fixed,  in the case of the Fixed  Rate  Mortgage  Loans,  or  subject to
periodic adjustment caps, maximum rate caps and minimum rate floors, in the case
of the Adjustable Rate Mortgage Loans. In general,  the Adjustable Rate Mortgage
Loans adjust based upon the Index whereas the Pass-Through  Rates on the Offered
Certificates  adjust monthly based upon  One-Month  LIBOR,  as described  herein
under "Description of  Certificates--Calculation of One-Month LIBOR," subject to
the Available  Funds Cap.  Consequently,  the interest  which becomes due on the
Adjustable  Rate  Mortgage  Loans (net of the Servicing Fee and the Trustee Fee)
during any Due Period may not equal the amount of interest  that would accrue on
Adjustable  Rate Mortgage Loans at One-Month  LIBOR plus the  Pass-Through  Rate
Margin during the related Interest  Period.  In particular,  Pass-Through  Rates
adjust  monthly,  while the Loan Rates of the  Adjustable  Rate  Mortgage  Loans
adjust less  frequently  (and the Loan Rates of the Fixed Rate Mortgage Loans do
not adjust) with the result that the Available  Funds Cap may limit increases in
the  Pass-Through   Rates  for  extended  periods  in  a  rising  interest  rate
environment.  The Loan Rate on 86.02% of the Adjustable  Rate Mortgage Loans (by
aggregate  principal  balance of the  Adjustable  Rate Mortgage  Loans as of the
Cut-off Date),  have an initial fixed rate period of one year, two years,  three
years or five years  following the date of  origination.  In addition,  the Loan
Rates on certain of the  Mortgage  Loans may respond to  different  economic and
market  factors  than the  Pass-Through  Rates  and there is not  necessarily  a
correlation between them. Thus, it is possible, for example, that the Loan Rates
on certain of the Mortgage Loans may fall during the periods of which  One-Month
LIBOR is stable or rising or that,  even if both the Loan Rates on the  Mortgage
Loans and One-Month LIBOR fall during the same period, the Loan Rates on certain
of the Mortgage Loans may fall more rapidly than One-Month  LIBOR.  Furthermore,
if the Available Funds Cap is used to determine the Pass-Through Rates of one or
more Classes of Offered  Certificates for a Distribution Date, the value of such
Class of Certificates may be temporarily reduced.

     If, with  respect to any  Distribution  Date,  the amount of interest  that
would  accrue  during  the  related   Accrual  Period  on  a  Class  of  Offered
Certificates  based  on  the  applicable  level  of  One-Month  LIBOR  plus  the
Pass-Through  Rate Margin is greater than the weighted  average  (calculated  as
described herein) of the Loan Rates on the Mortgage Loans as of the first day of
the related Due Period,  less the  Servicing  Fee Rate and the Trustee Fee Rate,
then the Pass-Through  Rate on such Class of Offered  Certificates will be based
on the  Available  Funds Cap, and Basis Risk  Shortfall  Amount will,  except as
provided  below,  occur.  However,  no assurance can be given that there will be
sufficient  General Excess Available Amount generated from the Mortgage Loans to
pay the Basis Risk Shortfall Amount on any given Distribution Date.

YIELD CONSIDERATIONS WITH RESPECT TO THE ADJUSTABLE RATE MORTGAGE LOANS

     The yield to maturity on the  Offered  Certificates  may be affected by the
resetting of the Loan Rates on the Adjustable Rate Mortgage Loans on the related
Adjustment  Dates.  In addition,  because the Loan Rate for each Adjustable Rate
Mortgage  Loan is based on the Index plus the related  Gross  Margin,  such rate
could be higher than prevailing market interest rates, and this may result in an
increase in the rate of prepayments on the Adjustable  Rate Mortgage Loans after
such adjustment. Finally, because the Loan Rates on the Adjustable Rate Mortgage
Loans  are  based  on the  Index  while  the  Pass-Through  Rate on the  Offered
Certificates is based in part on One-Month  LIBOR,  and a substantial  number of
the Mortgage Loans are Delayed First  Adjustment  Mortgage Loans,  any resulting
Basis Risk Shortfall  Amount, to the extent not covered by amounts in the Excess
Reserve Fund Account,  as described  herein,  will adversely affect the yield to
maturity on the Offered Certificates.

RISKS ASSOCIATED WITH YEAR 2000 COMPLIANCE

     As is the case with most companies using computers in their operations, the
Master  Servicer is faced with the task of completing  its  compliance  goals in
connection with the year 2000 issue.  The year 2000 issue is the result of prior
computer  programs being written using two digits,  rather than four digits,  to
define the applicable year. Any of the Master Servicer's  computer programs that
have  time-sensitive  software may  recognize a date using "00" as the year 1900
rather than the year 2000.  Any such  occurrence  could result in major computer
system failure or  miscalculations.  The Master Servicer is presently engaged in
various  procedures to ensure that their  computer  systems and software will be
year 2000 complaint.

     However,  in the event that the Master  Servicer,  or any of its suppliers,
customers,  brokers or agents do not  successfully  and timely achieve year 2000
compliance,  the  performance of  obligations  of the Master  Servicer under the
Pooling and Servicing Agreement could be materially adversely affected.


                                THE MORTGAGE POOL

GENERAL

     All  Mortgage  Loan  statistics  set forth  herein  are based on  principal
balances,  interest rates,  terms to maturity,  mortgage loan counts and similar
statistics as of the Cut-off Date, unless indicated to the contrary herein.  All
weighted  averages  specified  herein are  weighted  based on the  Cut-off  Date
Principal  Balances of the Mortgage  Loans.  References  to  percentages  of the
Mortgage Loans mean  percentages  based on the Pool Principal  Balance as of the
Cut-off Date, unless otherwise specified.

     The description in this Prospectus  Supplement of the Mortgage Pool and the
Mortgaged Properties is based upon the Mortgage Pool as constituted at the close
of business on the Cut-off Date, as adjusted for the principal payments received
on or before  such date.  Prior to the  issuance of the  Certificates,  Mortgage
Loans  may  be  removed  from  the  Mortgage  Pool  as a  result  of  incomplete
documentation  or otherwise  if the  Depositor  deems such removal  necessary or
desirable,  and may be prepaid at any time. A limited  number of other  mortgage
loans  may be  included  in the  Mortgage  Pool  prior  to the  issuance  of the
Certificates  unless  including such mortgage loans would  materially  alter the
characteristics of the Mortgage Pool as described herein. The Depositor believes
that  the   information  set  forth  herein  will  be   representative   of  the
characteristics  of the Mortgage Pool as it will be  constituted at the time the
Certificates are issued, although the range of Mortgage Rates and maturities and
certain other characteristics of the Mortgage Loans may vary.

MORTGAGE LOAN STATISTICS

     The  Mortgage  Pool  will  consist  of  approximately  2,205  conventional,
fixed-rate  and  adjustable  rate  Mortgage  Loans.  Approximately  0.44% of the
Mortgage Loans are secured by Mortgages in a second lien position,  all of which
are Fixed  Rate  Mortgage  Loans.  The  Mortgage  Loans have  original  terms to
maturity  ranging  from 10 years to 30 years.  The  Mortgage  Pool  consists  of
fixed-rate Mortgage Loans (the "Fixed Rate Mortgage Loans"),  which will consist
of approximately 773 Mortgage Loans having an aggregate  principal balance as of
September  1, 1998 (the  "Cut-off  Date") of  approximately  $70,414,758.90  and
adjustable-rate  Mortgage Loans (the  "Adjustable Rate Mortgage  Loans"),  which
will consist of approximately 1,432 Mortgage Loans having an aggregate principal
balance as of the Cut-off Date of  approximately  $191,234,079.71,  in each case
after  application  of payments of  principal  due on or before the Cut-off Date
whether or not  received,  and in each case  subject to a permitted  variance of
plus or minus 5%. Each  Adjustable  Rate Mortgage Loan provides for  semi-annual
adjustment  to the mortgage  rate thereon  based on six-month  London  interbank
offered  rates  for  United  States  dollar   deposits  (the  "Index")  and  for
corresponding  adjustments to the monthly  payment  amount due thereon,  in each
case subject to the  limitations  described  under  "--Adjustable  Rate Mortgage
Loans"  herein;  provided  that in the  case of  0.34%  of the  Adjustable  Rate
Mortgage Loans,  the first adjustment for such Mortgage Loan will occur after an
initial  period  of one  year,  in the case of  84.60%  of the  Adjustable  Rate
Mortgage Loans,  two years, in the case of 0.28% of the Adjustable Rate Mortgage
Loans,  three years,  and in the case of 0.80% of the  Adjustable  Rate Mortgage
Loans,  five years,  each by aggregate  principal balance of the Adjustable Rate
Mortgage Loans as of the Cut-off Date (each such Mortgage Loan described in this
proviso, a "Delayed First Adjustment Mortgage Loan").

     The Mortgage  Loans are  primarily  secured by first  mortgages or deeds of
trust or other similar security  instruments (each, a "Mortgage") creating first
liens on one-to  four-family  residential  properties  consisting of detached or
semi-detached  one- to four-family  dwelling  units and  individual  condominium
units (the "Mortgage  Properties").  Approximately  26.86% of the Mortgage Loans
had a Loan-to-Value  Ratio at origination in excess of 80%. Three Mortgage Loans
have a  Loan-to-Value  Ratio at origination  exceeding  90.00%.  There can be no
assurance that the  Loan-to-Value  Ratio of any Mortgage Loan  determined at any
time  after  origination  is less  than or equal to its  original  Loan-to-Value
Ratio.  The Mortgage Loans have scheduled  monthly payments due on the first day
of the month (with  respect to each  Mortgage  Loan, a "Due  Date"),  except for
approximately  - 4.05% of the Mortgage Loans which have Due Dates on other dates
during the month.  Each  Mortgage  Loan will  contain a customary  "due-on-sale"
clause.

     Approximately  80.07% of the  Mortgage  Loans  provide  for  payment by the
mortgagor  of  a  prepayment   charge  in  limited   circumstances   on  certain
prepayments.  Generally,  each such  Mortgage  Loan  provides  for  payment of a
prepayment  charge on certain  partial  prepayments  and all prepayments in full
made within six months,  one year,  two years,  three years,  four years or five
years from the date of  origination  of such  Mortgage  Loan.  The amount of the
prepayment  charge is as provided in the related  Mortgage Note but is generally
equal to six months'  interest  on any  amounts  prepaid in excess of 20% of the
then outstanding  principal balance of the related Mortgage Loan in any 12 month
period.

     Ninety-eight (98) Fixed Rate Mortgage Loans comprising  approximately 3.28%
of the  Pool  Principal  Balance  as of the  Cut-off  Date are  balloon  payment
mortgage loans (each, a "Balloon Loan").  Each Balloon Loan generally  amortizes
over 360 months,  but the final payment (the "Balloon  Payment") on each Balloon
Loan is due and payable on the 180th month. The amount of the Balloon Payment on
each  Balloon  Loan is  substantially  in excess of the amount of the  scheduled
monthly  payment on the  Mortgage  Loan for the period  prior to the Due Date of
such Balloon Payment.

     Each  Mortgage  Loan had a Loan Rate of not less than  6.375% per annum and
not more than 18.050% per annum and as of the Cut-off Date the weighted  average
Loan Rate was approximately 10.388% per annum.

     The weighted average  remaining term to maturity of the Mortgage Loans will
be  approximately  346 months as of the Cut-off Date. None of the Mortgage Loans
will have a first Due Date prior to January 1, 1997 or after  October 1, 1998 or
will have a remaining  term to maturity of less than 107 months or greater  than
30 years as of the Cut-off  Date.  The month of the latest  maturity date of any
Mortgage Loan is September 1, 2028.

     The average  principal  balance of the Mortgage  Loans at  origination  was
approximately  $118,883.27.  The average principal balance of the Mortgage Loans
as of the Cut-off Date was approximately $118,661.60.

     No Mortgage Loan had a principal  balance as of the Cut-off Date of greater
than  approximately  $1,924,255.39  or less than  approximately  $9,961.53.  The
Mortgage  Loans are  expected to have the  following  characteristics  as of the
Cut-off  Date (the sum in any  column may not equal the total  indicated  due to
rounding):









                          PRINCIPAL BALANCES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE(1)

                                                                                    
                                                  NUMBER OF       PRINCIPAL BALANCE       % OF AGGREGATE PRINCIPAL
                                                  MORTGAGE        OUTSTANDING AS OF      BALANCE OUTSTANDING AS OF
            PRINCIPAL BALANCE ($)                   LOANS          THE CUT-OFF DATE           THE CUT-OFF DATE
   -----------------------------------------    --------------   ---------------------   ---------------------------

       9,961.53 -  50,000.00.................        467           $    16,577,912.04              6.34%
      50,000.01 - 100,000.00.................        826                60,400,849.54             23.08
     100,000.01 - 150,000.00.................        459                56,257,276.04             21.50
     150,000.01 - 200,000.00.................        181                31,540,590.26             12.05
     200,000.01 - 250,000.00.................         86                19,259,472.65              7.36
     250,000.01 - 300,000.00.................         57                15,603,585.84              5.96
     300,000.01 - 350,000.00.................         32                10,361,512.80              3.96
     350,000.01 - 400,000.00.................         25                 9,473,569.59              3.62
     400,000.01 - 450,000.00.................         24                10,200,037.00              3.90
     450,000.01 - 500,000.00.................         25                11,924,718.11              4.56
     500,000.01 - 550,000.00.................          2                 1,084,756.43              0.41
     550,000.01 - 600,000.00.................          2                 1,173,579.59              0.45
     600,000.01 - 650,000.00.................          3                 1,935,715.48              0.74
     650,000.01 - 700,000.00.................          3                 2,037,394.68              0.78
     700,000.01 - 750,000.00.................          3                 2,221,914.91              0.85
     800,000.01 - 850,000.00.................          1                   845,000.00              0.32
     900,000.01 - 950,000.00.................          1                   901,051.33              0.34
     950,000.01 - 1,000,000.00...............          3                 2,952,018.60              1.13
   1,050,000.01 - 1,100,000.00...............          1                 1,075,990.85              0.41
   1,100,000.01 - 1,150,000.00...............          1                 1,123,212.35              0.43
   1,150,000.01 - 1,200,000.00...............          1                 1,199,425.13              0.46
   1,550,000.01 - 1,600,000.00...............          1                 1,575,000.00              0.60
   1,900,000.01 - 1,924,255.39...............          1                 1,924,255.39              0.74
                                                --------------   ---------------------   ---------------------------
        Total...............................       2,205            $  261,648,838.61            100.00 %
                                                ==============   =====================   ===========================

- --------------
(1) The average  principal  balance of the Mortgage Loans as of the Cut-off Date was $ 118,661.60.






                                ORIGINAL TERM TO MATURITY OF THE MORTGAGE LOANS(1)

                                                                                        

                                                                                              % OF AGGREGATE
                                                                PRINCIPAL BALANCE           PRINCIPAL BALANCE
                                          NUMBER                OUTSTANDING AS OF           OUTSTANDING AS OF
ORIGINAL TERM (MONTHS)              OF MORTGAGE LOANS           THE CUT-OFF DATE             THE CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------

120..........................                  2             $           41,317.60                   0.02 %
180..........................                194                     14,195,499.09                   5.43
181..........................                  1                         44,407.38                   0.02
240..........................                 28                      1,435,646.53                   0.55
360..........................              1,980                    245,931,968.01                  93.99
                                    -------------------      ------------------------     -----------------------
     Total...................              2,205             $      261,648,838.61                 100.00 %
                                    ===================      ========================     =======================

- --------------
(1)The weighted average original term of the mortgage loans was 350 months.






                                       PROPERTY TYPES OF THE MORTGAGE LOANS

                                                                                     
                                                                                              % OF AGGREGATE
                                          NUMBER                PRINCIPAL BALANCE           PRINCIPAL BALANCE
                                       OF MORTGAGE              OUTSTANDING AS OF         OUTSTANDING AS OF THE
        PROPERTY TYPE                     LOANS                 THE CUT-OFF DATE               CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------

Single Family................             1,859              $     227,082,715.79                  86.79 %
2-Family.....................               157                     14,441,904.71                   5.52
3-Family.....................                35                      3,611,975.74                   1.38
4-Family.....................                35                      5,793,729.01                   2.21
Condominium..................                91                      8,399,204.52                   3.21
Other........................                28                      2,319,308.84                   0.88
                                    -------------------      ------------------------     -----------------------
     Total...................             2,205              $     261,648,838.61                 100.00 %
                                    ===================      ========================     =======================






                                     OCCUPANCY STATUS OF THE MORTGAGE LOANS(1)

                                                                                     
                                                                                              % OF AGGREGATE
                                                                PRINCIPAL BALANCE           PRINCIPAL BALANCE
                                          NUMBER                OUTSTANDING AS OF         OUTSTANDING AS OF THE
OCCUPANCY STATUS                    OF MORTGAGE LOANS           THE CUT-OFF DATE               CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------

Non-Owner Occupied...........               286              $      23,681,305.57                   9.05 %
Other........................                 2                        214,722.20                   0.08
Owner-Occupied...............             1,917                    237,752,810.84                  90.87
                                    -------------------      ------------------------     -----------------------
     Total...................             2,205              $     261,648,838.61                 100.00 %
                                    ===================      ========================     =======================
- --------------
(1) The  occupancy  status of a  Mortgaged  Property  is as  represented  by the
mortgagor in its loan application.







                                           PURPOSE OF THE MORTGAGE LOANS

                                                                                  
                                                                                              % OF AGGREGATE
                                          NUMBER                PRINCIPAL BALANCE           PRINCIPAL BALANCE
                                       OF MORTGAGE              OUTSTANDING AS OF         OUTSTANDING AS OF THE
           PURPOSE                        LOANS                 THE CUT-OFF DATE               CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------

Cash Out Refinance...........             1,164              $    134,257,522.51                    51.31%
Purchase.....................               635                    81,258,351.51                    31.06
Rate/Term Refinance..........               406                    46,132,964.59                    17.63
                                    -------------------      ------------------------     -----------------------
     Total...................             2,205              $    261,648,838.61                   100.00%
                                    ===================      ========================     =======================






                                        LOAN RATES OF THE MORTGAGE LOANS(1)

                                                                                     
                                                                                              % OF AGGREGATE
                                                                PRINCIPAL BALANCE           PRINCIPAL BALANCE
                                          NUMBER                OUTSTANDING AS OF         OUTSTANDING AS OF THE
       LOAN RATE (%)(1)             OF MORTGAGE LOANS           THE CUT-OFF DATE               CUT-OFF DATE
- -------------------------------     -------------------      ------------------------     -----------------------

   6.375 - 7.000.............              13                $       1,267,999.06                    0.48 %
   7.001 - 8.000.............              85                       10,541,697.02                    4.03
   8.001 - 9.000.............             239                       30,823,448.72                   11.78
   9.001 - 10.000............             511                       76,041,446.59                   29.06
  10.001 - 11.000.............            599                       76,035,588.84                   29.06
  11.001 - 12.000.............            383                       38,186,973.35                   14.59
  12.001 - 13.000.............            181                       14,417,192.07                    5.51
  13.001 - 14.000.............            105                        7,946,019.78                    3.04
  14.001 - 15.000............              63                        4,858,653.24                    1.86
  15.001 - 16.000.............             20                        1,361,065.73                    0.52
  16.001 - 17.000.............              4                          132,725.28                    0.05
  17.001 - 18.000.............              1                           20,785.62                    0.01
  18.001 - 18.050.............              1                           15,243.31                    0.01
                                    -------------------      ------------------------     -----------------------
 Total.......................           2,205                 $    261,648,838.61                  100.00 %
                                    ===================      ========================     =======================

- --------------
(1)As of the Cut-off Date, the Loan Rates of the Mortgage Loans ranged from 6.375% to 18.050% per annum, with
a weighted average of approximately 10.388% per annum.






                              ORIGINAL LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS(1)

                                                                                        
                                                                                               % OF AGGREGATE
                                                                     PRINCIPAL BALANCE        PRINCIPAL BALANCE
                                                   NUMBER             OUTSTANDING AS          OUTSTANDING AS OF
   ORIGINAL LOAN - TO - VALUE RATIO (%)       OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------

  9.01 - 10.00.................                         1          $         23,176.13              0.01 %
 10.01 - 15.00.................                         7                   191,507.33              0.07
 15.01 - 20.00.................                        17                   405,958.05              0.16
 20.01 - 25.00.................                         6                   171,136.98              0.07
 25.01 - 30.00.................                         8                   599,039.02              0.23
 30.01 - 35.00.................                        14                   965,995.44              0.37
 35.01 - 40.00.................                        13                 1,232,345.28              0.47
 40.01 - 45.00.................                        29                 2,590,626.21              0.99
 45.01 - 50.00.................                        36                 2,944,879.50              1.13
 50.01 - 55.00.................                        28                 4,467,502.31              1.71
 55.01 - 60.00.................                        76                 6,806,746.57              2.60
 60.01 - 65.00.................                       191                19,709,557.94              7.53
 65.01 - 70.00.................                       335                38,367,806.50             14.66
 70.01 - 75.00.................                       421                48,602,615.93             18.58
 75.01 - 80.00.................                       531                64,286,814.48             24.57
 80.01 - 85.00.................                       289                40,332,586.93             15.41
 85.01 - 90.00.................                       200                29,474,560.24             11.26
 90.01 - 94.03.................                         3                   475,983.77              0.18
                                              ------------------   ----------------------    --------------------
  Total........................                     2,205          $    261,648,838.61            100.00 %
                                              ==================   ======================    ====================

- --------------
(1)As of the Cut-off Date, the weighted average  Loan-to-Value Ratio at origination of the Mortgage Loans was
approximately 75.50%.






                                GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES

                                                                                        
                                                                                               % OF AGGREGATE
                                                                     PRINCIPAL BALANCE        PRINCIPAL BALANCE
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
                 LOCATION                     OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------

 Alabama.................................             6             $     623,202.85               0.24%
 Arizona.................................             6                 1,841,318.88               0.70
 Arkansas................................            15                 1,469,638.12               0.56
 California..............................           525                90,996,375.88              34.78
 Colorado................................            12                 1,650,283.80               0.63
 Connecticut.............................            20                 2,810,765.39               1.07
 Delaware................................             2                   124,077.51               0.05
 District of Columbia....................             7                   459,892.52               0.18
 Florida.................................           284                27,778,412.30              10.62
 Georgia.................................            29                 3,591,180.60               1.37
 Idaho...................................            18                 1,380,719.58               0.53
 Illinois................................           206                19,794,999.17               7.57
 Indiana.................................            57                 3,844,450.65               1.47
 Iowa....................................             8                   495,873.68               0.19
 Kansas..................................            12                 1,451,823.84               0.55
 Kentucky................................             7                   402,220.17               0.15
 Louisiana...............................            18                 1,036,625.74               0.40
 Maine...................................             4                   681,586.15               0.26
 Maryland................................            21                 2,441,047.36               0.93
 Massachusetts(1)........................            57                10,398,990.41               3.97
 Michigan................................           144                12,805,194.87               4.89
 Minnesota...............................            10                 1,050,117.48               0.40
 Mississippi.............................             4                   281,730.53               0.11
 Missouri................................            66                 4,756,478.49               1.82
 Montana.................................             1                    27,938.99               0.01
 Nebraska................................            38                 2,517,058.75               0.96
 New Hampshire...........................             3                   239,012.14               0.09
 New Jersey..............................            30                 5,545,584.54               2.12
 New Mexico..............................             2                   154,117.55               0.06
 New York................................            63                 9,218,805.55               3.52
 North Carolina..........................            42                 3,392,584.68               1.30
 North Dakota............................             1                    40,408.05               0.02
 Ohio....................................            89                 6,081,381.34               2.32
 Oklahoma................................             3                   243,215.51               0.09
 Oregon..................................            36                 4,535,584.62               1.73
 Pennsylvania............................            58                 3,333,336.33               1.27
 Rhode Island............................            20                 2,709,354.42               1.04
 South Carolina..........................            15                   988,576.36               0.38
 Tennessee...............................            31                 3,014,660.94               1.15
 Texas...................................             9                 2,145,338.12               0.82
 Utah....................................            57                 7,873,549.39               3.01
 Vermont.................................             1                    55,973.81               0.02
 Virginia................................            50                 3,742,388.72               1.43
 Washington..............................           101                12,105,593.66               4.63
 West Virginia...........................             1                    14,613.27               0.01
 Wisconsin...............................            15                 1,407,802.11               0.54
 Wyoming.................................             1                    94,953.79               0.04
                                              ------------------   ----------------------    --------------------
 Total...................................         2,205              $261,648,838.61             100.00%
                                              ==================   ======================    ====================

- --------------
(1)The greatest ZIP Code geographic concentration of Mortgage Loans, by aggregate principal balance as of the
Cut-off Date, was approximately $2,319,882.44 in the 02554 zip code in Massachusetts.





                                     DOCUMENTATION LEVEL OF THE MORTGAGE LOANS

                                                                                        
                                                                                               % OF AGGREGATE
                                                                     PRINCIPAL BALANCE        PRINCIPAL BALANCE
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
           DOCUMENTATION LEVEL                OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------

Full Documentation.......................           1,549            $161,232,880.91                61.62 %
Stated Documentation.....................             555              82,740,997.56                31.62
Lite Documentation.......................             101              17,674,960.14                 6.76
                                              ------------------   ----------------------    --------------------
     Total...............................           2,205            $261,648,838.61               100.00 %
                                              ==================   ======================    ====================





                                     RISK CATEGORIES OF THE MORTGAGE LOANS(1)

                                                                                        
                                                                                               % OF AGGREGATE
                                                                     PRINCIPAL BALANCE        PRINCIPAL BALANCE
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
             RISK CATEGORIES                  OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------    --------------------

 A........................................           63             $   8,993,538.17                3.44%
 A-.......................................          920               128,097,088.93               48.96
 B........................................          688                76,705,850.05               29.32
 C........................................          201                18,138,695.65                6.93
 D........................................          195                16,682,336.18                6.38
 D-.......................................          138                13,031,329.63                4.98
                                              ------------------   ----------------------    --------------------
                                              ==================   ======================    ====================
     Total................................        2,205             $ 261,648,838.61              100.00%
                                              ==================   ======================    ====================

- ---------------------
(1) See "Underwriting Standards" herein.






                                               PREPAYMENT CHARGES(1)

                                                                                         
                                                                                               % OF AGGREGATE
                                                                     PRINCIPAL BALANCE        PRINCIPAL BALANCE
                                                   NUMBER            OUTSTANDING AS OF        OUTSTANDING AS OF
                  YEARS                       OF MORTGAGE LOANS      THE CUT-OFF DATE         THE CUT-OFF DATE
- -------------------------------------------   ------------------   ----------------------   ---------------------

No prepayment charge.....................           496             $  52,145,916.11                19.93%
0.50 years...............................             9                   870,525.64                 0.33
1.00.....................................           134                18,058,908.00                 6.90
2.00.....................................           736                96,999,730.32                37.07
3.00.....................................           458                48,833,107.88                18.66
4.00.....................................            39                 3,693,701.08                 1.41
5.00.....................................           333                41,046,949.58                15.69
                                              ------------------   ----------------------    --------------------
     Total...............................           2,205           $ 261,648,838.61               100.00%
                                              ==================   ======================    ====================

- --------------
(1)  Prepayment  charges are assessed on any Mortgage  Loans  prepaid in full or in part within the specified
number of years.






                                  LOAN RATES OF THE FIXED RATE MORTGAGE LOANS(1)


                                                                                     
                                                                                               % OF AGGREGATE
                                                                                             PRINCIPAL BALANCE
                                                                                           OF FIXED RATE MORTGAGE
                                          NUMBER              PRINCIPAL BALANCE                    LOANS
                                       OF MORTGAGE            OUTSTANDING AS OF              OUTSTANDING AS OF
          LOAN RATE (%)                   LOANS                THE CUT-OFF DATE               THE CUT-OFF DATE
- ---------------------------------    -----------------    ---------------------------     -------------------------

  6.375 - 7.000.......................      12                    $1,191,094.49                     1.69%
  7.001 - 8.000.......................      56                     6,453,412.11                     9.16
  8.001 - 9.000.......................     113                    12,312,401.37                    17.49
  9.001 - 10.000......................     184                    19,903,801.25                    28.27
 10.001 - 11.000.......................    171                    16,455,928.88                    23.37
 11.001 - 12.000.......................    121                     8,303,038.61                    11.79
 12.001 - 13.000.......................     52                     2,746,792.72                     3.90
 13.001 - 14.000.......................     23.                    1,011,852.93                     1.44
 14.001 - 15.000.......................     19                       883,833.16                     1.26
 15.001 - 16.000.......................     16                       983,849.17                     1.40
 16.001 - 17.000.......................      4                       132,725.28                     0.19
 17.001 - 18.000.......................      1                        20,785.62                     0.03
 18.001 - 18.050.......................      1                        15,243.31                     0.02
                                        -----------       ---------------------------     -------------------------
    Total.............................     773                   $70,414,758.90                   100.00%
                                        ===========       ===========================     =========================

- --------------
(1)The weighted average Loan Rate of the Fixed Rate Mortgage Loan as of the Cut-off Date was 10.019% per nnum.



ADJUSTABLE RATE MORTGAGE LOANS

     Each Adjustable  Rate Mortgage Loan provides for semi-annual  adjustment to
the Loan Rate thereon and for  corresponding  adjustments to the monthly payment
amount due thereon,  in each case on each  adjustment  date  applicable  thereto
(each such date, an "Adjustment  Date");  provided that the first adjustment for
such Mortgage  Loan will occur after an initial  period of one year, in the case
of 0.34% of the Adjustable Rate Mortgage Loans,  two years in the case of 84.60%
of the Adjustable Rate Mortgage  Loans,  three years in the case of 0.28% of the
Adjustable  Rate  Mortgage  Loans,  and  five  years in the case of 0.80% of the
Adjustable  Rate  Mortgage  Loans,  each by aggregate  principal  balance of the
Adjustable  Rate Mortgage Loans as of the Cut-off Date. On each  Adjustment Date
for each  Adjustable  Rate Mortgage Loan, the Loan Rate thereon will be adjusted
to equal the sum,  rounded to the nearest  multiple of 0.125%,  of the Index (as
described below) and a fixed percentage  amount (the "Gross Margin");  provided,
however,  that the Loan  Rate on each  such  Mortgage  Loan  generally  will not
increase or decrease by more than 2.00% per annum on any related Adjustment Date
(the "Periodic  Rate Cap"),  except that each such Mortgage Loan may increase or
decrease by a higher  percentage per annum on the initial  Adjustment Date. Each
Loan Rate on each such  Mortgage  Loan will not exceed a specified  maximum Loan
Rate over the life of such  Mortgage  Loan (the  "Maximum Loan Rate") or be less
than a  specified  minimum  Loan Rate over the life of such  Mortgage  Loan (the
"Minimum  Loan  Rate").  The  Delayed  First  Adjustment  Mortgage  Loans have a
weighted average Periodic Rate Cap of approximately  1.00% per annum.  Effective
with the first monthly  payment due on each  Adjustable Rate Mortgage Loan after
each related  Adjustment Date, the monthly payment amount will be adjusted to an
amount that will amortize fully the outstanding principal balance of the related
Mortgage Loan over its remaining  term,  and pay interest at the Loan Rate as so
adjusted.  Due to the application of the Periodic Rate Caps and the Maximum Loan
Rates,  the Loan Rate on each such  Mortgage  Loan,  as  adjusted on any related
Adjustment  Date,  may be less than the sum of the Index and the  related  Gross
Margin,  rounded as described  herein.  See "--The  Index"  herein.  None of the
Adjustable  Rate  Mortgage  Loans  permits the related  mortgagor to convert the
adjustable Loan Rate thereon to a fixed Loan Rate.

     The Adjustable Rate Mortgage Loans had Loan Rates as of the Cut-off Date of
not less than  6.875%  per annum  and not more  than  15.500%  per annum and the
weighted  average  Loan Rate was  approximately  10.524%  per  annum.  As of the
Cut-off Date, the Adjustable  Rate Mortgage Loans had Gross Margins ranging from
4.25% to 11.10%,  Minimum Loan Rates  ranging from 0.00% per annum to 15.38% per
annum and Maximum Loan Rates  ranging from 13.38% per annum to 22.25% per annum.
As of the Cut-off  Date,  the weighted  average  Gross Margin was  approximately
5.73%, the weighted average Minimum Loan Rate was approximately 10.43% per annum
(exclusive  of the Mortgage  Loans that do not have a Minimum Loan Rate) and the
weighted  average  Maximum  Loan Rate was  approximately  16.97% per annum.  The
latest first  Adjustment  Date following the Cut-off Date on any Adjustable Rate
Mortgage  Loan occurs in August 2003 and the weighted  average  next  Adjustment
Date for all of the Adjustable Rate Mortgage Loans following the Cut-off Date is
April, 2000.

     The  Adjustable  Rate  Mortgage  Loans are  expected to have the  following
characteristics  as of the Cut-off Date (the sum in any column may not equal the
total indicated due to rounding) and the percentages set forth in the tables are
percentages of the Adjustable Rate Mortgage Loans as of the Cut-off Date.




                                LOAN RATES OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)


                                                                                
                                                                                          % OF AGGREGATE
                                                                                       PRINCIPAL BALANCE OF
                                                                                         ADJUSTABLE RATE
                                                             PRINCIPAL BALANCE            MORTGAGE LOANS
                                      NUMBER OF              OUTSTANDING AS OF        OUTSTANDING AS OF THE
     LOAN RATE (%)                  MORTGAGE LOANS            THE CUT-OFF DATE             CUT-OFF DATE
- ------------------------------    --------------------    -----------------------    ------------------------

  6.875-7.000.................            1                       $76,904.57               0.04%
  7.001-8.000.................           29                     4,088,284.91               2.14
  8.001-9.000.................          126                    18,511,047.35               9.68
  9.001-10.000................          327                    56,137,645.34              29.36
10.001-11.000.................          428                    59,579,659.96              31.16
11.001-12.000.................          262                    29,883,934.74              15.63
12.001-13.000.................          129                    11,670,399.35               6.10
13.001-14.000.................           82                     6,934,166.85               3.63
14.001-15.000.................           44                     3,974,820.08               2.08
15.001-15.500.................            4                       377,216.56               0.20
                                  --------------------    -----------------------    ------------------------
      Total...................        1,432                  $191,234,079.71             100.00%
                                  ====================    =======================    ========================
- --------------

(1)The weighted average Loan Rate of the Adjustable Rate Mortgage Loan as of the Cut-off Date was 10.524%
 per annum.






                            MAXIMUM LOAN RATES OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

                                                                                    

                                                                                            % OF AGGREGATE
                                                                                          PRINCIPAL BALANCE
                                                                                          OF ADJUSTABLE RATE
                                                                 PRINCIPAL BALANCE          MORTGAGE LOANS
                                              NUMBER OF        OUTSTANDING AS OF THE      OUTSTANDING AS OF
           MAXIMUM LOAN RATE (%)            MORTGAGE LOANS          CUT-OFF DATE           THE CUT-OFF DATE
     -----------------------------------   -----------------   -----------------------   ---------------------

     13.375 - 14.000..............                14            $    2,015,855.69                  1.05 %
     14.001 - 15.000..............                58                 8,717,562.15                  4.56
     15.001 - 16.000..............               220                34,621,070.49                 18.10
     16.001 - 17.000..............               411                61,625,280.95                 32.23
     17.001 - 18.000..............               386                53,572,762.09                 28.01
     18.001 - 19.000..............               176                15,959,418.52                  8.35
     19.001 - 20.000..............                95                 8,671,701.95                  4.53
     20.001 - 21.000..............                63                 5,280,989.44                  2.76
     21.001 - 22.000..............                 8                   640,085.99                  0.33
     22.001 - 22.250..............                 1                   129,352.44                  0.07
                                         ------------------    --------------------         ----------------
        Total.....................             1,432            $  191,234,079.71                100.00 %
                                         ==================    ====================         ================
                                                                                      
- --------------
(1)The  weighted  average  Maximum Loan Rate of the Adjustable Rate Mortgage Loans as of the Cut-off Date was
approximately 16.97% per annum.






                     MINIMUM LOAN RATES OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)

                                                                           
                                                                                    % OF AGGREGATE
                                                                                 PRINCIPAL BALANCE OF
                                                                                    ADJUSTABLE RATE
                                                         PRINCIPAL BALANCE          MORTGAGE LOANS
                                      NUMBER OF        OUTSTANDING AS OF THE       OUTSTANDING AS OF
 MINIMUM LOAN RATE (%)              MORTGAGE LOANS          CUT-OFF DATE           THE CUT-OFF DATE
 -------------------------------   -----------------   -----------------------   ----------------------

           0.000%.............            16              $      3,965,292.58          2.07 %
  4.001 -  5.000..............             4                       424,787.48          0.22
  5.001 -  6.000..............             4                       637,481.63          0.33
  6.001 -  7.000..............             6                       489,835.67          0.26
  7.001 -  8.000..............            29                     4,201,531.54          2.20
  8.001 -  9.000..............           130                    19,016,410.34          9.94
  9.001 - 10.000..............           325                    56,269,440.34         29.42
 10.001 - 11.000..............           433                    57,345,380.95         29.99
 11.001 - 12.000..............           247                    28,374,402.34         14.84
 12.001 - 13.000..............           119                    10,083,366.32          5.27
 13.001 - 14.000..............            76                     6,736,794.69          3.52
 14.001 - 15.000..............            40                     3,404,879.59          1.78
 15.001 - 15.375..............             3                       284,476.24          0.15
                                   -----------------   -----------------------   ----------------------
     Total....................         1,432              $    191,234,079.71        100.00 %
                                   =================   =======================   ======================

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

(1)The weighted  average Minimum Loan Rate of the Mortgage Loans (exclusive of the Mortgage Loans that do not
have a Minimum Loan Rate) as of the Cut-off Date was approximately 10.43% per annum.






                    GROSS MARGINS OF THE ADJUSTABLE RATE MORTGAGE LOANS(1)


                                                                         
                                                                                  % OF AGGREGATE
                                                                               PRINCIPAL BALANCE OF
                                                                                  ADJUSTABLE RATE
                                     NUMBER           PRINCIPAL BALANCE        MORTGAGE OUTSTANDING
                                  OF MORTGAGE       OUTSTANDING AS OF THE              AS OF
 GROSS MARGINS ( %)                  LOANS               CUT-OFF DATE            THE CUT-OFF DATE
 ----------------------------   -----------------   -----------------------   ------------------------

  4.250 -  4.250..............            3          $      284,643.67               0.15 %
  4.251 -  4.500..............           92              14,665,827.29               7.67
  4.501 -  4.750..............           20               2,975,069.64               1.56
  4.751 -  5.000..............          173              27,102,461.94              14.17
  5.001 -  5.250..............           99              13,233,254.89               6.92
  5.251 -  5.500..............          156              27,201,391.02              14.22
  5.501 -  5.750..............          224              32,233,772.44              16.86
  5.751 -  6.000..............          186              21,623,618.88              11.31
  6.001 -  6.250..............          152              17,036,667.24               8.91
  6.251 -  6.500..............          140              16,215,538.82               8.48
  6.501 -  6.750..............           48               5,724,433.60               2.99
  6.751 -  7.000..............           76               7,321,742.96               3.83
  7.001 -  7.250..............           12                 908,669.11               0.48
  7.251 -  7.500..............           10               1,194,474.42               0.62
  7.501 -  7.750..............            7                 543,212.89               0.28
  7.751 -  8.000..............           15               1,043,432.08               0.55
  8.001 -  8.250..............            5                 677,525.23               0.35
  8.251 -  8.500..............            1                  86,101.21               0.05
  8.501 -  8.750..............            2                 141,624.09               0.07
  8.751 -  9.000..............            3                 325,505.30               0.17
  9.001 -  9.250..............            1                  29,911.42               0.02
  9.251 -  9.500..............            2                 150,933.56               0.08
  9.501 -  9.750..............            2                 140,657.24               0.07
  9.751 - 10.000..............            1                  41,254.11               0.02
 10.251 - 10.500..............            1                 235,026.25               0.12
 11.001 - 11.100..............            1                  97,330.41               0.05
                                -----------------   -----------------------   --------------------
    Total.....................        1,432         $  191,234,079.71              100.00 %
                                =================   =======================   ====================

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

(1)The  weighted  average  Gross  Margin of the  Adjustable  Rate  Mortgage  Loans as of the Cut-off Date was
approximately 5.73%.






                            NEXT ADJUSTMENT DATE FOR THE ADJUSTABLE RATE MORTGAGE LOANS

                                                                      
  NEXT ADJUSTMENT DATE              NUMBER OF          PRINCIPAL BALANCE         % OF AGGREGATE
                                  MORTGAGE LOANS     OUTSTANDING AS OF THE      PRINCIPAL BALANCE
                                                          CUT-OFF DATE         OF ADJUSTABLE RATE
                                                                                MORTGAGE LOANS AS
                                                                               OF THE CUT-OFF DATE
  ----------------------------   -----------------   -----------------------   --------------------

  09/01/98.....................          9                    $1,022,327.26          0.53 %
  09/03/98.....................          1                       130,742.70          0.07
  09/08/98.....................          1                        58,127.98          0.03
  09/16/98.....................          1                        99,747.34          0.05
  09/23/98.....................          1                        29,481.08          0.02
  09/24/98.....................          1                        93,933.64          0.05
  10/01/98.....................         18                     1,783,611.38          0.93
  10/06/98.....................          1                        70,831.67          0.04
  11/01/98.....................         23                     3,737,900.21          1.95
  11/28/98.....................          1                       130,685.52          0.07
  11/29/98.....................          2                        45,336.97          0.02
  12/01/98.....................         38                     5,808,729.94          3.04
  12/06/98.....................          1                       115,317.99          0.06
  12/10/98.....................          1                       105,820.04          0.06
  12/11/98.....................          1                        14,758.76          0.01
  12/30/98.....................          1                       125,482.76          0.07
  01/01/99.....................         36                     5,937,932.03          3.11
  01/14/99.....................          1                        85,161.42          0.04
  01/23/99.....................          1                        90,652.95          0.05
  01/28/99.....................          4                       274,199.60          0.14
  02/01/99.....................         31                     5,734,126.85          3.00
  02/02/99.....................          1                       146,314.24          0.08
  02/04/99.....................          1                        98,288.40          0.05
  02/05/99.....................          1                        39,899.77          0.02
  02/11/99.....................          1                        86,015.27          0.04
  02/15/99.....................          1                        33,627.32          0.02
  02/16/99.....................          1                        43,965.02          0.02
  02/27/99.....................          1                        43,755.51          0.02
  03/01/99.....................          5                     1,027,407.71          0.54
  03/15/99.....................          1                        47,916.92          0.03
  04/01/99.....................          2                       434,250.63          0.23
  05/01/99.....................          1                       110,986.79          0.06
  05/07/99.....................          1                       142,912.91          0.07






                   NEXT ADJUSTMENT DATE FOR THE ADJUSTABLE RATE MORTGAGE LOANS

                                                                          
                                                                                 % OF AGGREGATE
                                                                                PRINCIPAL BALANCE
                                                       PRINCIPAL BALANCE       OF ADJUSTABLE RATE
                                    NUMBER OF        OUTSTANDING AS OF THE      MORTGAGE LOANS AS
  NEXT ADJUSTMENT DATE            MORTGAGE LOANS          CUT-OFF DATE         OF THE CUT-OFF DATE
  ----------------------------   -----------------   -----------------------   --------------------

  06/01/99.....................          1                        74,397.18          0.04
  06/04/99.....................          1                        41,254.11          0.02
  06/16/99.....................          1                        59,596.27          0.03
  06/23/99.....................          1                        94,029.64          0.05
  07/01/99.....................          1                        97,330.41          0.05
  08/01/99.....................          4                       289,117.11          0.15
  08/06/99.....................          1                       214,383.92          0.11
  09/01/99.....................          4                       774,630.16          0.41
  10/01/99.....................          5                       894,363.99          0.47
  11/01/99.....................          4                     1,154,328.66          0.60
  12/01/99.....................          8                     2,109,560.75          1.10
  12/20/99.....................          1                        49,857.71          0.03
  01/01/00.....................          9                       958,860.16          0.50
  02/01/00.....................         30                     1,904,035.64          1.00
  03/01/00.....................         57                     6,413,919.52          3.35
  03/26/00.....................          1                       448,304.93          0.23
  04/01/00.....................        129                    15,694,844.84          8.21
  05/01/00.....................        170                    21,472,692.48         11.23
  06/01/00.....................        245                    30,215,474.60         15.80
  07/01/00.....................        252                    33,824,761.98         17.69
  08/01/00.....................        232                    32,208,276.28         16.84
  09/01/00.....................         75                    12,429,520.00          6.50
  03/01/01.....................          1                        27,302.07          0.01
  04/01/01.....................          2                       273,392.29          0.14
  06/01/01.....................          2                       239,185.59          0.13
  01/01/03.....................          1                       199,335.92          0.10
  05/01/03.....................          2                     1,153,976.21          0.60
  08/01/03.....................          1                       167,098.71          0.09
                                 -----------------   -----------------------   -----------------
  Total........................      1,432              $    191,234,079.71        100.00 %
                                  =================   =======================   ================





             INITIAL FIXED TERM/SUBSEQUENT ADJUSTABLE RATE TERM OF THE ADJUSTABLE RATE MORTGAGE LOANS


                                                                                     
                                                                                             % OF AGGREGATE
                                                                                          PRINCIPAL BALANCE OF
                                                                  PRINCIPAL BALANCE          ADJUSTABLE RATE
           INITIAL FIXED TERM/                 NUMBER OF        OUTSTANDING AS OF THE     MORTGAGE LOANS AS OF
     SUBSEQUENT ADJUSTABLE RATE TERM         MORTGAGE LOANS          CUT-OFF DATE           THE CUT-OFF DATE
- ----------------------------------------    -----------------   -----------------------   ----------------------

One Year/Twenty-Nine Years.................           5              $      648,116.35          0.34 %
Two Years/Twenty-Eight Years...............       1,234                 161,793,211.24         84.60
Three Years/Twenty-Seven Years.............           5                     539,879.95          0.28
Five Years/Twenty-Five Years...............           4                   1,520,410.84          0.80
Six Months/Various.........................         184                  26,732,461.33         13.98
                                            -----------------   -----------------------   ----------------------
   Total...................................       1,432              $  191,234,079.71        100.00 %
                                            =================   =======================   ======================





                             PERIODIC RATE CAPS OF THE ADJUSTABLE RATE MORTGAGE LOANS

                                                                                   
                                                                                            % OF AGGREGATE
                                                                                         PRINCIPAL BALANCE OF
                                                                PRINCIPAL BALANCE           ADJUSTABLE RATE
                                             NUMBER OF        OUTSTANDING AS OF THE      MORTGAGE LOANS AS OF
        PERIODIC RATE CAP (%)              MORTGAGE LOANS          CUT-OFF DATE            THE CUT-OFF DATE
- ---------------------------------------   -----------------   -----------------------   ----------------------

1.00 .................................          1,427                $189,782,796.37         99.24 %
1.50..................................              4                   1,415,615.69          0.74
2.00..................................              1                      35,667.65          0.02
                                          -----------------   -----------------------   --------------------
   Total..............................          1,432                $191,234,079.71        100.00 %
                                          =================   =======================   ====================






                         INITIAL PERIODIC RATE CAPS OF THE ADJUSTABLE RATE MORTGAGE LOANS


                                                                                     
                                                                                              % OF AGGREGATE
                                                                                            PRINCIPAL BALANCE
                                                                   PRINCIPAL BALANCE        OF ADJUSTABLE RATE
                                                NUMBER OF        OUTSTANDING AS OF THE      MORTGAGE LOANS AS
        INITIAL PERIODIC RATE CAP (%)         MORTGAGE LOANS          CUT-OFF DATE         OF THE CUT-OFF DATE
     -------------------------------------   -----------------   -----------------------   ---------------------

     1.00................................            195             $    28,067,988.04         14.68 %
     1.50................................              1                   1,075,990.85          0.56
     2.00................................          1,154                 151,031,765.13         78.98
     3.00................................             82                  11,058,335.69          5.78
                                             -----------------   -----------------------   -----------------
        Total............................          1,432             $   191,234,079.71        100.00 %
                                             =================   =======================   =================




THE INDEX

     As of any Adjustment Date, the Index applicable to the determination of the
Loan Rate on each  Adjustable  Rate  Mortgage  Loan will be the  average  of the
interbank  offered  rates for six-month  United  States  dollar  deposits in the
London  market as  published  in The Wall Street  Journal  and as most  recently
available  either  (i) as of the  first  business  day 45  days  prior  to  such
Adjustment  Date,  (ii) as of the first business day of the month  preceding the
month of such Adjustment Date or (iii) the last business day of the second month
preceding the month in which such  Adjustment  Date occurs,  as specified in the
related Mortgage Note.

     In the event that the Index becomes  unavailable or otherwise  unpublished,
the Master Servicer will select a comparable alternative index over which it has
no direct control and which is readily verifiable.


                             UNDERWRITING STANDARDS

     The Mortgage Loans will be acquired by the Depositor from the Seller on the
Closing  Date  pursuant to a Mortgage  Loan  Purchase  Agreement  by and between
Financial  Asset  Securities  Corp.  (the   "Purchaser")  and  LMAC,  Inc.  (the
"Seller"),  dated as of  September  1,  1998.  All of the  Mortgage  Loans  were
originated or acquired by Ocwen Financial Services,  Inc. (the "Originator"),  a
subsidiary  of  Ocwen  Financial  Corporation,  in the  ordinary  course  of its
business. A portion of the Mortgage Loans,  representing  approximately 4.59% of
the Mortgage  Pool and 9.81% of the Fixed Rate  Mortgage  Loans and 2.67% of the
Adjustable Rate Mortgage Loans (in each case by aggregate  principal  balance as
of the Cut-off Date) were acquired by the Originator from Cityscape Corp.  (such
Mortgage  Loans,  the "CITYSCAPE  LOANS").  The Seller,  a wholly-owned  finance
subsidiary of Ocwen  Financial  Services,  Inc., will acquire the Mortgage Loans
from Ocwen Financial Services,  Inc. in a transaction  contemporaneous  with the
transfer of the Mortgage Loans from the Seller to the Depositor.

     Originator's   Underwriting   Standards.   The  Originator's   underwriting
standards are primarily  intended to assess the value of the mortgaged  property
and to evaluate the  adequacy of such  property as  collateral  for the mortgage
loan.  All  of  the  Mortgage  Loans  originated  by  the  Originator  are  also
underwritten  with a view toward the resale  thereof in the  secondary  mortgage
market. While the Originator's primary  consideration in underwriting a mortgage
loan is the value of the mortgaged  property,  the  Originator  also  considers,
among other things,  a mortgagor's  credit history,  repayment  ability and debt
service-to-income  ratio  ("Debt  Ratio"),  as well as the  type  and use of the
mortgaged  property.  Second lien  financing of the mortgaged  properties may be
provided by lenders at any time  (including  at  origination).  The  Originator,
however, will not itself provide second lien financing on a mortgaged property.

     The Mortgage  Loans  generally  bear higher rates of interest than mortgage
loans  that are  originated  in  accordance  with  Fannie  Mae and  Freddie  Mac
standards which is likely to result in rates of  delinquencies  and foreclosures
that are higher, and that may be substantially higher, than those experienced by
portfolios  of mortgage  loans  underwritten  in a more  traditional  manner.  A
majority of the  Mortgage  Loans  provide for the payment by the  mortgagor of a
prepayment   charge  in  limited   circumstances  on  certain  full  or  partial
prepayments made within six months, one year, two years, three years, four years
or five years  from the date of  origination  of the  related  Mortgage  Loan as
described  under "The  Mortgage  Pool--Mortgage  Loan  Statistics"  above.  Such
charges  may be waived or may be  prohibited  by State  law.  The  amount of the
prepayment  charge is as provided in the related  Mortgage Note but is generally
equal to six months'  interest  on any  amounts  prepaid in excess of 20% of the
then outstanding  principal balance of the related Mortgage Loan in any 12 month
period.

     As a result  of the  Originator's  underwriting  criteria,  changes  in the
values of Mortgaged  Properties  may have a greater  effect on the  Originator's
delinquency,  foreclosure  and loss  experience  than on those of lenders  whose
mortgage loans are originated in a more traditional  manner. No assurance can be
given that the values of the Mortgaged  Properties  have remained or will remain
at the  levels in effect on the dates of  origination  of the  related  Mortgage
Loans.  Approximately  34.78%,  10.62%,  7.57% and 4.89%,  respectively,  of the
Mortgage Loans, each by aggregate  principal balance of the Mortgage Loans as of
the Cut-off Date, are secured by Mortgaged  Properties  located in the States of
California, Florida, Illinois and Michigan. If the California, Florida, Illinois
or Michigan residential real estate markets should experience an overall decline
in property  values after the dates of  origination of the Mortgage  Loans,  the
rates of  delinquencies,  foreclosures  and  losses  on the  Mortgage  Loans may
increase  over  historical  levels of  comparable  type loans,  and may increase
substantially.

     All  originations  by the  Originator  of one- to  four-family  residential
mortgage loans are based on loan application packages submitted through approved
correspondents  and brokers.  Such loan  application  packages,  which generally
contain  relevant  credit,  property and  underwriting  information  on the loan
request, are compiled by the applicable correspondent or broker and submitted to
the Originator for approval and purchase. The correspondents and brokers receive
all or a portion of the loan origination fee charged to the borrower at the time
the loan is made. As part of their quality  control  procedures,  the Originator
maintains a file with respect to each  correspondent and broker including a copy
of such  correspondent's  or  broker's  license  and  reports of any  complaints
received with respect to such correspondent or their brokers.

     Each  prospective   mortgagor   completes  an  application  which  includes
information with respect to the applicant's liabilities, income, credit history,
employment history and personal  information.  The Originator  requires a credit
report on each applicant from a credit reporting  company.  The report typically
contains  information  relating to such matters as credit history with local and
national  merchants  and lenders,  installment  debt  payments and any record of
defaults,  bankruptcies,  repossessions,  or judgments.  Properties  that are to
secure  single-family  mortgage  loans are  appraised  or reviewed by  qualified
independent  appraisers who are approved by the Originator's  internal appraisal
department.  Such  appraisers  inspect the interior and/or exterior and appraise
the  subject  property  and  report  the  property  condition.   Following  each
inspection,  the  appraiser  prepares a report  which  includes  a market  value
analysis based on recent sales of comparable  homes in the area and, when deemed
appropriate, replacement cost analysis based on the current cost of constructing
a similar home. All appraisals are required to conform to the Uniform  Standards
of Professional  Appraisal Practice adopted by the Appraisal  Standards Board of
the  Appraisal  Foundation  and must be on forms  acceptable  to Fannie  Mae and
Freddie Mac. Every independent appraisal is reviewed by either the Originator or
by another independent  appraiser approved by the Originator before the mortgage
loan is made and to the extent that such review  appraisal  determines  a market
value  more than five  percent  less than the  market  value  determined  by the
initial  appraisal,  such  review  appraisal  is used in  place  of the  initial
appraisal.

     Except for the Cityscape Loans, the Mortgage Loans were underwritten by the
Originator's  regular  lending  divisions  pursuant  to the  Originator's  "Full
Documentation,"   "Lite   Documentation,"  and  "Stated  Income   Documentation"
residential loan programs.  Under each of the programs, the Originator's regular
lending  divisions review the loan applicant's  source of income,  calculate the
amount of income  from  sources  indicated  on the loan  application  or similar
documentation,  review the credit history of the  applicant,  calculate the Debt
Ratio to determine the  applicant's  ability to repay the loan,  review the type
and use of the property  being  financed and review the property for  compliance
with the Originator's  standards. In determining the ability of the applicant to
repay the loan, the Originator  uses the interest rate of the loan being applied
for (the "Qualifying Rate"). The Originator's underwriting standards are applied
in a standardized  procedure  which complies with  applicable  federal and state
laws and  regulations  and  requires  their  underwriters  and/or  the  in-house
appraiser to be  satisfied  that the value of the property  being  financed,  as
indicated  by an  appraisal  and a  review  appraisal,  currently  supports  the
outstanding loan balance.

     In general, the maximum loan amount for mortgage loans originated under the
regular lending program is $750,000;  however,  mortgage loans on a case by case
basis may be originated for a higher loan amount. None of the Mortgage Loans has
a principal  balance at  origination  higher  than  $1,925,000.  The  Originator
underwrites one to four-family loans with Loan-to-Value Ratios at origination of
generally  up to 90%,  depending  on,  among  other  things,  the purpose of the
mortgage loan, a mortgagor's  credit history,  repayment ability and Debt Ratio,
as well as the type and use of the  property.  Under each class of  underwriting
criteria, the maximum combined loan-to-value ratio at origination, including any
then existing second deeds of trust  subordinate to the Originator's  first deed
of trust, is 100%. The Originator,  however, will not itself provide second lien
financing  on a  mortgaged  property.  Generally,  none  of the  mortgage  loans
originated or acquired by the Originator  will be covered by a primary  mortgage
insurance policy.

     The Originator verifies the income of each borrower and the source of funds
under their various programs as follows:  under the Full Documentation  program,
borrowers are generally  required to submit  verification of stable income for a
two year period. Under the Lite Documentation  program,  borrowers are generally
required to submit  verification  of stable  employment for the past six months.
Under the Stated Income  program,  the borrowers may be qualified based upon the
monthly income stated on the mortgage  application,  without  verification.  The
income stated must be reasonable and customary for the  borrower's  line of work
and a copy of the  business  license is required or other  generally  acceptable
evidence of business conduct. Under all of the programs,  the correspondent,  or
an Originator if originated by the  Originator,  generally  performs a telephone
verification  of the  borrower's  employment.  For  self-employed  borrowers the
business  location and telephone number must be confirmed through an independent
source, such as directory assistance or a published telephone directory.

     The Originator  generally uses the following categories and characteristics
as guidelines to grade the mortgage loans:

         "A"  RISK.  Under  the "A" risk  category,  account  ratings  cannot be
     greater than  30-days  past due. A maximum of 0x30-day  late payment in the
     last 12  months,  and 1x30  day  late  payment  in the  last 24  months  is
     acceptable  (or  0x30  for  mortgage  loans   originated   under  the  Lite
     Documentation  and Stated Income  Documentation  programs).  No 60-day late
     payments  within the last 24 months is acceptable  on an existing  mortgage
     loan. For purposes of determining whether a prospective  mortgagor has been
     30-days late,  the  Originator  uses a "rolling  30-day  period," i.e., the
     Originator  generally  will  consider a continuous  sequence of 30-day late
     payments as a single 30-day late payment.  All judgments,  garnishments and
     liens of record must be paid in full at funding.  No bankruptcies  may have
     occurred  during the  preceding 24 months and no notice of default may have
     occurred  in the  preceding  36  months.  All  bankruptcies  must have been
     discharged or dismissed.  Two years  re-established  excellent credit since
     discharge or dismissal is required.  A maximum  Loan-to-Value  Ratio of 90%
     (or 85% for mortgage  loans  originated  under the Lite  Documentation  and
     Stated Income Documentation programs) is permitted for a mortgage loan on a
     single family owner occupied property. A maximum of 85% Loan-to-Value Ratio
     is  permitted  for a  mortgage  loan on an owner  occupied  condominium  or
     two-to-four   family  residential   property   originated  under  the  Full
     Documentation   program.   All  nonowner  occupied  loans  have  a  maximum
     Loan-to-Value  Ratio of 80% (or 75% and 70% for mortgage  loans  originated
     under the Lite  Documentation  or  Stated  Income  Documentation  programs,
     respectively). The required Debt Ratio is 45% or less.

         "A-" RISK.  Under the "A-" risk  category,  account  ratings  cannot be
     greater than 30-days past due. A maximum of 2x30-day  late  payments in the
     last 12 months is  acceptable  on a mortgage  loan. No 60-day late payments
     within the last 24 months is acceptable on an existing  mortgage  loan. For
     purposes of  determining  whether a prospective  mortgagor has been 30-days
     late, the Originator  uses a "rolling  30-day period," i.e., the Originator
     generally will consider a continuous  sequence of 30-day late payments as a
     single 30-day late payment. An existing mortgage loan is not required to be
     current  at  the  time  the   application  is  submitted.   All  judgments,
     garnishments and liens of record must be paid in full at funding.  When the
     Loan-to-Value Ratio is equal to 80% or less, judgments and collections that
     do  not  appear  in the  public  records  need  not be  paid  on  rate/term
     refinances (no cash to borrowers) and purchases only. No  bankruptcies  may
     have occurred in the preceding 12 months.  All bankruptcies  must have been
     discharged  or  dismissed.  No notice of default  may have  occurred in the
     preceding 24 months.  One year of  reestablished  credit since discharge or
     dismissal is  required.  A maximum  Loan-to-Value  Ratio of 90% (or 85% for
     mortgage loans  originated  under the Lite  Documentation  or Stated Income
     Documentation programs) is permitted for a mortgage loan on a single family
     owner occupied property.  A maximum of 85% Loan-to-Value Ratio is permitted
     for a mortgage loan on an owner occupied  condominium or two-to-four family
     residential  property under the Full Documentation  program only. Non-owner
     occupied  loans  have a maximum  Loan-to-Value  Ratio of 80% under the Full
     Documentation  program or 75% under the Lite Documentation  program (or 70%
     for mortgage loans originated under the Stated Income program).
     The maximum Debt Ratio is 50%.

         "B"  RISK.  Under  the "B" risk  category,  account  ratings  cannot be
     greater  than 60-days past due. A maximum of 4x30 or 2x30 and 1x60 day late
     payments  in the last 12 months  is  acceptable  on a  mortgage  loan.  For
     purposes of  determining  whether a prospective  mortgagor has been 30-days
     late, the Originator  uses a "rolling  30-day period," i.e., the Originator
     generally will consider a continuous  sequence of 30-day late payments as a
     single 30-day late payment. An existing mortgage loan is not required to be
     current  at  the  time  the   application  is  submitted.   All  judgments,
     garnishments and liens of record must be paid in full at funding.  When the
     Loan-to-Value Ratio is equal to 80% or less, judgments and collections that
     do  not  appear  in the  public  records  need  not be  paid  on  rate/term
     refinances (no cash to borrowers) and purchases only. No  bankruptcies  may
     have occurred in the preceding 12 months.  All bankruptcies  must have been
     discharged or dismissed.  One year's  re-established credit since discharge
     of  dismissal is  required.  No notice of default may have  occurred in the
     preceding  24  months.  A  maximum  Loan-to-Value  Ratio of 85% (or 80% for
     mortgage loans originated under the Lite Documentation program or 80% under
     the Stated Income Documentation program) is permitted for an owner occupied
     mortgage loan  regardless of the property  type.  Non-owner  occupied loans
     have a maximum Loan-to-Value Ratio of 75% under the Full Documentation, 70%
     under the Lite  Documentation  and 65% under the  Stated  Income  Documents
     programs.  The maximum Debt Ratio is 55% for Loan-to-Value  Ratios equal to
     or less than 70% and 50% for Loan-to-Value Ratios greater than 70%.

         "C"  RISK.  Under  the "C" risk  category,  account  ratings  cannot be
     greater  than  90-days  past due.  The  majority  of the credit must not be
     currently  delinquent.  A maximum of 6x30 or 3x30 and 1x60 or 2x30 and 1x90
     day late  payments  in the last 12 months is  acceptable.  For  purposes of
     determination  whether a prospective  mortgagor has been 30-days late,  the
     Originator uses a "rolling  30-day period," i.e., the Originator  generally
     will  consider a  continuous  sequence of 30-day late  payments as a single
     30-day  late  payment.  An  existing  mortgage  loan is not  required to be
     current at the time the  application is submitted.  When the  Loan-to-Value
     Ratio is equal to 80% or less, judgments and collections that do not appear
     in the public records need not be paid on rate/term  refinances (no cash to
     borrowers) and purchases  only. A mortgagor may be in Chapter 11 or Chapter
     13  bankruptcy  proceedings  immediately  prior to the mortgage loan by the
     Originator or have been in bankruptcy  proceedings within the preceding one
     year if the  mortgagor  has  remained  current on  existing  mortgage  loan
     payments for the preceding twelve months,  has emerged from such bankruptcy
     proceedings prior to or contemporaneously  with the making of such mortgage
     loan by the  Originator  and the  Loan-to-Value  Ratio of the mortgage loan
     extended  by the  Originator  does not exceed 70%. No notice of default may
     have occurred in the preceding 12 months. A maximum  Loan-to-Value Ratio of
     75% is permitted  for an owner  occupied  mortgage  loan  regardless of the
     property type. Non-owner occupied loans have a maximum  Loan-to-Value Ratio
     of 70% under the Full  Documentation,  65% under the Lite Documentation and
     60% under the Stated Income Documentation  programs. The maximum Debt Ratio
     is 60%.

         "D"  RISK.  Under  the "D" risk  category,  account  ratings  cannot be
     greater than  180-days  past due in the last 12 months.  A maximum 120 days
     past due (or over 120 days  with a  Loan-to-Value  ratio of 70% or less) in
     the last 12  months  is  acceptable.  No notice of sale can be filed on any
     notice of  default.  For  purposes  of  determining  whether a  prospective
     mortgagor  has been 30-days late,  the  Originator  uses a "rolling  30-day
     period," i.e., the Originator generally will consider a continuous sequence
     of 30-day  late  payments  as a single  30-day  late  payment.  An existing
     mortgage loan is not required to be current at the time the  application is
     submitted.  Judgments  and  collections  that do not  appear in the  public
     records need not be paid on rate/term refinances (no cash to borrowers) and
     purchases  only.  The  mortgagor  cannot be  currently in  bankruptcy  on a
     purchase but a recent discharge or dismissal is allowed.  On refinances the
     mortgagor can be currently in a Chapter 11 or 13  bankruptcy.  The proceeds
     can be used to obtain the  bankruptcy  discharge.  A maximum  Loan-to-Value
     Ratio of 75% is permitted for an owner occupied mortgage loan regardless of
     the property type.  Non-owner  occupied loans have a maximum  Loan-to-Value
     Ratio of 60% under the Full Documentation, 55% under the Lite Documentation
     and 50% under the Stated Income  Documentation  programs.  The maximum Debt
     Ratio is 60%.

         "D-" RISK. Under the "D-" risk category,  account ratings are not taken
     into  consideration.  Notice of sale can be filed on any notice of default.
     For  purposes  of  determining  whether a  prospective  mortgagor  has been
     30-days late,  the  Originator  uses a "rolling  30-day  period," i.e., the
     Originator  generally  will  consider a continuous  sequence of 30-day late
     payments as a single 30-day late payment.  An existing mortgage loan is not
     required to be current at the time the application is submitted.  Judgments
     and  collections  that do not appear in the public records need not be paid
     on rate/term  refinances  (no cash to borrowers)  and purchases  only.  The
     mortgagor can be currently in bankruptcy and proceeds can be used to obtain
     the bankruptcy discharge. A maximum Loan-to-Value Ratio of 70% is permitted
     for an owner  occupied  mortgage  loan  regardless  of the  property  type.
     Non-owner  occupied loans have a maximum  Loan-to-Value  Ratio of 60% under
     the Full Documentation,  55% under the Lite Documentation and 50% under the
     Stated Income Documentation programs. The maximum Debt Ratio is 60%.

         Exceptions.  As  described  above  the  Originator  uses the  foregoing
     categories and  characteristics as guidelines only. On a case by case basis
     only, the Originator may determine that the prospective  mortgagor warrants
     a risk upgrade or an exception  from certain  requirements  of a particular
     risk  category.  A one level credit upgrade in "B" and "C" risk grade loans
     only  may be  allowed  if the  application  reflects  certain  compensating
     factors,   among  others:  low  Loan-to-Value   Ratio,  stable  employment,
     ownership  of current  residence  of 5 or more years and  condition  of the
     property.  An exception may also be granted if the applicant has tendered a
     minimum down payment of 20% or more,  the new loan reduces the  applicant's
     housing  expense  by more than 25% and if the  mortgage  credit  history is
     rated  0x30 or 1x30 in the last 12  months.  In  addition,  certain  of the
     Mortgage  Loans were  graded by the  Originator  by means of a  proprietary
     automated  risk  grading  system  that may  upgrade or  downgrade  the risk
     grading   accorded  a  loan  on  the  basis  of  certain   compensating  or
     countervailing factors.

     Cityscape  and  Cityscape   Underwriting   Standards.   Cityscape   Corp.'s
("Cityscape") underwriting guidelines,  similar to the Originator's underwriting
guidelines,  focused  primarily on the prior  mortgage  delinquency  history and
general credit history of the borrower,  debt ratios and  loan-to-value  ratios.
However,  the relative  weighting  of such factors by Cityscape  may have varied
from the  weightings  accorded  such  factors by the  Originator.  Based upon an
examination  of the loan  files  relating  to the  Cityscape  Loans and  written
underwriting  guidelines  provided by Cityscape to the  Originator in connection
with the  acquisition by the Originator of the Cityscape  Loans,  the Originator
believes that the Cityscape  underwriting  guidelines  were not materially  less
strict  than  the  underwriting   guidelines   observed  by  the  Originator  in
originating its own mortgage loans. However, the Originator did not reunderwrite
the  Cityscape  Loans  in  connection   with  such   acquisition  and  makes  no
representation  or warranty  regarding  the  compliance  by  Cityscape  with the
written  Cityscape  underwriting  guidelines  supplied to the  Originator or the
actual underwriting guidelines observed by Cityscape.

     The Originator will make representations and warranties with respect to all
of the Mortgage Loans as of the Closing Date.  The Originator  will be obligated
to  repurchase  Mortgage  Loans in  respect  of which a  material  breach of the
representations  and  warranties  has occurred  (other than those breaches which
have been cured).


                               THE MASTER SERVICER

     Pursuant  to the  terms  of the  Pooling  and  Servicing  Agreement,  Ocwen
Financial  Services,  Inc. will act as master  servicer.  In connection with its
duties under the Pooling and Servicing Agreement, Ocwen Financial Services, Inc.
will appoint Ocwen Federal Bank FSB as subservicer. See "Ocwen Federal Bank FSB"
below.


                             OCWEN FEDERAL BANK FSB

     The information set forth in the following  paragraphs has been provided by
Ocwen Federal Bank FSB. None of the Depositor,  the Trustee,  the Underwriter or
any of their respective  affiliates have made or will make any representation as
to the accuracy or completeness of such information.

     Ocwen Federal Bank FSB ("Ocwen"), a federally-chartered  savings bank, with
its home  office  in Fort Lee,  New  Jersey  and its  servicing  operations  and
corporate  offices  in West  Palm  Beach,  Florida,  will  serve as the  Special
Servicer and the  Subservicer  for the Mortgage Loans (in such  capacities,  the
"Special Servicer" and the "Subservicer," respectively). Ocwen is a wholly-owned
subsidiary of Ocwen Financial  Corporation,  a public financial services holding
company.  As of June 30, 1998, Ocwen had  approximately  $2.6 billion in assets,
approximately  $2.4 billion in  liabilities  and  approximately  $257 million in
equity.  As of June 30, 1998,  Ocwen's tangible and leveraged  capital ratio was
approximately  9.64% and its risk-based capital ratio was approximately  16.11%.
For the four  quarters  ended June 30,  1998,  Ocwen's  income  from  continuing
operations was approximately $65.1 million.

     In its capacity as subservicer, Ocwen will perform the day-to-day servicing
duties on behalf of the Master Servicer. Compensation to the subservicer will be
paid by the Master Servicer from the Servicing Fee.

     Pursuant  to the  terms of the  Pooling  and  Servicing  Agreement,  when a
Mortgage  Loan  becomes  90 days  or more  delinquent,  the  responsibility  for
servicing such Mortgage Loan will be transferred  to the Special  Servicer.  The
Special  Servicer  shall  maintain  responsibility  for  the  servicing  of such
Mortgage Loan until it is liquidated. As compensation for its services under the
Pooling  and  Servicing  Agreement,  the  Special  Servicer  will be entitled to
receive the Servicing Fee in connection  with the Mortgage  Loans serviced by it
(each, a "Specially Serviced Mortgage Loan"). In addition,  the Special Servicer
is entitled to a fee in connection  with the  liquidation of Specially  Serviced
Mortgage Loans (the "Special  Servicer  Incentive Fee") which will be paid prior
to  liquidation  proceeds  being  distributed  to   Certificateholders   and  to
additional  compensation  (the  "Special  Servicer  Fee")  with  respect to each
Specially Serviced Mortgage Loan.

     The  Special  Servicer  Fee will  equal  the sum of (a) $166 per  Specially
Serviced  Mortgage Loan payable  immediately  upon such Mortgage Loan becoming a
Specially Serviced Mortgage Loans, and (b) upon such Specially Serviced Mortgage
Loan  becoming 150 days or more  delinquent,  $166 per month for the next twelve
months  regardless of whether such  Specially  Serviced  Mortgage Loan is cured.
Pursuant  to the terms of the  Pooling  and  Servicing  Agreement,  the  Special
Servicer  Fee  will  be  paid  after  distributions  are  made  to  the  Offered
Certificateholders.

     The major  business  of the Special  Servicer  has been the  resolution  of
nonperforming   single-family,   multi-family   and  commercial   mortgage  loan
portfolios  acquired  from  the  Resolution  Trust  Corporation,   from  private
investors,  and most recently,  from the United States Department of Housing and
Urban Development ("HUD") through HUD's auction of defaulted FHA Loans.

     The  following  table sets  forth,  for  Ocwen's  subprime  loans (the "BCD
Mortgage  Loans")  servicing  portfolio  serviced by the Special  Servicer as of
December  31, 1996,  as of December  31, 1997 and as of June 30,  1998,  certain
information  relating  to  the  delinquency   experience   (including  loans  in
foreclosure  included  in the  Special  Servicer's  servicing  portfolio  (which
portfolio does not include  mortgage  loans that are  subserviced by others)) at
the end of the indicated periods. The indicated periods of delinquency are based
on the  number of days past due on a  contractual  basis.  No  mortgage  loan is
considered  delinquent  for these  purposes  until it is one month past due on a
contractual  basis. The information  contained in the monthly remittance reports
which will be sent to investors will be compiled  using the same  methodology as
that used to compile the information contained in the table below.

     The  following  tables  set  forth,  for the BCD  Mortgage  Loan  servicing
portfolio  derived  from the Special  Servicer as of December  31,  1996,  as of
December 31, 1997 and as of June 30, 1998, certain  information  relating to the
foreclosure,  REO and loan loss experience of BCD Mortgage Loans included in the
Special  Servicer's  servicing  portfolio  (which  portfolio  does  not  include
mortgage  loans that are  subserviced  by  others)  at the end of the  indicated
periods.






                                                      DELINQUENCIES AND FORECLOSURES
                                                          (DOLLARS IN THOUSANDS)
             -----------------------------------------------------------------------------------------------------------------------
                             AS OF                                   AS OF                                    AS OF
                       DECEMBER 31, 1996                       DECEMBER 31, 1997                          JUNE 30, 1998
             --------------------------------------  ---------------------------------------  --------------------------------------
                                                                                             
                                           PERCENT                                  PERCENT                                 PERCENT
                           BY     PERCENT     BY                    BY     PERCENT     BY                   BY     PERCENT     BY
               BY NO.    DOLLAR    BY NO.   DOLLAR     BY NO.     DOLLAR    BY NO.   DOLLAR     BY NO.    DOLLAR    BY NO.   DOLLAR
              OF LOANS   AMOUNT   OF LOANS  AMOUNT    OF LOANS    AMOUNT   OF LOANS  AMOUNT    OF LOANS   AMOUNT   OF LOANS  AMOUNT
              --------  --------- -------- --------   --------- ---------- -------- --------   -------- ---------- -------- --------

Total
Portfolio...    2,834   $305,085  100.00%  100.00%      21,827  $2,318,261  100.00%  100.00%     49,838 $4,279,751  100.00%  100.00%

Period
of
Delinquency:

 30-59 Days...     07     10,554    3.78%    3.46%         437      41,429    2.00%    1.79%      1,043     89,423    2.09%    2.09%

 60-89 Days...     38      4,321    1.34%    1.42%         171      17,803    0.78%    0.77%        609     58,255    1.22%    1.36%

 90 Days or
  more........    138     17,969    4.87%    5.89%         302      36,878    1.38%    1.59%      1,324    128,226    2.66%    3.00%

Total Delinquent
 Loans........    283     32,844    9.99%   10.77%         910      96,110    4.17%    4.15%      2,976    275,904    5.97%    6.45%

Loans in
 Foreclosure(1)   136     17,805    4.80%    5.84%         281      34,663    1.29%    1.50%      1,091    113,505    2.19%    2.65%


- ----------
(1) Loans in foreclosure  are also included under the heading "Total  Delinquent Loans."







                                                    REAL ESTATE OWNED
                                                  (DOLLARS IN THOUSANDS)
                           --------------------------------------------------------------------
                                AS OF                    AS OF                    AS OF
                           DECEMBER 31, 1996      DECEMBER 31, 1997           JUNE 30, 1998
                           --------------------------------------------------------------------

                                                                   
                             BY NO.       BY      BY NO.       BY          BY NO.        BY  
                              OF        DOLLAR     OF        DOLLAR         OF         DOLLAR
                             LOANS      AMOUNT    LOANS      AMOUNT        LOANS       AMOUNT
                           --------------------------------------------------------------------

Total Portfolio..........     2,834     $305,085  21,827    $2,318,261     49,838    $4,279,751
Foreclosed Loans(1)......        34        3,329      66         7,387        115        13,092
Foreclosed Ratio(2)......     1.20%        1.09%   0.30%         0.32%      0.23%         0.31%

- ----------
(1)  For the purposes of these tables,  Foreclosed  Loans  means  the  principal
     balance of mortgage  loans  secured  by  mortgaged  properties the title to
     which has been acquired by the Special Servicer.

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







                                                        LOAN GAIN/(LOSS) EXPERIENCE
                                                          (DOLLARS IN THOUSANDS)
                                       ----------------------------------------------------------------------
                                                                                    
                                               AS OF                    AS OF                   AS OF
                                         DECEMBER 31, 1996        DECEMBER 31, 1997         JUNE 30, 1998
                                       -----------------------  -----------------------  --------------------
Total Portfolio (1)................           $305,085               $2,318,261                $4,279,751
Net Gains/(Losses) (2).............                 24                  (1,209)                   (2,103)
Net Gains/(Losses) as a                           0.01%                  (0.05)%                   (0.05)%
Percentage of Total Portfolio...

(1)  "Total Portfolio" on the date stated above is the principal  balance of the
     mortgage loans outstanding on the last day of the period.

(2)  "Net Gains/(Losses)" are  actual  gains or losses  incurred  on  liquidated
     properties  and  shortfall  payoffs for each  respective  period.  Gains or
     losses on liquidated  properties  are calculated as net sales proceeds less
     book value  (exclusive  of loan purchase  premium or  discount).  Shortfall
     payoffs are calculated as the difference  between  principal  payoff amount
     and unpaid principal at the time of payoff.



     It is  unlikely  that the  delinquency  experience  of the  Mortgage  Loans
comprising the Mortgage Pool will  correspond to the  delinquency  experience of
the Special Servicer's mortgage portfolio set forth in the foregoing tables. The
statistics  shown above  represent the  delinquency  experience  for the Special
Servicer's mortgage servicing portfolio only for the periods presented,  whereas
the  aggregate  delinquency  experience  on the Mortgage  Loans  comprising  the
Mortgage Pool will depend on the results  obtained over the life of the Mortgage
Pool. The Special Servicer commenced  receiving  applications for mortgage loans
under its BCD Mortgage Loan program in December 1994.  Accordingly,  the Special
Servicer  (whether  as an  originator  or  acquirer  of  mortgage  loans or as a
servicer  of  such  mortgage  loans)  does  not  have   significant   historical
delinquency,  bankruptcy, foreclosure or default experience that may be referred
to for purposes of  estimating  the future  delinquency  and loss  experience of
Mortgage Loans. There can be no assurance that the Mortgage Loans comprising the
Mortgage  Pool will  perform  consistent  with the  delinquency  or  foreclosure
experience  described  herein.  It should be noted that if the residential  real
estate  market  should  experience an overall  decline in property  values,  the
actual  rates of  delinquencies  and  foreclosures  could be higher  than  those
previously  experienced by the Special Servicer.  In addition,  adverse economic
conditions may affect the timely payment by Mortgagors of scheduled  payments of
principal and interest on the Mortgage Loans and, accordingly,  the actual rates
of delinquencies and foreclosures with respect to the Mortgage Pool.

CERTAIN RIGHTS RELATED TO FORECLOSURE AND THE SPECIAL SERVICER

     Certain rights in connection with  foreclosure of defaulted  Mortgage Loans
will be  granted  to the  holder of the Class OC  Certificates  (the  "Directing
Holder"),  which  is  initially  expected  to be an  affiliate  of  the  Special
Servicer.  Such  rights  will  include  the right to  recommend  foreclosure  or
alternatives to foreclosure,  and, if such recommendation is not accepted by the
Special Servicer,  to purchase such Mortgage Loans from the Trust Fund. Any such
purchase may affect the yields to maturity of the Offered Certificates.

     The  Directing  Holder will also have the right to terminate the rights and
obligations of the Special Servicer under a special  servicing  agreement at any
time, without cause, and to appoint a successor special servicer,  provided that
(i) such  successor is reasonably  acceptable to the Master  Servicer and (ii) a
letter is  provided to the  Trustee  from each Rating  Agency to the effect that
such termination and appointment will not result in the qualification, reduction
or withdrawal of the ratings then applicable to the Certificates.

     The rights of the Directing  Holder may be transferred to any future holder
of the  Class OC  Certificates  if,  prior  to such  transfer,  (i) the  Special
Servicer consents thereto and (ii) a letter is provided to the Trustee from each
Rating  Agency to the effect that the  transfer  of such rights to the  proposed
transferee will not result in the qualification,  reduction or withdrawal of the
ratings then applicable to the Certificates.


                       THE POOLING AND SERVICING AGREEMENT

GENERAL

     The  Certificates  will be issued  pursuant to the  Pooling  and  Servicing
Agreement. The Trust Fund created under the Pooling and Servicing Agreement will
consist of (i) all of the Depositor's  right, title and interest in the Mortgage
Loans, the related Mortgage Notes,  Mortgages and other related documents,  (ii)
all payments on or  collections  in respect of the Mortgage  Loans due after the
Cut-off Date, together with any proceeds thereof, (iii) any Mortgaged Properties
acquired on behalf of  Certificateholders  by  foreclosure or by deed in lieu of
foreclosure,  and any revenues received thereon,  (iv) the rights of the Trustee
under all insurance  policies required to be maintained  pursuant to the Pooling
and Servicing  Agreement and (v) the rights of the Depositor  under the Mortgage
Loan  Purchase  Agreement  between the  Depositor  and the  Seller.  The Offered
Certificates  will be  transferable  and  exchangeable  at the  corporate  trust
offices of the Trustee.

ASSIGNMENT OF THE MORTGAGE LOANS

     On the Closing Date the  Depositor  will  transfer to the Trust Fund all of
its right, title and interest in and to each Mortgage Loan, the related Mortgage
Notes,  Mortgages  and  other  related  documents  (collectively,  the  "Related
Documents"), including all scheduled payments with respect to each such Mortgage
Loan due after the applicable Cut-off Date. The Trustee,  concurrently with such
transfer,  will deliver the  Certificates  to the Depositor.  Each Mortgage Loan
transferred  to the Trust Fund will be identified  on a schedule (the  "Mortgage
Loan Schedule")  delivered to the Trustee  pursuant to the Pooling and Servicing
Agreement.  Such schedule will include information such as the Principal Balance
of each  Mortgage  Loan as of the Cut-off  Date,  its Loan Rate as well as other
information.

     The Pooling and  Servicing  Agreement  will require  that,  within the time
period  specified  therein,  the Seller will deliver or cause to be delivered to
the  Trustee (or a  custodian,  as the  Trustee's  agent for such  purpose)  the
Mortgage Loans endorsed to the Trustee on behalf of the  Certificateholders  and
the  Related  Documents.  In lieu of delivery  of  original  mortgages,  if such
original is not available,  the Seller may deliver or cause to be delivered true
and correct copies thereof,  together with a lost note affidavit executed by the
Seller.

     Within 90 days of the Closing  Date,  the Trustee  will review the Mortgage
Loans and the Related Documents pursuant to the Pooling and Servicing  Agreement
and if any  Mortgage  Loan or Related  Document is found to be  defective in any
material  respect  and  such  defect  is not  cured  within  60  days  following
notification  thereof to the Seller by the Trustee, the Seller will be obligated
to either (i) substitute for such Mortgage Loan an Eligible  Substitute Mortgage
Loan;  however,  such  substitution  is  permitted  only within two years of the
Closing Date and may not be made unless an opinion of counsel is provided to the
effect that such  substitution  will not disqualify the Trust Fund as a REMIC or
result in a  prohibited  transaction  tax under the Code or (ii)  purchase  such
Mortgage  Loan  at a price  (the  "Purchase  Price")  equal  to the  outstanding
Principal  Balance of such  Mortgage  Loan as of the date of purchase,  plus all
accrued  and  unpaid  interest  thereon,  computed  at the Loan Rate (net of the
Servicing Fee Rate) through the end of the calendar  month in which the purchase
is effected, plus the amount of any unreimbursed Advances and Servicing Advances
made by the Master Servicer or the Special Servicer.  The Purchase Price will be
deposited  in  the  Collection  Account  on or  prior  to  the  next  succeeding
Determination Date after such obligation arises. The obligation of the Seller to
repurchase  or  substitute  for a  Defective  Mortgage  Loan is the sole  remedy
regarding any defects in the Mortgage Loans and Related  Documents  available to
the Trustee or the Certificateholders.

     In connection  with the  substitution  of an Eligible  Substitute  Mortgage
Loan,  the Seller will be required  to deposit in the  Collection  Account on or
prior to the next succeeding  Determination Date after such obligation arises an
amount  (the  "Substitution  Adjustment")  equal to the excess of the  Principal
Balance of the related  Defective  Mortgage Loan over the  Principal  Balance of
such Eligible Substitute Mortgage Loan.

     An "Eligible  Substitute  Mortgage Loan" is a mortgage loan  substituted by
the  Seller  for a  Defective  Mortgage  Loan  which  must,  on the date of such
substitution,  (i) have an  outstanding  Principal  Balance (or in the case of a
substitution  of more than one Mortgage Loan for a Defective  Mortgage  Loan, an
aggregate Principal Balance),  not in excess of, and not more than 5% less than,
the Principal  Balance of the Defective  Mortgage  Loan;  (ii) have a Loan Rate,
with respect to a Fixed Rate Mortgage  Loan,  not less than the Loan Rate of the
Defective  Mortgage Loan and not more than 1% in excess of the Loan Rate of such
Defective  Mortgage Loan or, with respect to an Adjustable  Rate Mortgage  Loan,
have a Maximum Loan Rate and Minimum Loan Rate not less than the respective rate
for the Defective Mortgage Loan and have a Gross Margin equal to or greater than
the  Defective  Mortgage  Loan;  (iii)  have the same Due Date as the  Defective
Mortgage  Loan;  (iv) have a remaining  term to maturity  not more than one year
earlier  and not later than the  remaining  term to  maturity  of the  Defective
Mortgage  Loan;  (v) comply  with each  representation  and  warranty  as to the
Mortgage  Loans set forth in the Pooling and Servicing  Agreement  (deemed to be
made as of the date of substitution);  and (vi) satisfy certain other conditions
specified in the Pooling and Servicing Agreement.

     The Seller  will make  certain  representations  and  warranties  as to the
accuracy  in all  material  respects  of certain  information  furnished  to the
Trustee with respect to each Mortgage Loan (e.g., Cut-off Date Principal Balance
and the Loan Rate). In addition,  the Seller will represent and warrant,  on the
Closing  Date,  that,  among  other  things:  (i) at the time of transfer to the
Depositor,  the Seller has  transferred or assigned all of its right,  title and
interest in each Mortgage Loan and the Related Documents,  free of any lien; and
(ii) each Mortgage Loan complied,  at the time of  origination,  in all material
respects with  applicable  state and federal laws. Upon discovery of a breach of
any such  representation and warranty which materially and adversely affects the
interests of the  Certificateholders  in the related  Mortgage  Loan and Related
Documents, the Seller will have a period of 60 days after discovery or notice of
the  breach to effect a cure.  If the breach  cannot be cured  within the 60-day
period,  the Seller  will be  obligated  to (i)  substitute  for such  Defective
Mortgage  Loan an  Eligible  Substitute  Mortgage  Loan or  (ii)  purchase  such
Defective  Mortgage Loan from the Trust Fund. The same procedure and limitations
that are set forth above for the substitution or purchase of Defective  Mortgage
Loans as a result of deficient  documentation relating thereto will apply to the
substitution or purchase of a Defective Mortgage Loan as a result of a breach of
a  representation  or  warranty  in the Pooling  and  Servicing  Agreement  that
materially and adversely affects the interests of the Certificateholders.

     Mortgage Loans required to be transferred to the Seller as described in the
preceding paragraphs are referred to as "Defective Mortgage Loans."

     Pursuant to the Pooling and Servicing  Agreement,  the Master  Servicer and
Special  Servicer will service and  administer  the Mortgage Loans as more fully
set forth herein.

PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO COLLECTION ACCOUNT AND
DISTRIBUTION ACCOUNT

     The Master  Servicer shall establish and maintain or cause to be maintained
a separate  trust  account  (the  "Collection  Account")  for the benefit of the
holders of the Certificates.  The Collection Account will be an Eligible Account
(as defined  herein).  Upon receipt by the Master Servicer of amounts in respect
of the  Mortgage  Loans  (excluding  amounts  representing  the  Servicing  Fee,
reimbursement for Advances and Servicing  Advances and insurance  proceeds to be
applied to the restoration or repair of a Mortgaged  Property or similar items),
the Master Servicer will deposit such amounts in the Collection Account. Amounts
so  deposited  may be invested  in Eligible  Investments  (as  described  in the
Pooling and Servicing  Agreement)  maturing no later than one Business Day prior
to the date on which the amount on deposit  therein is required to be  deposited
in the  Distribution  Account or on such  Distribution  Date if  approved by the
Rating  Agencies.  The Trustee  will  establish  an account  (the  "Distribution
Account")  into which will be deposited  amounts  withdrawn  from the Collection
Account for  distribution  to  Certificateholders  on a  Distribution  Date. The
Distribution Account will be an Eligible Account. Amounts on deposit therein may
be invested in Eligible Investments maturing on or before the Business Day prior
to the related  Distribution Date unless such Eligible  Investments are invested
in  investments  managed or advised by the Trustee or an affiliate  thereof,  in
which case such  Eligible  Investments  may mature on the  related  Distribution
Date.

     An  "Eligible  Account" is a  segregated  account that is (i) an account or
accounts maintained with a federal or state chartered depository  institution or
trust company the  short-term  unsecured  debt  obligations of which (or, in the
case  of a  depository  institution  or  trust  company  that  is the  principal
subsidiary of a holding  company,  the short-term  unsecured debt obligations of
such holding  company) are rated P-1 by Moody's and A-1 by Standard & Poor's (or
comparable ratings if Moody's and Standard & Poor's are not the Rating Agencies)
at the time any amounts are held on deposit therein, (ii) an account or accounts
the  deposits  in which are  fully  insured  by the  Federal  Deposit  Insurance
Corporation  (to the limits  established  by such  corporation),  the  uninsured
deposits in which  account are  otherwise  secured such that, as evidenced by an
opinion of counsel  delivered  to the  Trustee and to each  Rating  Agency,  the
Certificateholders  will have a claim with  respect to the funds in such account
or a perfected first priority  security  interest against such collateral (which
shall be limited to Eligible  Investments)  securing such funds that is superior
to claims of any other  depositors  or creditors of the  depository  institution
with  which such  account  is  maintained,  (iii) a trust  account  or  accounts
maintained with the trust department of a federal or state chartered  depository
institution,  national  banking  association  or  trust  company  acting  in its
fiduciary  capacity or (iv)  otherwise  acceptable to each Rating Agency without
reduction or withdrawal  of their then current  ratings of the  Certificates  as
evidenced  by a  letter  from  each  Rating  Agency  to  the  Trustee.  Eligible
Investments are specified in the Pooling and Servicing Agreement and are limited
to investments  which meet the criteria of the Rating Agencies from time to time
as being consistent with their then current ratings of the Certificates.

ADVANCES

     Subject to the following limitations, the Master Servicer will be obligated
to advance or cause to be advanced on or before each  Distribution  Date its own
funds, or funds in the Collection Account that are not included in the Available
Funds for such  Distribution  Date,  in an amount equal to the  aggregate of all
payments of principal and interest, net of the Servicing Fee Rate, that were due
during  the  related  Due  Period on the  Mortgage  Loans,  other  than  Balloon
Payments,  and that were  delinquent  on the related  Determination  Date,  plus
certain  amounts  representing  assumed  payments not covered by any current net
income on the Mortgaged  Properties  acquired by  foreclosure or deed in lieu of
foreclosure,  and,  with  respect to Balloon  Loans,  with  respect to which the
Balloon Payment is not made when due, an assumed monthly payment that would have
been due on the related Due Date based on the  original  principal  amortization
schedule for such Balloon Loan (any such advance, an "Advance").

     Advances  are required to be made only to the extent they are deemed by the
Master  Servicer to be  recoverable  from  related late  collections,  insurance
proceeds or  liquidation  proceeds.  The  purpose of making such  Advances is to
maintain a regular cash flow to the Certificateholders, rather than to guarantee
or insure against  losses.  The Master Servicer will not be required to make any
Advances with respect to reductions in the amount of the monthly payments on the
Mortgage Loans due to bankruptcy  proceedings  or the  application of the Relief
Act.

     All  Advances  will  be  reimbursable  to the  Master  Servicer  from  late
collections,  insurance proceeds and liquidation proceeds from the Mortgage Loan
as to which such  unreimbursed  Advance  was made.  In  addition,  any  Advances
previously  made in respect of any  Mortgage  Loan that are deemed by the Master
Servicer to be nonrecoverable from related late collections,  insurance proceeds
or  liquidation  proceeds may be  reimbursed  to the Master  Servicer out of any
funds in the Collection  Account prior to the distributions on the Certificates.
In the  event  the  Master  Servicer  fails in its  obligation  to make any such
advance,  the Trustee,  in its capacity as successor  Master  Servicer,  will be
obligated to make any such  advance,  to the extent  required in the Pooling and
Servicing Agreement.

     In the course of performing its servicing obligations,  the Master Servicer
will  pay all  reasonable  and  customary  "out-of-pocket"  costs  and  expenses
incurred in the  performance of its servicing  obligations,  including,  but not
limited to, the cost of (i) the preservation,  restoration and protection of the
Mortgaged Properties,  (ii) any enforcement or judicial  proceedings,  including
foreclosures,  and (iii) the management and liquidation of Mortgaged  Properties
acquired in satisfaction of the related  mortgage.  Each such  expenditure  will
constitute a "Servicing Advance."

     The Master  Servicer's  right to  reimbursement  for Servicing  Advances is
limited to late collections on the related Mortgage Loan, including  liquidation
proceeds,  released  mortgaged  property  proceeds,  insurance proceeds and such
other  amounts as may be  collected  by the  Master  Servicer  from the  related
Mortgagor  or otherwise  relating to the Mortgage  Loan in respect of which such
unreimbursed   amounts  are  owed,   unless  such   amounts  are  deemed  to  be
nonrecoverable by the Master Servicer, in which event reimbursement will be made
to the Master Servicer from general funds in the Collection Account.

THE TRUSTEE

     Norwest  Bank  Minnesota,   National   Association,   a  national   banking
association  organized and existing under the laws of the United States, will be
named Trustee pursuant to the Pooling and Servicing Agreement.  The Trustee will
initially serve as custodian of the Mortgage Loans.

     The principal compensation (the "Trustee Fee") to be paid to the Trustee in
respect of its  obligations  under the Pooling and Servicing  Agreement  will be
equal to accrued interest at the "Trustee Fee Rate" of 0.00875% per annum on the
Principal  Balance of each Mortgage  Loan.  The Pooling and Servicing  Agreement
will provide that the Trustee and any  director,  officer,  employee or agent of
the  Trustee  will be  indemnified  by the Trust Fund and will be held  harmless
against any loss,  liability or expense (not including  expenses,  disbursements
and advances incurred or made by the Trustee, including the compensation and the
expenses and disbursements of its agents and counsel,  in the ordinary course of
the Trustee's  performance in accordance  with the provisions of the Pooling and
Servicing  Agreement)  incurred by the Trustee  arising out of or in  connection
with the acceptance or  administration  of its  obligations and duties under the
Pooling and Servicing  Agreement,  other than any loss, liability or expense (i)
that constitutes a specific liability of Trustee under the Pooling and Servicing
Agreement  or (ii)  incurred  by reason  of  willful  misfeasance,  bad faith or
negligence  in the  performance  of the  Trustee's  duties under the Pooling and
Servicing  Agreement  or as a result  of a  breach,  or by  reason  of  reckless
disregard,  of the  Trustee's  obligations  and  duties  under the  Pooling  and
Servicing Agreement.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The principal  compensation  (the "Servicing Fee") to be paid to the Master
Servicer in respect of its servicing  activities  for the  Certificates  will be
equal to accrued  interest at the "Servicing Fee Rate" of 0.50% per annum on the
Principal Balance of each Mortgage Loan. As additional  servicing  compensation,
the Master Servicer is entitled to retain all  service-related  fees (other than
prepayment penalties),  including assumption fees,  modification fees, extension
fees and late payment charges, to the extent collected from mortgagors, together
with any interest or other income earned on funds held in the Collection Account
and any  escrow  accounts.  The  Master  Servicer  is  obligated  to offset  any
Prepayment  Interest  Shortfall on any  Distribution  Date (payments made by the
Master Servicer in satisfaction of such obligation,  "Compensating Interest") by
an amount not in excess of one-half of its Servicing  Fee for such  Distribution
Date.  The Master  Servicer is obligated to pay certain  insurance  premiums and
certain ongoing  expenses  associated with the Mortgage Pool and incurred by the
Master  Servicer in connection with its  responsibilities  under the Pooling and
Servicing Agreement and is entitled to reimbursement therefor as provided in the
Pooling and Servicing Agreement.

     With respect to any Determination Date and each Mortgage Loan as to which a
principal  prepayment  in full or in part was  applied  during the  related  Due
Period, the "Prepayment  Interest  Shortfall" is an amount equal to the interest
at the  applicable  Loan Rate (net of the  Servicing  Fee) on the amount of such
principal  prepayment for the number of days commencing on the date on which the
principal  prepayment  is applied  and ending on the last day of the related Due
Period.

VOTING RIGHTS

     With respect to any date of determination, the percentage of all the Voting
Rights  allocated  among  holders  of  the  Offered  Certificates  shall  be the
fraction,  expressed as a  percentage,  the  numerator of which is the aggregate
Certificate  Principal  Balance  of all  the  Certificates  of such  Class  then
outstanding and the denominator of which is the aggregate  Principal  Balance of
the Mortgage Loans then  outstanding.  The Voting Rights allocated to each Class
of Offered  Certificates shall be allocated among all holders of each such Class
in  proportion  to  the  outstanding   Certificate  Principal  Balance  of  such
Certificates.

AMENDMENT

     The  Pooling and  Servicing  Agreement  may be amended by the  Seller,  the
Depositor,  the Master  Servicer  and the  Trustee,  without  the consent of the
holders  of the  Certificates,  for any of the  purposes  set forth  under  "The
Agreements--Amendment" in the Prospectus. In addition, the Pooling and Servicing
Agreement may be amended by the Seller, the Depositor,  the Master Servicer, the
Special  Servicer  and the  Trustee and the holders of a majority in interest of
any Class of Offered Certificates affected thereby for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the Pooling and Servicing  Agreement or of modifying in any manner the rights of
the holders of Offered Certificates;  provided,  however, that no such amendment
may  (i)  reduce  in  any  manner  the  amount  of,  or  delay  the  timing  of,
distributions required to be made on any Offered Certificate without the consent
of the holder of such Certificate; (ii) adversely affect in any material respect
the  interests  of the  holders of any Class of the  Offered  Certificates  in a
manner other than as  described in clause (i) above,  without the consent of the
holders of Offered  Certificates of such Class evidencing  percentage  interests
aggregating at least 66%; or (iii) reduce the aforesaid  percentage of aggregate
outstanding principal amounts of Offered Certificates,  the holders of which are
required to consent to any such amendment, without the consent of the holders of
all such Certificates.

TERMINATION

     The Majority Residual  Interestholder  (or if such holder does not exercise
such  option,  the  Master  Servicer)  will  have the  right to  repurchase  all
remaining  Mortgage  Loans  and REO  Properties  and  thereby  effect  the early
retirement  of the  Certificates,  on any  Distribution  Date  following the Due
Period during which the  aggregate  principal  balance of the Mortgage  Loans is
less than or equal to 10% of the Maximum  Collateral  Amount.  In the event that
the option is exercised,  the repurchase will be made at a price generally equal
to par plus accrued  interest for each Mortgage Loan at the related Loan Rate to
but not including the first day of the month in which such  repurchase  price is
distributed plus the amount of any unreimbursed  Advances and Servicing Advances
made by the Master Servicer or Special  Servicer.  Proceeds from such repurchase
will be included in Available  Funds and will be  distributed  to the holders of
the  Certificates  in accordance with the Pooling and Servicing  Agreement.  Any
such  repurchase  of the Mortgage  Loans and REO  Properties  will result in the
early retirement of the Certificates.

OPTIONAL PURCHASE OF DEFAULTED LOANS

     As to any Mortgage  Loan which is delinquent in payment by 90 days or more,
the Master  Servicer or the Special  Servicer may, at its option,  purchase such
Mortgage Loan from the Trust Fund at the Purchase Price for such Mortgage Loan.

EVENTS OF DEFAULT

     Events of Default will consist, among other things, of: (i) (a) any failure
by the  Master  Servicer  to make an  Advance  and (b) any other  failure by the
Master Servicer to deposit in the Collection Account or Distribution Account the
required amounts or remit to the Trustee any payment which continues  unremedied
for one Business Day following  written notice to the Master Servicer;  (ii) any
failure of the Master  Servicer to make any  Advance or to cover any  Prepayment
Interest Shortfalls, as described herein, which failure continues unremedied for
one Business Day; (iii) any failure by the Master Servicer to observe or perform
in any material  respect any other of its covenants or agreements in the Pooling
and Servicing Agreement,  which continues unremedied for 30 days after the first
date on which (x) the  Master  Servicer  has  knowledge  of such  failure or (y)
written notice of such failure is given to the Master Servicer; (iv) insolvency,
readjustment  of  debt,   marshalling  of  assets  and  liabilities  or  similar
proceedings,  and  certain  actions  by or on  behalf  of  the  Master  Servicer
indicating its insolvency or inability to pay its  obligations or (v) cumulative
Realized Losses as of any  Distribution  Date exceed the amount specified in the
Pooling and Servicing Agreement.

RIGHTS UPON EVENT OF DEFAULT

     So long as an Event of Default  under the Pooling and  Servicing  Agreement
remains  unremedied,  the  Trustee at the  direction  of the  holders of Offered
Certificates evidencing not less than 51% of the Voting Rights may terminate all
of the rights and obligations of the Master Servicer in its capacity as servicer
with respect to the  Mortgage  Loans,  as provided in the Pooling and  Servicing
Agreement, whereupon the Trustee will succeed to all of the responsibilities and
duties  of the  Master  Servicer  under the  Pooling  and  Servicing  Agreement,
including  the  obligation  to make  Advances.  No  assurance  can be given that
termination  of the rights and  obligations  of the  Master  Servicer  under the
Pooling and Servicing  Agreement would not adversely affect the servicing of the
related  Mortgage Loans,  including the delinquency  experience of such Mortgage
Loans.

     No  holder of an  Offered  Certificate,  solely by virtue of such  holder's
status  as a holder of an  Offered  Certificate,  will have any right  under the
Pooling and  Servicing  Agreement  to  institute  any  proceeding  with  respect
thereto,  unless such holder  previously has given to the Trustee written notice
of default and unless the holders of Offered  Certificates  having not less than
51% of the Voting Rights evidenced by the Offered Certificates so agree and have
offered reasonable indemnity to the Trustee.


                         DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Offered Certificates will be issued pursuant to a Pooling and Servicing
Agreement,   dated  as  of  September  1,  1998  (the   "Pooling  and  Servicing
Agreement"),  among the  Depositor,  the  Seller,  the Master  Servicer  and the
Trustee.  Set forth below are  summaries  of the specific  terms and  provisions
pursuant  to which  the  Offered  Certificates  will be  issued.  The  following
summaries do not purport to be complete and are subject to, and are qualified in
their  entirety by reference  to, the  provisions  of the Pooling and  Servicing
Agreement. When particular provisions or terms used in the Pooling and Servicing
Agreement  are  referred to, the actual  provisions  (including  definitions  of
terms) are incorporated by reference.

     Ocwen  Mortgage Loan Trust  1998-OFS3  will issue the Class A  Certificates
(the "Senior  Certificates"),  (ii) the Class M-1 Certificates and the Class M-2
Certificates (the "Mezzanine Certificates"), (iii) the Class B Certificates (the
"Subordinate Certificates"),  (iv) The Class OC Certificates and (v) the Class R
Certificates  (the  "Residual  Certificates").   The  Senior  Certificates,  the
Mezzanine  Certificates  and the  Subordinate  Certificates  (collectively,  the
"Offered Certificates"), the Class OC Certificates and the Residual Certificates
are  collectively  referred  to herein as the  "Certificates."  Only the Offered
Certificates are offered hereby.

     The Class A, Class M-1,  Class M-2 and Class B  Certificates  will have the
respective  Original  Certificate  Principal  Balances  specified  on the  cover
hereof.  The  aggregate of the Original  Certificate  Principal  Balances of the
Offered Certificates is $261,648,739.

     The  Class R  Certificates  will  have an  Original  Certificate  Principal
Balance  of $100 and will  accrue  interest  thereon  at the  Pass-through  Rate
applicable to the Class A Certificates.

     The Offered  Certificates  will be issued in  book-entry  form as described
below. The Offered  Certificates will be issued in minimum dollar  denominations
of $100,000 and integral  multiples of $1,000 in excess thereof (except that one
certificate  of each  Class  may be  issued  in a  denomination  which is not an
integral multiple thereof).  The assumed final maturity dates for the Classes of
Offered  Certificates  are the  applicable  Distribution  Dates set forth in the
table below:

               CLASS                             ASSUMED FINAL MATURITY DATES
- ---------------------------------------     -----------------------------------

        Class A..........................               October 25, 2029
        Class M-1........................               October 25, 2029
        Class M-2........................               October 25, 2029
        Class B..........................               October 25, 2029

     Distributions  on the Offered  Certificates  will be made by the Trustee on
the 25th day of each month,  or if such day is not a Business  Day, on the first
Business Day  thereafter,  commencing on October 26, 1998 (each, a "Distribution
Date"),  to the persons in whose names such  Certificates  are registered at the
close  of  business  on the  Business  Day  immediately  preceding  the  related
Distribution Date (each, a "Record Date").

BOOK-ENTRY CERTIFICATES

     The Offered  Certificates will be book-entry  Certificates (the "Book-Entry
Certificates").  Persons acquiring beneficial ownership interests in the Offered
Certificates ("Certificate Owners") will hold their Offered 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 Book-Entry  Certificates will be issued in one
or more certificates which equal the aggregate  principal balance of the Offered
Certificates  and will  initially be  registered  in the name of Cede & Co., the
nominee of DTC.  Cedel and  Euroclear  will hold omnibus  positions on behalf of
their  participants  through  customers'  securities  accounts  in  Cedel's  and
Euroclear's  names on the books of their respective  depositaries  which in turn
will hold such positions in customers'  securities accounts in the depositaries'
names on the books of DTC.  Citibank  will act as  depositary  for Cedel and The
Chase  Manhattan Bank will act as depositary for Euroclear (in such  capacities,
individually   the  "Relevant   Depositary"  and   collectively   the  "European
Depositaries").  Investors may hold such beneficial  interests in the Book-Entry
Certificates in minimum denominations of $50,000.  Except as described below, no
person acquiring a Book-Entry  Certificate (each, a "beneficial  owner") will be
entitled to receive a physical  certificate  representing  such  Certificate  (a
"Definitive Certificate").  Unless and until Definitive Certificates are issued,
it is anticipated that the only  "Certificateholder" of the Offered Certificates
will  be  Cede  & Co.,  as  nominee  of  DTC.  Certificate  Owners  will  not be
Certificateholders as that term is used in the Agreement. Certificate Owners are
only permitted to exercise their rights indirectly through Participants and DTC.

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

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

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

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

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

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

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

     Cedel  Bank,  societe  anonyme,  67 Bd  Grande-Duchesse  Charlotte,  L-1331
Luxembourg,  was incorporated in 1970 as a limited company under Luxembourg law.
Cedel is owned by banks,  securities  dealers and  financial  institutions,  and
currently has about 100 shareholders,  including U.S. financial  institutions or
their  subsidiaries.  No single entity may own more than five percent of Cedel's
stock.

     Cedel is  registered  as a bank in  Luxembourg,  and as such is  subject to
regulation by the Institute  Monetaire  Luxembourgeois,  "IML",  the  Luxembourg
Monetary Authority, which supervises Luxembourg banks.

     Cedel  holds  securities  for  its  customers  ("Cedel  Participants")  and
facilitates   the  clearance  and  settlement  of  securities   transactions  by
electronic  book-entry transfers between their accounts.  Cedel provides various
services,  including  safekeeping,  administration,  clearance and settlement of
internationally  traded securities and securities  lending and borrowing.  Cedel
also deals  with  domestic  securities  markets  in  several  countries  through
established  depository and custodial  relationships.  Cedel has  established an
electronic  bridge  with  Morgan  Guaranty  Trust as the  Euroclear  Operator in
Brussels to facilitate  settlement of trades between  systems.  Cedel  currently
accepts over 70,000 securities issues on its books.

     Cedel's   customers  are  world-wide   financial   institutions   including
underwriters,  securities  brokers  and  dealers,  banks,  trust  companies  and
clearing corporations. Cedel's United States customers are limited to securities
brokers  and  dealers  and  banks.  Currently,  Cedel  has  approximately  3,000
customers located in over 60 countries,  including all major European countries,
Canada,  and the United States.  Indirect  access to Cedel is available to other
institutions  which clear through or maintain a custodial  relationship  with an
account holder of Cedel.

     Euroclear  was  created  in 1968 to hold  securities  for its  participants
("Euroclear   Participants")  and  to  clear  and  settle  transactions  between
Euroclear  Participants  through  simultaneous  electronic  book-entry  delivery
against  payment,   thereby  eliminating  the  need  for  physical  movement  of
certificates and any risk from lack of simultaneous  transfers of securities and
cash.  Transactions  may be settled in any of 29  currencies,  including  United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the  "Euroclear  Operator"),  under contract
with Euroclear  Clearance Systems S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator,  not the Cooperative.  The Cooperative  establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks  (including  central  banks),  securities  brokers and dealers and
other  professional  financial  intermediaries.  Indirect access to Euroclear is
also  available  to other  firms that  clear  through  or  maintain a  custodial
relationship with a Euroclear Participant, either directly or indirectly.

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

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

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

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

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

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

     Definitive  Certificates  will  be  issued  to  beneficial  owners  of  the
Book-Entry Certificates,  or their nominees, rather than to DTC, only if (a) DTC
or the Company  advises the  Trustee in writing  that DTC is no longer  willing,
qualified or able to  discharge  properly  its  responsibilities  as nominee and
depository  with respect to the Book-Entry  Certificates  and the Company or the
Trustee is unable to locate a qualified successor,  (b) the Company, at its sole
option, with the consent of the Trustee, elects to terminate a book-entry system
through  DTC or (c)  after the  occurrence  of an Event of  Default,  beneficial
owners  having  Percentage  Interests  aggregating  not  less  than  51%  of the
Book-Entry  Certificates  advise  the  Trustee  and 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 beneficial owners.

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

     Although DTC, Cedel and Euroclear  have agreed to the foregoing  procedures
in order to facilitate  transfers of Offered  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.

     Neither  the   Company,   the  Servicer  nor  the  Trustee  will  have  any
responsibility  for any aspect of the records  relating  to or payments  made on
account of beneficial ownership interests of the Book-Entry Certificates held by
Cede & Co., as nominee for DTC, or for maintaining, supervising or reviewing any
records relating to such beneficial ownership interests.

PRIORITY OF DISTRIBUTIONS AMONG CERTIFICATES

     As more fully described  herein,  distributions on the Certificates will be
made on each  Distribution  Date  from  Available  Funds and will be made to the
Classes of Certificates  (subject to the prior payment of interest and principal
distributions  to the Class R  Certificates  on the first  Distribution  Date as
described  herein) in the following  order of priority:  (i) to interest on each
Class of Offered  Certificates  in the priority  and subject to the  limitations
described  under  "--Allocation  of  Available  Funds"  herein;  (ii) to current
principal of the Classes of Certificates then entitled to receive  distributions
of principal,  in the order and subject to the priorities set forth herein under
"--Allocation  of  Available  Funds";  (iii)  to  principal  of the  Classes  of
Certificates  then  entitled to receive  distributions  of principal in order to
maintain the  Overcollateralization  Target Amount;  (iv) to unpaid interest and
the Loss  Reimbursement  Entitlement  in the order and subject to the priorities
described herein under  "--Allocation of Available  Funds",  (v) to the Class OC
Certificates for deposit into the Excess Reserve Fund Account first to cover any
Basis Risk Shortfall Amount and then to cover any Required  Reserve Amount,  and
then to be  released  to the  Class OC  Certificates,  in each case  subject  to
certain limitations set forth herein under "--Allocation of Available Funds" and
(vi) any remaining amounts to the holders of the Class R Certificates.

ALLOCATION OF AVAILABLE FUNDS

     Distributions to holders of each Class of Offered Certificates will be made
on each  Distribution  Date from  Available  Funds.  "Available  Funds"  for any
Distribution Date is equal to the sum, net of amounts reimbursable  therefrom to
the Master  Servicer and the Special  Servicer,  of (i) the aggregate  amount of
monthly  payments on the related  Mortgage Loans due on the related Due Date and
received  by the Trustee on or prior to the related  Determination  Date,  after
deduction of the  Servicing  Fee and the Trustee Fee,  (ii) certain  unscheduled
payments in respect of the  Mortgage  Loans,  including  prepayments,  insurance
proceeds,  Net  Liquidation  Proceeds  and  proceeds  from  repurchases  of  and
substitutions  for such Mortgage Loans occurring  during the related  Prepayment
Period,  excluding  prepayment  penalties and (iii) all Advances with respect to
the related Mortgage Loans received by the Trustee for such Distribution Date.

     The "Prepayment Period" with respect to any Distribution Date is the period
commencing on the  Determination  Date in the month preceding the month in which
such Distribution Date occurs (or, in the case of the first  Distribution  Date,
the day  following  the  Cut-off  Date)  and  ending on the  Determination  Date
relating to such Distribution Date.

     On each Distribution  Date, the Trustee will withdraw from the Distribution
Account all Available Funds then on deposit therein and will distribute the same
in the following order of priority (provided, however, on the first Distribution
Date, the Trustee will first distribute  interest and principal due on the Class
R Certificates):

     (i) to the holders of each Class of Offered  Certificates  in the following
order or priority:

         (a)   concurrently,   to  the   Senior   Certificates,   the   Interest
     Distributable Amount for such Class for such Distribution Date; and

         (b) sequentially, to the Class M-1, Class M-2 and Class B Certificates,
     in that order, the related Monthly Interest  Distributable  Amount for such
     Distribution Date;

     (ii) from the Principal  Distribution  Amount  (giving  effect first to the
component of the  Principal  Distribution  Amount  equal to the Basic  Principal
Distribution  Amount and then to the  component  of the  Principal  Distribution
Amount  equal to the Extra  Principal  Distribution  Amount  pursuant  to clause
(iii)(a) below):

         (a)    on each  Distribution  Date (1) before the Stepdown  Date or (2)
                with respect to which a Trigger Event is in effect, sequentially
                to the holders of the Class A, Class M-1,  Class M-2 and Class B
                Certificates,  in that order,  the  respective  Class  Principal
                Distribution Amount; or

         (b)    on each  Distribution Date (1) on or after the Stepdown Date and
                (2) as long as a Trigger Event is not in effect,  to the holders
                of the Class or Classes of Offered Certificates then entitled to
                distribution  of  principal,  in  an  amount  equal  to  in  the
                aggregate  the  Principal  Distribution  Amount in the following
                amounts and order of priority:

                     (1) the lesser of (x) the Principal Distribution Amount and
                (y) the  Class A  Principal  Distribution  Amount to the Class A
                Certificateholders,  until  the  Certificate  Principal  Balance
                thereof is reduced to zero;

                     (2) the  lesser  of (x)  the  excess  of (i) the  Principal
                Distribution  Amount  over (ii) the  amount  distributed  to the
                Class A  Certificateholders  in clause  (ii)(b)(1) above and (y)
                the Class M-1 Principal  Distribution  Amount,  to the Class M-1
                Certificateholders,  until  the  Certificate  Principal  Balance
                thereof is reduced to zero;

                     (3) the  lesser  of (x)  the  excess  of (i) the  Principal
                Distribution Amount over (ii) the sum of the amounts distributed
                to the Class A Certificateholders in clause (ii)(b)(1) above and
                to the Class M-1  Certificateholders  in clause (ii)(B)(2) above
                and (y) the  Class M-2  Principal  Distribution  Amount,  to the
                Class M-2  Certificateholders,  until the Certificate  Principal
                Balance thereof is reduced to zero;

                     (4) the  lesser  of (x)  the  excess  of (i) the  Principal
                Distribution Amount over (ii) the sum of the amounts distributed
                to the  Class A  Certificateholders  in clause  (ii)(b)(1),  the
                amount distributed to the Class M-1 Certificateholders in clause
                (ii)(b)(2)   and  the  amount   distributed  to  the  Class  M-2
                Certificateholders  in clause (ii)(b)(3) above and (y) the Class
                B   Principal    Distribution    Amount,    to   the   Class   B
                Certificateholders,  until  the  Certificate  Principal  Balance
                thereof is reduced to zero;

     (iii) any amounts  remaining after the distributions in clauses (i) through
(ii) above shall be distributed in the following order of priority:

         (a)  to  fund  the  Extra  Principal   Distribution   Amount  for  such
     Distribution  Date to be paid as a component of the Principal  Distribution
     Amount in the same order of priority described in clause (ii) above;

         (b) to the Class M-1  Certificateholders,  the related Unpaid  Interest
     Shortfall  Amount  for such  Distribution  Date and then the  related  Loss
     Reimbursement Entitlement, if any, for such Distribution Date;

         (c) to the Class M-2  Certificateholders,  the related Unpaid  Interest
     Shortfall  Amount  for such  Distribution  Date and then the  related  Loss
     Reimbursement Entitlement, if any, for such Distribution Date;

         (d) to the Class B  Certificateholders,  the  related  Unpaid  Interest
     Shortfall  Amount  for such  Distribution  Date and then the  related  Loss
     Reimbursement Entitlement, if any, for such Distribution Date;

         (e) to the  Special  Servicer,  the  amount of any  accrued  and unpaid
Special Servicing Fee, if any;

         (f) to the holders of the Class OC  Certificates  for deposit  into the
     Excess Reserve Fund Account first to cover any Basis Risk Shortfall  Amount
     and then to cover any Required  Reserve Amount,  and then to be released to
     the  holders  of the  Class  OC  Certificates,  such  amounts,  if any,  as
     described in the Pooling and Servicing Agreement;

         (g) to the Master Servicer,  the Extra Master Servicing Fee, as defined
in the Pooling and Servicing Agreement; and

     (iv) to the holders of the Class R Certificates, the remaining amount.

     On each Distribution Date, all amounts  representing  prepayment  penalties
received during the related Due Period will be distributed to the holders of the
Class OC Certificates.

DEFINITIONS

     The "Accrual Period" for the Offered  Certificates for a given Distribution
Date will be the actual number of days (based on a 360-day year) included in the
period commencing on the immediately  preceding  Distribution Date and ending on
the day immediately  preceding such Distribution Date; provided,  however,  that
the  initial  Accrual  Period for the  Offered  Certificates  will be the actual
number of days included in the period  commencing on the Closing Date and ending
on and including October 25, 1998.

     The "Allocable  Loss Amount" with respect to each  Distribution  Date means
the excess, if any, of (a) the aggregate of the Certificate  Principal  Balances
of all Classes of Offered Certificates (after giving effect to all distributions
on such Distribution  Date) over (b) the Pool Principal Balance as of the end of
the preceding Due Period.

     The  "Basic  Principal  Distribution  Amount"  means  with  respect  to any
Distribution  Date the excess of (i) the  Principal  Remittance  Amount for such
Distribution  Date over (ii) the  Overcollateralization  Release Amount, if any,
for such Distribution Date.

     The "Call  Option  Date" is the first  Distribution  Date on which the Pool
Principal Balance is less than or equal to 10% of the Maximum Collateral Amount.

     The "Certificate  Principal Balance" of any Class of Offered  Certificates,
as of any Distribution Date, will be equal to the Certificate  Principal Balance
thereof on the  Closing  Date (the  "Original  Certificate  Principal  Balance")
reduced  by the  sum of (i) all  amounts  actually  distributed  in  respect  of
principal of such Class on all prior Distribution Dates and (ii) with respect to
any Mezzanine  Certificates and the Class B Certificates,  all related Allocable
Loss Amounts applied in reduction of principal of such Certificates on all prior
Distribution Dates.

     "Class A Principal  Distribution  Amount" means as of any Distribution Date
(a) prior to the Stepdown  Date or with  respect to which a Trigger  Event is in
effect, the lesser of (i) 100% of the Principal Distribution Amount and (ii) the
aggregate  Certificate  Principal Balance of the Class A Certificates and (b) on
or after the Stepdown Date and as long as a Trigger Event is not in effect,  the
positive  difference,  if any,  of the excess of (x) the  aggregate  Certificate
Principal  Balance  of the  Class  A  Certificates  immediately  prior  to  such
Distribution  Date over (y) the lesser of (A) the  product of (i)  approximately
66.80% and (ii) the aggregate  Principal Balance of the Mortgage Loans as of the
last day of the related Due Period and (B) the  aggregate  Principal  Balance of
the  Mortgage  Loans  as of the  last  day  of  the  related  Due  Period  minus
approximately $1,308,244.

     "Class M-1 Principal Distribution Amount" means as of any Distribution Date
(a) with respect to which a Trigger  Event is in effect,  the lesser of (i) 100%
of  the  Principal  Distribution  Amount  and  (ii)  the  aggregate  Certificate
Principal Balance of the Class M-1 Certificates and (b) on or after the Stepdown
Date and as long as a Trigger Event is not in effect,  the positive  difference,
if any, of the excess of (x) the sum of (i) the aggregate  Certificate Principal
Balance of the Class A  Certificates  (after  taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution  Date) and (ii)
the  Certificate  Principal  Balance of the Class M-1  Certificates  immediately
prior to such  Distribution  Date over (y) the lesser of (A) the  product of (i)
approximately  79.30% and (ii) the aggregate  Principal  Balance of the Mortgage
Loans  as of the  last  day of the  related  Due  Period  and (B) the  aggregate
Principal  Balance of the  Mortgage  Loans as of the last day of the related Due
Period minus approximately $1,308,244.

     "Class M-2 Principal Distribution Amount" means as of any Distribution Date
(a) with respect to which a Trigger  Event is in effect,  the lesser of (i) 100%
of  the  Principal  Distribution  Amount  and  (ii)  the  aggregate  Certificate
Principal Balance of the Class M-2 Certificates and (b) on or after the Stepdown
Date and as long as a Trigger Event is not in effect,  the positive  difference,
if any, of the excess of (x) the sum of (i) the aggregate  Certificate Principal
Balance of the Class A  Certificates  (after  taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution Date), (ii) the
Certificate  Principal Balance of the Class M-1 Certificates  (after taking into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on such
Distribution Date) and (iii) the Certificate  Principal Balance of the Class M-2
Certificates  immediately prior to such Distribution Date over (y) the lesser of
(A) the product of (i)  approximately  87.30% and (ii) the  aggregate  Principal
Balance of the  Mortgage  Loans as of the last day of the related Due Period and
(B) the aggregate  Principal Balance of the Mortgage Loans as of the last day of
the related Due Period minus approximately $1,308,244.

     "Class B Principal  Distribution  Amount" means as of any Distribution Date
(a) with respect to which a Trigger  Event is in effect,  the lesser of (i) 100%
of  the  Principal  Distribution  Amount  and  (ii)  the  aggregate  Certificate
Principal  Balance of the Class B Certificates  and (b) on or after the Stepdown
Date and as long as a Trigger Event is not in effect,  the positive  difference,
if any, of the excess of (x) the sum of (i) the aggregate  Certificate Principal
Balance of the Class A  Certificates  (after  taking into account the payment of
the Class A Principal  Distribution  Amount on such Distribution Date), (ii) the
Certificate  Principal Balance of the Class M-1 Certificates  (after taking into
account  the  payment  of the Class M-1  Principal  Distribution  Amount on such
Distribution  Date),  (iii) the Certificate  Principal  Balance of the Class M-2
Certificates  (after  taking into account the payment of the Class M-2 Principal
Distribution  Amount  on such  Distribution  Date),  and  (iv)  the  Certificate
Principal  Balance  of the  Class  B  Certificates  immediately  prior  to  such
Distribution  Date over (y) the lesser of (A) the  product of (i)  approximately
93.80% and (ii) the aggregate  Principal Balance of the Mortgage Loans as of the
last day of the related Due Period and (B) the  aggregate  Principal  Balance of
the  Mortgage  Loans  as of the  last  day  of  the  related  Due  Period  minus
approximately $1,308,244.

     The "Delinquency Percentage," with respect to any Distribution Date and the
related Due Period, is the fraction, expressed as a percentage, the numerator of
which is the aggregate of the Principal  Balances of all Mortgage Loans that are
60 or more days  Delinquent,  in foreclosure or relating to REO Properties as of
the  close of  business  on the  last  day of the  related  Due  Period  and the
denominator of which is the Pool  Principal  Balance as of the close of business
on the last day of such Due Period.

     A Mortgage Loan is  "Delinquent"  if any monthly payment due thereon is not
made by the close of business on the day such monthly payment is scheduled to be
due. A Mortgage  Loan is "30 days  Delinquent"  if such monthly  payment has not
been  received by the close of business  on the  corresponding  day of the month
immediately  succeeding  the month in which such monthly  payment was due or, if
there was no such  corresponding  day (e.g.,  as when a 30-day  month  follows a
31-day month in which a payment was due on the 31st day of such month),  then on
the last day of such  immediately  succeeding  month; and similarly for "60 days
Delinquent", etc.

     A "Due  Period"  with  respect to the any  Distribution  Date is the period
commencing  on the  second  day of the month  preceding  the month in which such
Distribution  Date occurs and ending on the first day of the month in which such
Distribution Date occurs.

     The "Extra Principal Distribution Amount" for any Distribution Date, is the
lesser of (x) the General Excess Available Amount for such Distribution Date and
(y) Overcollateralization Deficiency Amount for such Distribution Date.

     The  "General  Excess   Available   Amount"  means  with  respect  to  each
Distribution  Date is the amount,  if any, by which the Available Funds for such
Distribution Date exceeds the aggregate amount  distributed on such Distribution
Date pursuant to clauses (i) and (ii) under  "--Allocation  of Available  Funds"
above (other than the Extra Principal Distribution Amount).

     The  "Interest  Distributable  Amount" for any  Distribution  Date and each
Class  of  Offered  Certificates  equals  the  sum of (i) the  Monthly  Interest
Distributable  Amount  for such  Class for such  Distribution  Date and (ii) the
Unpaid Interest Shortfall Amount for such Class for such Distribution Date.

     "Loss  Reimbursement  Entitlement"  means, with respect to any Distribution
Date  and  the  Class  M-1  Certificates,  Class  M-2  Certificates  or  Class B
Certificates,  the amount of Allocable Loss Amounts  applied to the reduction of
the Certificate  Principal Balance of such Class and not reimbursed  pursuant to
"--Allocation of Available Funds" above as of such Distribution Date.

     The "Maximum  Collateral Amount" means the Pool Principal Balance as of the
Cut-off Date.

     The "Monthly Interest  Distributable  Amount" for any Distribution Date and
each Class of Offered  Certificates equals the amount of interest accrued during
the related Accrual Period at the related  Pass-Through  Rate on the Certificate
Principal Balance of such Class immediately prior to such Distribution Date (or,
in the case of the first Distribution Date, on the Closing Date).

     An   "Overcollateralization   Deficiency   Amount"   with  respect  to  any
Distribution Date equals the amount, if any, by which the  Overcollateralization
Target Amount exceeds the related Overcollateralized Amount on such Distribution
Date (after giving  effect to  distributions  in respect of the Basic  Principal
Distribution  Amount but without  giving effect to any Allocable Loss Amounts on
such Distribution Date.

     "Overcollateralization   Release   Amount"  means,   with  respect  to  any
Distribution    Date   on   or   after   the   Stepdown   Date   on   which   an
Overcollateralization Stepdown Trigger Event is not in effect, the lesser of (x)
the Principal  Remittance  Amount for such Distribution Date and (y) the excess,
if  any,  of (i) the  Overcollateralized  Amount  for  such  Distribution  Date,
assuming  that  100% of the  Principal  Remittance  Amount  is  applied  to as a
principal  payment on the Offered  Certificates on such  Distribution  Date over
(ii) the Overcollateralization Target Amount for such Distribution Date.

     The  "Overcollateralization  Target  Amount"  means with respect to (a) any
Distribution Date occurring prior to the Stepdown Date, an amount equal to 3.10%
of the Maximum  Collateral Amount; and (b) with respect to any Distribution Date
on or  after  the  Stepdown  Date and (A) as long as a  Trigger  Event is not in
effect,  an  amount  equal to the  greater  of (x)  6.20% of the Pool  Principal
Balance as of the end of the related Due Period and (y) approximately $1,308,244
or (B) for so long as a Trigger  Event is in effect,  the  Overcollateralization
Target Amount for the preceding Distribution Date.

     The "Overcollateralized Amount" for any Distribution Date is the amount, if
any, by which (i) the Pool Principal  Balance on the last day of the immediately
preceding Due Period exceeds (ii) the aggregate Certificate Principal Balance of
the Offered  Certificates  as of such  Distribution  Date after giving effect to
distributions to be made on such Certificates on such Distribution Date.

     The "Principal  Distribution  Amount" for any Distribution  Date will equal
the sum of (i) the  Basic  Principal  Distribution  Amount  and (ii)  the  Extra
Principal Distribution Amount for such Distribution Date.

     A  "Principal  Prepayment"  with  respect to any  Distribution  Date is any
mortgagor  payment or other  recovery of  principal  on a Mortgage  Loan that is
received  in  advance of its  scheduled  Due Date and is not  accompanied  by an
amount representing  scheduled interest due on any date or dates in any month or
months subsequent to the month of prepayment.

     The "Principal  Remittance  Amount" means with respect to any  Distribution
Date,  the sum of (i) each  scheduled  payment  of  principal  collected  on the
Mortgage  Loans by the Master  Servicer  in the  related  Due  Period,  (ii) the
principal portion of all partial and full principal prepayments of such Mortgage
Loans applied by the Master Servicer during such Due Period, (iii) the principal
portion of all Net Liquidation  Proceeds and Insurance  Proceeds received during
such Due Period, (iv) that portion of the Purchase Price, representing principal
of any  repurchased  Mortgage  Loan,  required to be deposited to the Collection
Account during such Due Period,  (v) the principal  portion of any  Substitution
Adjustments  required to be deposited in the Collection  Account during such Due
Period,  and (vi) on the  Distribution  Date on which  the  Trust  Fund is to be
terminated in accordance with the Pooling and Servicing Agreement,  that portion
of the Termination Price, in respect of principal.

     A  "Realized  Loss" with  respect to any  defaulted  Mortgage  Loan that is
finally  liquidated  (a  "Liquidated  Mortgage  Loan") is (i) the amount of loss
realized equal to the portion of the Principal  Balance  remaining  unpaid after
application  of all  liquidation  proceeds  net of amounts  reimbursable  to the
Master Servicer or Special Servicer for related  Advances,  Servicing  Advances,
Servicing  Fees and the Special  Servicer  Incentive Fee (such amount,  the "Net
Liquidation Proceeds") in respect of such Mortgage Loan and (ii) with respect to
certain  Mortgage  Loans the  principal  balances or the  scheduled  payments of
principal and interest of which have been reduced in connection  with bankruptcy
proceedings,  (a) in the  case of a  reduction  of the  principal  balance  of a
Mortgage Loan, the amount of such principal reduction,  and (b) in the case of a
reduction  in the  scheduled  payments of  principal  and interest of a Mortgage
Loan,  the net present  value (using as the discount rate the higher of the Loan
Rate on such  Mortgage  Loan or the rate of interest,  if any,  specified by the
court in such order) of the scheduled payments as so modified or restructured.

     The  "Rolling   Delinquency   Percentage"   means,   with  respect  to  any
Distribution  Date, the average of the Delinquency  Percentages  with respect to
the last day of each of the three immediately preceding Due Periods.

     The  "Senior   Credit   Enhancement   Percentage,"   with  respect  to  any
Distribution Date, is the percentage obtained by dividing (i) the sum of (a) the
aggregate of the Certificate  Principal  Balances of the Mezzanine  Certificates
and the Class B Certificates and (b) the Overcollateralized Amount, in each case
after giving effect to the distributions of principal on such Distribution Date,
by (ii) the Pool Principal Balance as of the end of the related Due Period.

     The "Senior Specified Enhancement  Percentage" on any date of determination
thereof means 33.20%.

     The "Stepdown Date" means the earlier of (A) the Distribution Date on which
the Certificate Principal Balance of the Senior Certificates equals zero and (B)
the  later to occur of (x) the  Distribution  Date in  October  2001 and (y) the
first  Distribution  Date on which  the  Senior  Credit  Enhancement  Percentage
(calculated for this purpose only using the Pool Principal Balance as of the end
of the related Due Period but prior to any application of Principal Distribution
Amount to the  Certificates)  is greater  than or equal to the Senior  Specified
Enhancement Percentage.

     A "Trigger  Event" has occurred on any  Distribution  Date,  if the Rolling
Delinquency  Percentage exceeds 42% of the Senior Credit Enhancement  Percentage
for such Distribution Date.

     An  "Overcollateralization  Stepdown Trigger Event" means the occurrence on
any Distribution Date of both of the following:  (i) the Cumulative Loss Trigger
has occurred and (ii) the Trigger Event has occurred.

     The  "Cumulative  Loss  Trigger"  has  occurred on a  Distribution  Date if
cumulative  Realized Losses as of such  Distribution Date exceed the percentages
of  the  Maximum  Collateral  Amount  set  forth  below  with  respect  to  such
Distribution Date.

                                                               PERCENTAGE OF
                                                                 THE MAXIMUM
DISTRIBUTION DATE                                             COLLATERAL AMOUNT
- -----------------                                             -----------------

October 1998 to September 2001..................................     1.50%
October 2001 to September 2002..................................     2.25%
October 2002 to September 2003..................................     2.75%
October 2003 to September 2004..................................     3.20%
October 2004 to September 2005..................................     3.50%
October 2005 and thereafter.....................................     3.75%

     The "Unpaid Interest  Shortfall Amount" means (i) for each Class of Offered
Certificates  and the first  Distribution  Date,  zero, and (ii) with respect to
each Class and any  Distribution  Date after the first  Distribution  Date,  the
amount,  if any, by which (a) the sum of (1) the Monthly Interest  Distributable
Amount for such Class for the immediately  preceding  Distribution  Date and (2)
the outstanding  Unpaid Interest  Shortfall  Amount,  if any, for such Class for
such preceding Distribution Date exceeds (b) the aggregate amount distributed on
such Class in respect of interest  pursuant to clause (a) of this  definition on
such preceding  Distribution  Date,  plus interest on the amount of interest due
but not paid on the  Certificates  of such Class on such preceding  Distribution
Date, to the extent  permitted by law, at the  Pass-Through  Rate for such Class
for the related Accrual Period.

PASS-THROUGH RATES

     The  Pass-Through  Rate  for  each  Class  of  Offered  Certificates  for a
particular  Distribution Date is a per annum rate equal to the lesser of (a) the
sum of (i) One-Month LIBOR on the related LIBOR  Determination  Date (as defined
herein) and (ii) the related  Pass-Through  Margin and (b) the  Available  Funds
Cap. The Pass-Through  Margins for the Class A, Class M-1, Class M-2 and Class B
Certificates will be equal to 0.31% (31 basis points),  0.50% (50 basis points),
0.75% (75 basis points), and 1.85% (185 basis points),  respectively,  until the
first  Distribution  Date  following  the Call Option Date,  and 0.62% (62 basis
points), 0.75% (75 basis points),  1.125% (112.5 basis points) and 2.775% (277.5
basis  points),  respectively,  on and after such  Distribution  Date. As to any
Distribution  Date, the  "Available  Funds Cap" is a rate per annum equal to the
weighted  average of the Loan Rates on the Mortgage Loans  outstanding as of the
first day of the  related Due Period,  net of the sum of (i) the  Servicing  Fee
Rate and (ii) the Trustee Fee Rate.  The sum of the  Servicing  Fee Rate and the
Trustee Fee Rate will be approximately  0.50875%.  The "Call Option Date" is the
first  Distribution Date on which the Pool Principal Balance (as defined herein)
is less  than or equal  to 10% of the  Maximum  Collateral  Amount  (as  defined
herein).  The Pass-Through Rates for the Class A, Class M-1, Class M-2 and Class
B  Certificates  for the  Distribution  Date in October  1998 will be  5.69672%,
5.88672%,  6.13672% and 7.23672%,  respectively,  per annum. See "Calculation of
One-Month LIBOR" herein.

     If on any Distribution Date, the Pass-Through Rate for any Class of Offered
Certificates is based upon the Available Funds Cap, the excess of (i) the amount
of interest  such Class of  Certificates  would have been entitled to receive on
such  Distribution  Date had such  Pass-Through  Rate  not been  subject  to the
Available  Funds Cap,  up to the Maximum  Cap,  over (ii) the amount of interest
such Class of Offered  Certificates  received on such Distribution Date based on
the Available  Funds Cap,  together  with the unpaid  portion of any such excess
from  prior  Distribution  Dates  (and  interest  accrued  thereon  at the  then
applicable  Pass-Through  Rate on such  Class of Offered  Certificates,  without
giving effect to the Available  Funds Cap) is the "Basis Risk Shortfall  Amount"
for such Class of Offered  Certificates.  Any Basis Risk Shortfall Amount on any
Class of Offered Certificates will be paid on future Distribution Dates from and
to the extent of funds available therefor in the Excess Reserve Fund Account (as
described  herein).  The ratings on the Offered  Certificates do not address the
likelihood of the payment of any Basis Risk Shortfall Amount.

     The "Maximum  Cap" for any  Distribution  Date is a per annum rate equal to
the weighted  average of the Loan Rate on the Fixed Rate Mortgage  Loans and the
Maximum  Loan  Rate  on  the  Adjustable  Rate  Mortgage  Loans,  in  each  case
outstanding as of the first day of the related Due Period, net of the sum of (i)
the Servicing Fee Rate and (ii) the Trustee Fee Rate.

CALCULATION OF ONE-MONTH LIBOR

     On  the  second  LIBOR  Business  Day  (as  defined  below)  preceding  the
commencement  of each Accrual Period  following the initial Accrual Period (each
such date,  a "LIBOR  Determination  Date"),  the Trustee  (except for the first
Accrual Period) will determine the London  interbank  offered rate for one-month
United States dollar  deposits  ("One-Month  LIBOR") for such Accrual Period for
the  Offered  Certificates  on the basis of the offered  rates of the  Reference
Banks for one-month United States dollar  deposits,  as such rates appear on the
Telerate Page 3750, as of 11:00 a.m.  (London time) on such LIBOR  Determination
Date. As used in this section,  "LIBOR  Business Day" means a day on which banks
are open for  dealing in foreign  currency  and  exchange in London and New York
City; "Telerate Page 3750" means the display page currently so designated on the
Dow Jones Telerate  Service (or such other page as may replace that page on that
service  for  the  purpose  of  displaying  comparable  rates  or  prices);  and
"Reference  Banks" means  leading  banks  selected by the Trustee and engaged in
transactions in Eurodollar deposits in the international Eurocurrency market (i)
with an established place of business in London, (ii) whose quotations appear on
the Telerate Page 3750 on the LIBOR Determination Date in question,  (iii) which
have been designated as such by the Trustee and (iv) not controlling, controlled
by or under common  control  with,  the  Depositor,  the Master  Servicer or any
successor  Master  Servicer.  The One-Month  LIBOR value for the initial Accrual
Period will be 5.38672% per annum.

     On each LIBOR Determination  Date,  One-Month LIBOR for the related Accrual
Period  for the  Offered  Certificates  will be  established  by the  Trustee as
follows:

         (a) If on such LIBOR  Determination  Date two or more  Reference  Banks
     provide such offered  quotations,  One-Month  LIBOR for the related Accrual
     Period will be the  arithmetic  mean of such  offered  quotations  (rounded
     upwards if necessary to the nearest whole multiple of 0.0625%).

         (b) If on such LIBOR  Determination Date fewer than two Reference Banks
     provide such offered  quotations,  One-Month  LIBOR for the related Accrual
     Period  will be the  higher of (x)  One-Month  LIBOR as  determined  on the
     previous LIBOR  Determination  Date and (y) the Reserve  Interest Rate. The
     "Reserve  Interest  Rate"  will be the rate  per  annum  that  the  Trustee
     determines  to be  either  (i) the  arithmetic  mean  (rounded  upwards  if
     necessary to the nearest whole multiple of 0.0625%) of the one-month United
     States  dollar  lending  rates  which New York City banks  selected  by the
     Trustee  are  quoting  on the  relevant  LIBOR  Determination  Date  to the
     principal London offices of leading banks in the London interbank market or
     (ii) in the event that the Trustee can determine no such  arithmetic  mean,
     the lowest  one-month United States dollar lending rate which New York City
     banks selected by the Trustee are quoting on such LIBOR  Determination Date
     to leading European banks.

     The  establishment of One-Month LIBOR on each LIBOR  Determination  Date by
the Trustee and the Trustee's  calculation of the rate of interest applicable to
the Offered  Certificates for the related Accrual Period will (in the absence of
manifest error) be final and binding.

APPLICATION OF ALLOCABLE LOSS AMOUNTS

     Following  any  reduction  of the  Overcollateralized  Amount to zero,  any
Allocable  Loss  Amounts  will be applied,  sequentially,  in  reduction  of the
Certificate  Principal  Balances  of the  Class B  Certificates,  the  Class M-2
Certificates  and the  Class  M-1  Certificates,  in  that  order,  until  their
respective  Certificate  Principal  Balances  have  been  reduced  to zero.  The
Certificate  Principal Balance of the Senior Certificates will not be reduced by
any  application  of Allocable  Loss Amounts.  The reduction of the  Certificate
Principal  Balance  of any  applicable  Class  of  Offered  Certificates  by the
application of Allocable Loss Amounts entitles such Class to reimbursement in an
amount equal to the Loss Reimbursement  Entitlement.  Each such Class of Offered
Certificates will be entitled to receive its Loss Reimbursement Entitlement,  or
any portion thereof, in accordance with the payment priorities specified herein.
Payment  in  respect  of Loss  Reimbursement  Entitlements  will not  reduce the
Certificate Principal Balance of the related Class or Classes.

EXCESS RESERVE FUND ACCOUNT

     The Pooling and  Servicing  Agreement  establishes  an account (the "Excess
Reserve Fund  Account"),  which is held in trust,  as part of the Trust Fund, by
the Trustee on behalf of the Offered Certificateholders. The Excess Reserve Fund
Account will not be an asset of any REMIC.  Certificateholders  of each Class of
Offered  Certificates in the order of their priority of payment will be entitled
to  receive  payments  from the  Excess  Reserve  Fund  Account to the extent of
amounts on deposit therein pursuant to the Pooling and Servicing Agreement in an
amount equal to any Basis Risk Shortfall  Amount for such Class of Certificates.
On the Closing  Date,  $1,000 will be  deposited  into the Excess  Reserve  Fund
Account.  Thereafter, if the Available Funds Cap exceeds One-Month LIBOR by less
than  0.25%,  the  amount to be held in the Excess  Reserve  Fund  Account  (the
"Required  Reserve Amount") on any Distribution  Date thereafter shall equal the
greater of (i) 0.50% of the outstanding Class Certificate Balance of the Offered
Certificates  as of such  Distribution  Date and (ii) $5,000 and shall be funded
from amounts otherwise to be paid to the Class OC Certificates. Any distribution
by the Trustee from amounts in the Excess  Reserve Fund Account shall be made on
the applicable Distribution Date.

     Amounts on deposit in the Excess  Reserve  Fund Account in excess of $5,000
will be  released  therefrom  and  distributed  to the  holders  of the Class OC
Certificates on any  Distribution  Date on which the Available Funds Cap exceeds
One-Month LIBOR by 0.25% or more.

REPORTS TO CERTIFICATEHOLDERS OF THE CERTIFICATES

     On each  Distribution  Date,  the Trustee  will forward to each holder of a
Certificate and the Rating Agency a statement generally setting forth:

                (i) the amount of the distributions, separately identified, with
         respect to each Class of the Offered Certificates;

                (ii) the  amount of such  distributions  set forth in clause (i)
         allocable to principal,  separately identifying the aggregate amount of
         any Principal Prepayments or other unscheduled  recoveries of principal
         included therein;

                (iii) the amount of such  distributions  set forth in clause (i)
         allocable to interest and the calculation thereof;

                (iv) the amount of any Unpaid  Interest  Shortfall  Amount  with
         respect to each Class of Offered Certificates, separately identified;

                (v)    the     Overcollateralization     Target    Amount    and
         Overcollateralized Amount as of such Distribution Date;

                (vi) the Certificate  Principal Balance of each Class of Offered
         Certificates  after giving effect to the  distribution  of principal on
         such Distribution Date;

                (vii) the Pool  Principal  Balance at the end of the related Due
         Period;

                (viii) the amount of the  Servicing  Fee paid to or  retained by
         the Master Servicer and the amount of compensation  paid to the Special
         Servicer;

                (ix) the amount of the Trustee Fee paid to the Trustee;

                (x)  the amount of Advances for the related Due Period;

                (xi) the  number and  aggregate  Principal  Balance of  Mortgage
         Loans  that  were  (A)  delinquent  (exclusive  of  Mortgage  Loans  in
         foreclosure)  (1) 30 to 59  days,  (2) 60 to 89 days and (3) 90 or more
         days, (B) in foreclosure and delinquent (1) 30 to 59 days, (2) 60 to 89
         days and (3) 90 or more days and (C) in  bankruptcy  as of the close of
         business  on  the  last  day  of  the  calendar  month  preceding  such
         Distribution Date;

                (xii)  with  respect  to any  Mortgage  Loan that  became an REO
         Property  during the preceding  calendar  month,  the loan number,  the
         Principal  Balance of such Mortgage Loan as of the close of business on
         the last day of the  related  Due  Period  and the date of  acquisition
         thereof;

                (xiii)  the  total  number  and  principal  balance  of any  REO
         Properties as of the close of business on the last day of the preceding
         Due Period;

                (xiv) the aggregate  amount of Realized  Losses  incurred during
         the preceding calendar month;

                (xv) the cumulative amount of Realized Losses;

                (xvi) any  Overcollateralization  Deficiency Amount after giving
         effect to the distribution of principal on such Distribution Date;

                (xvii) the  Allocable  Loss Amounts,  if any,  allocated to each
         Class  of the  Mezzanine  and  Subordinate  Certificates  and the  Loss
         Reimbursement   Entitlement  owing  to  each  Class  of  Mezzanine  and
         Subordinate   Certificates   outstanding   after   giving   effect   to
         distributions thereof on such Distribution Date;

                (xviii)   whether  a  Trigger  Event  or   Overcollateralization
         Stepdown Trigger Event has occurred and is continuing;

                (xix) the amount of the Extra Principal Distribution Amount;

                (xx)  the   Pass-Through   Rate  for  each   Class  of   Offered
         Certificates for such Distribution Date; and

                (xxi) the amount on deposit in the Excess  Reserve  Fund Account
         on such  Distribution Date and the Basis Risk Shortfall Amount owing to
         each Class of Offered Certificates after giving effect to distributions
         thereof on such Distribution Date.

     In  addition,  within a  reasonable  period  of time  after the end of each
calendar  year,  the  Trustee  will  prepare  and  deliver  to each  holder of a
Certificate of record during the previous  calendar year a statement  containing
information necessary to enable holders of the Certificates to prepare their tax
returns.  Such  statements  will not have been  examined and reported upon by an
independent public accountant.


                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

     The yield to maturity of the Offered  Certificates,  and  particularly  the
Subordinate  Certificates,  will be sensitive to defaults on the Mortgage Loans.
If a purchaser of an Offered Certificate  calculates its anticipated yield based
on an  assumed  rate of  default  and  amount of losses  that is lower  than the
default  rate and  amount of  losses  actually  incurred,  its  actual  yield to
maturity  will be  lower  than  that so  calculated.  Certificateholders  of the
Offered  Certificates may not receive  reimbursement  for Realized Losses in the
month  following the occurrence of such losses.  In general,  the earlier a loss
occurs, the greater is the effect on an investor's yield to maturity.  There can
be no assurance  as to the  delinquency,  foreclosure  or loss  experience  with
respect to the Mortgage Loans.  Because the Mortgage Loans were  underwritten in
accordance with standards less stringent than those generally acceptable to FNMA
and FHLMC with regard to a borrower's credit standing and repayment ability, the
risk of delinquencies with respect to, and losses on, the Mortgage Loans will be
greater than that of mortgage  loans  underwritten  in accordance  with FNMA and
FHLMC standards.

     The rate of principal payments on the Offered  Certificates,  the aggregate
amount of distributions  on the Offered  Certificates and the yields to maturity
of the Offered  Certificates  will be related to the rate and timing of payments
of  principal  on the  Mortgage  Loans.  The rate of  principal  payments on the
Mortgage  Loans will in turn be affected by the  amortization  schedules  of the
Mortgage  Loans and by the rate of  principal  prepayments  (including  for this
purpose  prepayments  resulting from  refinancing,  liquidations of the Mortgage
Loans due to defaults, casualties or condemnations and repurchases by the Seller
or Master  Servicer).  Because certain of the Mortgage Loans contain  prepayment
penalties, the rate of principal payments may be less than the rate of principal
payments  for  mortgage  loans  which  did not have  prepayment  penalties.  The
Mortgage Loans are subject to the "due-on-sale" provisions included therein. See
"The Mortgage Pool" herein.

     Prepayments,  liquidations  and purchases of the Mortgage Loans  (including
any optional purchase) will result in distributions on the Offered  Certificates
of principal  amounts which would  otherwise be  distributed  over the remaining
terms of the  Mortgage  Loans.  Since the rate of  payment of  principal  on the
Mortgage Loans will depend on future events and a variety of other  factors,  no
assurance can be given as to such rate or the rate of principal prepayments. The
extent to which the yield to  maturity  of a Class of Offered  Certificates  may
vary from the  anticipated  yield  will  depend  upon the  degree to which  such
Offered  Certificate  is purchased  at a discount or premium,  and the degree to
which the timing of payments  thereon is sensitive to prepayments,  liquidations
and purchases of the Mortgage  Loans.  Further,  an investor should consider the
risk that,  in the case of any Offered  Certificate  purchased at a discount,  a
slower than anticipated rate of principal  payments  (including  prepayments) on
the  Mortgage  Loans could result in an actual  yield to such  investor  that is
lower than the  anticipated  yield and, in the case of any  Offered  Certificate
purchased at a premium,  a faster than anticipated rate of principal payments on
the  Mortgage  Loans could result in an actual  yield to such  investor  that is
lower than the anticipated yield.

     The rate of principal payments (including prepayments) on pools of mortgage
loans may vary  significantly  over time and may be  influenced  by a variety of
economic, geographic, social and other factors, including changes in mortgagors'
housing  needs,  job  transfers,  unemployment,  mortgagors'  net  equity in the
mortgaged properties and servicing decisions. In general, if prevailing interest
rates were to fall significantly below the Loan Rates on the Fixed Rate Mortgage
Loans,  such Mortgage Loans could be subject to higher  prepayment rates than if
prevailing  interest  rates  were to remain  at or above the Loan  Rates on such
Mortgage  Loans.   Conversely,   if  prevailing  interest  rates  were  to  rise
significantly, the rate of prepayments on such Mortgage Loans would generally be
expected  to  decrease.  As is the case with  fixed  rate  Mortgage  Loans,  the
Adjustable  Rate  Mortgage  Loans may be subject to a greater  rate of principal
prepayments  in a low interest  rate  environment.  For example,  if  prevailing
interest rates were to fall,  Mortgagors with Adjustable Rate Mortgage Loans may
be inclined to refinance their  Adjustable Rate Mortgage Loans with a fixed rate
loan to  "lock  in" a lower  interest  rate.  The  existence  of the  applicable
Periodic Rate Cap and Maximum Rate also may affect the likelihood of prepayments
resulting  from  refinancings.  No  assurances  can be  given  as to the rate of
prepayments  on  the  Mortgage  Loans  in  stable  or  changing   interest  rate
environments. In addition, the delinquency and loss experience of the Adjustable
Rate  Mortgage  Loans may  differ  from that on the fixed  rate  Mortgage  Loans
because the amount of the monthly payments on the Adjustable Rate Mortgage Loans
are subject to adjustment on each  Adjustment  Date. In addition,  a substantial
majority  of the  Adjustable  Rate  Mortgage  Loans will not have their  initial
Adjustment  Date  for one to five  years  after  the  origination  thereof.  The
prepayment  experience of the Delayed First Adjustment Mortgage Loans may differ
from that of the  other  Adjustable  Rate  Mortgage  Loans.  The  Delayed  First
Adjustment Mortgage Loans may be subject to greater rates of prepayments as they
approach their initial  Adjustment  Dates even if market interest rates are only
slightly  higher or lower than the Loan Rates on the  Delayed  First  Adjustment
Mortgage Loans as borrowers seek to avoid changes in their monthly payments.

OVERCOLLATERALIZATION PROVISIONS

     The  operation of the  overcollateralization  provisions of the Pooling and
Servicing  Agreement  will  affect the  weighted  average  lives of the  Offered
Certificates  and  consequently  the yields to  maturity  of such  Certificates.
Unless and until the Overcollateralized  Amount equals the Overcollateralization
Target  Amount,   the  General  Excess  Available  Spread  will  be  applied  as
distributions of principal of the Class or Classes of Certificates then entitled
to  distributions  of  principal,  thereby  reducing the weighted  average lives
thereof. The actual  Overcollateralized Amount may change from Distribution Date
to  Distribution  Date  producing  uneven  distributions  of the General  Excess
Available  Spread.  There  can  be  no  assurance  as to  when  or  whether  the
Overcollateralized Amount will equal the Overcollateralization Target Amount.

     The General Excess  Available  Spread generally is a function of the excess
of  interest  collected  or  advanced on the  Mortgage  Loans over the  interest
required to pay  interest on the Offered  Certificates,  the Trustee Fee and the
Servicing  Fee.  Mortgage  Loans with  higher  Loan Rates will  contribute  more
interest to the General Excess Available Spread. Mortgage Loans with higher Loan
Rates may prepay faster than Mortgage Loans with relatively  lower Loan Rates in
response to a given change in market interest rates.  Any such  disproportionate
prepayments  of Mortgage  Loans with higher Loan Rates may adversely  affect the
amount of the General  Excess  Available  Spread  available to make  accelerated
payments of principal of the Offered Certificates.

     As a result of the interaction of the foregoing factors,  the effect of the
overcollateralization  provisions  on the weighted  average lives of the Offered
Certificates may vary significantly over time and from Class to Class.

ADDITIONAL INFORMATION

     The  Depositor  has filed  certain  yield  tables  and other  computational
materials with respect to certain Classes of the Offered  Certificates  with the
Commission in a report on Form 8-K and may file certain  additional yield tables
and other computational materials with respect to one or more Classes of Offered
Certificates  with the  Commission  in a report on Form  8-K.  Such  tables  and
materials were prepared by the Underwriter at the request of certain prospective
investors,  based  on  assumptions  provided  by,  and  satisfying  the  special
requirements of, such prospective investors.  Such tables and assumptions may be
based on assumptions that differ from the Structuring Assumptions.  Accordingly,
such  tables and other  materials  may not be  relevant  to or  appropriate  for
investors other than those specifically requesting them.

WEIGHTED AVERAGE LIVES

     The timing of changes in the rate of Principal  Prepayments on the Mortgage
Loans may significantly  affect an investor's actual yield to maturity,  even if
the average rate of Principal  Prepayments  is consistent  with such  investor's
expectation.  In general,  the earlier a Principal  Prepayment  on the  Mortgage
Loans  occurs,  the  greater  the  effect  of such  Principal  Prepayment  on an
investor's  yield to maturity.  The effect on an  investor's  yield of Principal
Prepayments  occurring at a rate higher (or lower) than the rate  anticipated by
the investor during the period immediately following the issuance of the Offered
Certificates  may not be offset by a subsequent  like  decrease (or increase) in
the rate of Principal Prepayments.

     The projected weighted average life of any Class of Offered Certificates is
the  average  amount of time that  will  elapse  from  September  29,  1998 (the
"Closing  Date") until each dollar of principal is scheduled to be repaid to the
investors  in such Class of Offered  Certificates.  Because it is expected  that
there  will be  prepayments  and  defaults  on the  Mortgage  Loans,  the actual
weighted  average lives of the Classes of Offered  Certificates  are expected to
vary  substantially from the weighted average remaining terms to stated maturity
of the Mortgage  Loans as set forth herein under "The  Mortgage  Loans--Mortgage
Loan Statistics."

     The "Assumed Final Maturity Date" for each Class of Offered Certificates is
as set  forth  herein  under  "Description  of the  Certificates--General".  The
Assumed Final Maturity Date for each Class of Offered  Certificates  is the 13th
Distribution  Date  following the Due Period in which the Principal  Balances of
all the  Mortgage  Loans have been reduced to zero,  assuming  that the Mortgage
Loans pay in  accordance  with their terms.  The  weighted  average life of each
Class of Offered  Certificates is likely to be shorter than would be the case if
payments  actually  made  on the  Mortgage  Loans  conformed  to  the  foregoing
assumptions,  and the  final  Distribution  Date  with  respect  to the  Offered
Certificates  could occur  significantly  earlier than the related Assumed Final
Maturity Date because (i) prepayments are likely to occur, (ii) excess cashflow,
if any,  will be applied as principal of the Offered  Certificates  as described
herein, (iii) the  Overcollateralization  Target Amount is as defined herein and
(iv) the Majority  Residual  Interestholder  or the Master  Servicer may cause a
termination of the Trust Fund as provided herein.

     The 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 for the life of such
mortgage  loans.  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.  With
respect to the Fixed Rate Mortgage Loans, a 100% Prepayment  Assumption  assumes
constant  prepayment  rates of 4% per  annum of the then  outstanding  principal
balance of the Fixed Rate  Mortgage  Loans in the first month of the life of the
mortgage  loans and an  approximate  1.455% per annum in each  month  thereafter
until the  twelfth  month.  Beginning  in the  twelfth  month and in each  month
thereafter  during the life of such Fixed Rate Mortgage  Loans,  100% Prepayment
Assumption  assumes a constant  prepayment  rate of 20% per annum each month. As
used in the table below, 0% Prepayment Assumption assumes prepayment rates equal
to 0% of the 100% Prepayment  Assumption i.e., no prepayments.  Correspondingly,
125% Prepayment  Assumption  assumes  prepayment rates equal to 125% of the 100%
Prepayment Assumption, and so forth.

     With respect to the  Adjustable  Rate  Mortgage  Loans,  a 100%  Prepayment
Assumption  assumes  constant  prepayment  rates  of 5% per  annum  of the  then
outstanding principal balance of the Adjustable Rate Mortgage Loans in the first
month of the life of the mortgage loans and an  approximate  1.765% per annum in
each month  thereafter until the eighteenth  month.  Beginning in the eighteenth
month and in each  month  thereafter  during  the life of such  Adjustable  Rate
Mortgage Loans, 100% Prepayment Assumption assumes a constant prepayment rate of
35% per annum each month. As used in the table below,  0% Prepayment  Assumption
assumes  prepayment  rates equal to 0% of the  Prepayment  Assumption,  i.e., no
prepayments.  Correspondingly,  125% Prepayment  Assumption  assumes  prepayment
rates equal to 125% of the 100% Prepayment Assumption, and so forth.

     Each of the  Prepayment  Scenarios  in the table on page S-62  assumes  the
respective   percentages  of  the  applicable  Prepayment  Assumption  described
thereunder.

     The tables on pages S-63  through  S-66 were  prepared  on the basis of the
assumptions in the following paragraph and the tables set forth below. There are
certain   differences  between  the  loan   characteristics   included  in  such
assumptions  and the  characteristics  of the actual  Mortgage  Loans.  Any such
discrepancy  may have an effect upon the  percentages  of  Original  Certificate
Principal  Balances  outstanding  and  weighted  average  lives  of the  Offered
Certificates  set forth in the tables on pages S-63 through  S-66.  In addition,
since the actual Mortgage Loans in the Trust Fund will have characteristics that
differ  from  those  assumed  in  preparing  the  tables  set forth  below,  the
distributions  of principal of the Offered  Certificates  may be made earlier or
later than indicated in the tables.

     The  percentages  and  weighted  average  lives in the tables on pages S-63
through S-66 were determined assuming that (the "Structuring Assumptions"):  (i)
the   Mortgage   Loans   consist  of  thirteen   sub-pools  of  loans  with  the
characteristics  set forth in the table  below,  (ii) the  Closing  Date for the
Offered  Certificates occurs on September 29, 1998 and the Offered  Certificates
were  sold  to  investors  by  the  Underwriter  on  the  Closing  Date,   (iii)
distributions  on the  Certificates  are  made on the  25th  day of  each  month
regardless of the day on which the Distribution Date actually occurs, commencing
in October 1998, in accordance  with the allocation of Available Funds set forth
above under  "Description of the  Certificates--Allocation  of Available Funds";
(iv) the Accrual  Period for each  Distribution  Date will consist of the actual
number  of days  from and  including  the  preceding  Distribution  Date (or the
Closing Date in the case of the October 1998 Distribution Date) to and including
the day immediately  preceding such Distribution  Date, (v) the prepayment rates
are the  percentages of the Prepayment  Assumption set forth in the  "Prepayment
Scenarios" table below, (vi) prepayments  include thirty days' interest thereon,
(vii) the Seller is not required to substitute  or repurchase  any or all of the
Mortgage Loans  pursuant to the Pooling and Servicing  Agreement and no optional
termination is exercised,  except with respect to the entries  identified by the
row heading  "Weighted  Average  Life  (years) to Optional  Termination"  in the
tables below, (viii) the Overcollateralization Target Amount is set initially as
specified  herein  and  thereafter  decreases  as  described  in the  definition
thereof,  (ix)  scheduled  payments for all  Mortgage  Loans are received on the
first day of each month  commencing  in October 1998,  the principal  portion of
such payments is computed prior to giving effect to prepayments received in such
month and there are no losses or  delinquencies  with  respect to such  Mortgage
Loans,  (x) all Mortgage Loans prepay at the same rate and all such payments are
treated as prepayments in full of individual  Mortgage Loans, with no shortfalls
in collection of interest, (xi) such prepayments are received on the last day of
each month commencing in the month of the Closing Date, (xii) One-Month LIBOR is
at all times 5.38672%, (xiii) the Pass-Through Rates for the Class A, Class M-1,
Class M-2 and Class B Certificates are as set forth herein,  (xiv) the Loan Rate
for each  Adjustable  Mortgage Loan is adjusted on its next Adjustment Date (and
on  subsequent  Adjustment  Dates,  if  necessary)  to equal  the sum of (a) the
assumed level of the Index and (b) the  respective  Gross Margin (such sum being
subject to the  applicable  Periodic  Rate Caps,  Minimum Loan Rates and Maximum
Loan Rates),  (xv) with respect to the Adjustable  Mortgage Loans,  the Index is
equal to  5.25%.  Nothing  contained  in the  foregoing  assumptions  should  be
construed  as a  representation  that the  Mortgage  Loans  will not  experience
delinquencies  or losses and (xvi) the Class R  Certificates  are issued with an
Original  Certificate  Principal  Balance of $100 and accrues interest at a rate
equal to the Pass-Through Rate for the Class A Certificates.



                                       PREPAYMENT SCENARIOS


                                                                               
    Prepayment Scenario            Scenario I    Scenario II  Scenario III  Scenario IV   Scenario V
    -------------------            ----------    -----------  ------------  -----------   ----------

Fixed Rate Mortgage Loans             0%             65%           125%         150%         200%

Adjustable Rate Mortgage Loans        0%             50%           100%         125%         175%
                                                                                     





                                               ASSUMED MORTGAGE LOAN CHARACTERISTICS

                                                                                             
                                                    MONTHS TO                           INITIAL 
                                                      NEXT                              PERIODIC              ORIGINAL   REMAINING
                      PRINCIPAL      CURRENT LOAN  ADJUSTMENT   GROSS      LIFETIME     RATE CAP    PERIODIC  MONTHS TO  MONTHS TO
DESCRIPTION           BALANCE ($)      RATE (%)       DATE      MARGIN (%)   CAP (%)      (%)        CAP (%)  MATURITY   MATURITY
- -----------           -----------      --------       ----      ----------   -------      ---        -------  --------   --------
                                                   
FIXED 15 YR         5,662,655.26        9.5697          N/A      N/A         N/A          N/A         N/A       180      176
                                                       
FIXED 30 YR        56,177,942.21        9.9961          N/A      N/A         N/A          N/A         N/A       357      355
                                                       
FIXED BALLOON       8,574,161.43       10.4631          N/A      N/A         N/A          N/A         N/A       180      175(1)
                                                       

6 MO ARM            2,623,475.79       10.8906           1      6.3192      16.9452      1.0000      1.0000     360      355
                                                       
6 MO ARM            3,859,256.97       10.2158           2      5.8451      16.3209      1.0000      1.0000     360      355
                                                       
6 MO ARM            6,043,035.63       10.4458           3      5.9144      16.5752      1.0162      1.0000     360      356
                                                                
6 MO ARM            6,275,706.38       10.8910           4      6.0710      16.9195      1.0357      1.0000     360      356
                                                                
6 MO ARM            6,225,992.38       10.1411           5      5.7819      16.2577      1.0000      1.0000     360      357
                                                                
6 MO ARM            1,704,994.18       10.2943           6      5.7739      16.4523      1.0000      1.0000     360      356
                                                                
1 YR FIX/6 MO         648,116.35        9.8854           7      5.5032      16.3854      1.1100      1.0000     360      356
                                                       
2 YR FIX/6 MO     161,793,211.24       10.5366          21      5.6969      17.0359      2.0502      1.0046     360      358
                                                       
3 YR FIX/6 MO         539,879.95        9.4236          32      5.5017      15.9236      2.0000      1.0000     360      357
                                                       
5 YR FIX/6 MO       1,520,410.84       10.6657          56      6.1348      17.1657      2.8689      1.0000     360      357
                                                     
(1) The remaining amortizing term is 355 months.  




     Based on the  foregoing  assumptions,  the  following  tables  indicate the
projected weighted average lives of each Class of Offered Certificates,  and set
forth the percentages of the Original Certificate Principal Balance of each such
Class  that  would be  outstanding  after  each of the dates  shown,  at various
Prepayment Scenarios.



                          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

                                                                          CLASS A
                                                                    PREPAYMENT SCENARIO
                                      ---------------------------------------------------------------------
                                                                                  
Distribution Date                     Scenario I  Scenario II   Scenario III     Scenario IV     Scenario V
- -----------------------------------   ----------  -----------   ------------     -----------     ----------

Initial Percentage................        100%        100%          100%            100%            100%
September, 1999...................         96%         85%           74%             69%             58%
September, 2000...................         95%         68%           44%             34%             16%
September, 2001...................         94%         53%           23%             13%              0%
September, 2002...................         93%         41%           19%             13%              0%
September, 2003...................         92%         33%           13%              8%              0%
September, 2004...................         91%         28%            9%              5%              0%
September, 2005...................         90%         23%            6%              3%              0%
September, 2006...................         89%         19%            4%              2%              0%
September, 2007...................         87%         16%            3%              1%              0%
September, 2008...................         86%         13%            2%              1%              0%
September, 2009...................         84%         11%            1%              0%              0%
September, 2010...................         82%          9%            1%              0%              0%
September, 2011...................         80%          7%            0%              0%              0%
September, 2012...................         77%          6%            0%              0%              0%
September, 2013...................         71%          5%            0%              0%              0%
September, 2014...................         69%          4%            0%              0%              0%
September, 2015...................         66%          3%            0%              0%              0%
September, 2016...................         62%          2%            0%              0%              0%
September, 2017...................         59%          2%            0%              0%              0%
September, 2018...................         55%          2%            0%              0%              0%
September, 2019...................         50%          1%            0%              0%              0%
September, 2020...................         45%          1%            0%              0%              0%
September, 2021...................         40%          1%            0%              0%              0%
September, 2022...................         35%          0%            0%              0%              0%
September, 2023...................         30%          0%            0%              0%              0%
September, 2024...................         25%          0%            0%              0%              0%
September, 2025...................         19%          0%            0%              0%              0%
September, 2026...................         13%          0%            0%              0%              0%
September, 2027...................          6%          0%            0%              0%              0%
September, 2028...................          0%          0%            0%              0%              0%
Weighted Average Life (years)             
  to Maturity(1)..................        19.34        4.83          2.54            2.00            1.24
                                  
Weighted Average Life (years)                                                               
  to Optional Termination(1)......        19.30        4.51          2.35            1.85            1.24

- -------------
*  Rounded to the nearest whole percentage.


(1)       The weighted  average life of any Class of  Certificates  is  determined  by (i)  multiplying  the
          assumed net reduction,  if any, in the principal amount on each Distribution Date on such Class of
          Certificates  by the number of years from the date of issuance of the  Certificates to the related
          Distribution Date, (ii) summing the results, and (iii) dividing the sum by the aggregate amount of
          the assumed net reductions in principal amount on such Class of Certificates.







                          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


                                                                         CLASS M-1
                                                                    PREPAYMENT SCENARIO
                                      ---------------------------------------------------------------------
                                                                                  
Distribution Date                     Scenario I  Scenario II   Scenario III     Scenario IV     Scenario V
- -----------------------------------   ----------  -----------   ------------     -----------     ----------
Initial Percentage................       100%        100%           100%            100%           100%
September, 1999...................       100%        100%           100%            100%           100%
September , 2000..................       100%        100%           100%            100%           100%
September , 2001..................       100%        100%           100%            100%            87%
September , 2002..................       100%        100%            50%             37%            85%
September, 2003...................       100%         86%            34%             20%            43%
September, 2004...................       100%         72%            23%             13%            21%
September, 2005...................       100%         59%            16%              8%             7%
September, 2006...................       100%         49%            11%              5%             1%
September, 2007...................       100%         41%             7%              0%             0%
September, 2008...................       100%         34%             5%              0%             0%
September, 2009...................       100%         28%             1%              0%             0%
September, 2010...................       100%         23%             0%              0%             0%
September, 2011...................       100%         19%             0%              0%             0%
September, 2012...................       100%         15%             0%              0%             0%
September, 2013...................       100%         12%             0%              0%             0%
September, 2014...................       100%         10%             0%              0%             0%
September, 2015...................       100%          8%             0%              0%             0%
September, 2016...................       100%          6%             0%              0%             0%
September, 2017...................       100%          5%             0%              0%             0%
September, 2018...................       100%          3%             0%              0%             0%
September, 2019...................       100%          1%             0%              0%             0%
September, 2020...................       100%          0%             0%              0%             0%
September, 2021...................       100%          0%             0%              0%             0%
September, 2022...................       91%           0%             0%              0%             0%
September, 2023...................       79%           0%             0%              0%             0%
September, 2024...................       65%           0%             0%              0%             0%
September, 2025...................       50%           0%             0%              0%             0%
September, 2026...................       34%           0%             0%              0%             0%
September, 2027...................       15%           0%             0%              0%             0%
September, 2028...................        0%           0%             0%              0%             0%
Weighted Average Life (years)     
  to Maturity(1)..................      26.87         9.24           4.96            4.48           4.98

Weighted Average Life (years)                                                                  
  to Optional Termination(1)......      26.78         8.49           4.53            4.13           3.40


*  Rounded to the nearest whole percentage.


(1)       The weighted  average life of any Class of  Certificates  is  determined  by (i)  multiplying  the
          assumed net reduction,  if any, in the principal amount on each Distribution Date on such Class of
          Certificates  by the number of years from the date of issuance of the  Certificates to the related
          Distribution Date, (ii) summing the results, and (iii) dividing the sum by the aggregate amount of
          the assumed net reductions in principal amount on such Class of Certificates.







                          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


                                                                         CLASS M-2
                                                                    PREPAYMENT SCENARIO
                                      ---------------------------------------------------------------------
                                                                                  
Distribution Date                     Scenario I  Scenario II   Scenario III     Scenario IV     Scenario V
- -----------------------------------   ----------  -----------   ------------     -----------     ----------
Initial Percentage................       100%        100%          100%              100%            100%
September, 1999...................       100%        100%          100%              100%            100%
September, 2000...................       100%        100%          100%              100%            100%
September , 2001..................       100%        100%          100%              100%            100%
September, 2002...................       100%        100%          50%               33%             13%
September, 2003...................       100%        86%           34%               20%              5%
September, 2004...................       100%        72%           23%               13%              0%
September, 2005...................       100%        59%           16%                8%              0%
September, 2006...................       100%        49%           11%                0%              0%
September, 2007...................       100%        41%            7%                0%              0%
September, 2008...................       100%        34%            1%                0%              0%
September, 2009...................       100%        28%            0%                0%              0%
September, 2010...................       100%        23%            0%                0%              0%
September, 2011...................       100%        19%            0%                0%              0%
September, 2012...................       100%        15%            0%                0%              0%
September, 2013...................       100%        12%            0%                0%              0%
September, 2014...................       100%        10%            0%                0%              0%
September, 2015...................       100%         8%            0%                0%              0%
September, 2016...................       100%         4%            0%                0%              0%
September, 2017...................       100%         1%            0%                0%              0%
September, 2018...................       100%         0%            0%                0%              0%
September, 2019...................       100%         0%            0%                0%              0%
September, 2020...................       100%         0%            0%                0%              0%
September, 2021...................       100%         0%            0%                0%              0%
September, 2022...................       91%          0%            0%                0%              0%
September, 2023...................       79%          0%            0%                0%              0%
September, 2024...................       65%          0%            0%                0%              0%
September, 2025...................       50%          0%            0%                0%              0%
September, 2026...................       34%          0%            0%                0%              0%
September, 2027...................       15%          0%            0%                0%              0%
September, 2028...................        0%          0%            0%                0%              0%
Weighted Average Life (years)     
  to Maturity(1)..................      26.86        9.14          4.84              4.21            3.82
                                  
Weighted Average Life (years)
  to Optional Termination(1)......      26.78        8.49          4.47              3.92            3.48
                                                                                              

*  Rounded to the nearest whole percentage.

(1)       The weighted  average life of any Class of  Certificates  is  determined  by (i)  multiplying  the
          assumed net reduction,  if any, in the principal amount on each Distribution Date on such Class of
          Certificates  by the number of years from the date of issuance of the  Certificates to the related
          Distribution Date, (ii) summing the results, and (iii) dividing the sum by the aggregate amount of
          the assumed net reductions in principal amount on such Class of Certificates.







                          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


                                                                          CLASS B
                                                                    PREPAYMENT SCENARIO
                                      ---------------------------------------------------------------------
                                                                                  
Distribution Date                     Scenario I  Scenario II   Scenario III     Scenario IV     Scenario V
- -----------------------------------   ----------  -----------   ------------     -----------     ----------
Initial Percentage................       100%        100%          100%              100%            100%
September, 1999...................       100%        100%          100%              100%            100%
September , 2000..................       100%        100%          100%              100%            100%
September, 2001...................       100%        100%          100%              100%            100%
September, 2002...................       100%        100%          50%               33%             11%
September, 2003...................       100%        86%           34%               20%              0%
September, 2004...................       100%        72%           23%                9%              0%
September, 2005...................       100%        59%           15%                0%              0%
September, 2006...................       100%        49%            6%                0%              0%
September, 2007...................       100%        41%            0%                0%              0%
September, 2008...................       100%        34%            0%                0%              0%
September, 2009...................       100%        28%            0%                0%              0%
September, 2010...................       100%        23%            0%                0%              0%
September, 2011...................       100%        19%            0%                0%              0%
September, 2012...................       100%        15%            0%                0%              0%
September, 2013...................       100%         8%            0%                0%              0%
September, 2014...................       100%         4%            0%                0%              0%
September, 2015...................       100%         0%            0%                0%              0%
September, 2016...................       100%         0%            0%                0%              0%
September, 2017...................       100%         0%            0%                0%              0%
September, 2018...................       100%         0%            0%                0%              0%
September, 2019...................       100%         0%            0%                0%              0%
September, 2020...................       100%         0%            0%                0%              0%
September, 2021...................       100%         0%            0%                0%              0%
September, 2022...................       91%          0%            0%                0%              0%
September, 2023...................       79%          0%            0%                0%              0%
September, 2024...................       65%          0%            0%                0%              0%
September, 2025...................       50%          0%            0%                0%              0%
September, 2026...................       34%          0%            0%                0%              0%
September, 2027...................       15%          0%            0%                0%              0%
September, 2028...................        0%          0%            0%                0%              0%
Weighted Average Life (years)     
  to Maturity(1)..................      26.84        8.91          4.68              4.01            3.39
                                  
Weighted Average Life (years)                                                                   
  to Optional Termination(1)......      26.78        8.49          4.44              3.82            3.27
                                                                                              

*  Rounded to the nearest whole percentage.


(1)       The weighted  average life of any Class of  Certificates  is  determined  by (i)  multiplying  the
          assumed net reduction,  if any, in the principal amount on each Distribution Date on such Class of
          Certificates  by the number of years from the date of issuance of the  Certificates to the related
          Distribution Date, (ii) summing the results, and (iii) dividing the sum by the aggregate amount of
          the assumed net reductions in principal amount on such Class of Certificates.





                                 USE OF PROCEEDS

     The  Depositor  will  apply  the net  proceeds  of the sale of the  Offered
Certificates against the purchase price of the Mortgage Loans transferred to the
Trust Fund.


                CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The Pooling and Servicing Agreement provides that the Trust Fund, exclusive
of the assets held in the Excess  Reserve Fund Account,  will  comprise  several
Subsidiary REMICs and a Master REMIC organized in a tiered REMIC structure. Each
Subsidiary REMIC will issue uncertificated regular interests and those interests
will be held entirely by the REMIC immediately above it in the tiered structure.
Each of the Subsidiary REMICs and the Master REMIC will designate a single class
of interests as the residual  interest in that REMIC.  The Class R  Certificates
will  represent  ownership  of the  residual  interests  in each of the  REMICs.
Elections will be made to treat each Subsidiary  REMIC and the Master REMIC as a
REMIC for federal income tax purposes.

     Each  Class of  Offered  Certificates  and the Class OC  Certificates  will
represent  beneficial ownership of regular interests issued by the Master REMIC.
In  addition,  each of the Offered  Certificates  will  represent  a  beneficial
interest in the right to receive payments from the Excess Reserve Fund Account.

     Upon the  issuance  of the  Offered  Certificates,  Brown & Wood LLP  ("Tax
Counsel"),  will deliver its opinion  concluding,  assuming  compliance with the
Pooling  and  Servicing  Agreement,   for  federal  income  tax  purposes,  each
Subsidiary REMIC and the Master REMIC will qualify as a REMIC within the meaning
of Section 860D of the Internal  Revenue Code of 1986,  as amended (the "Code").
In  addition,  Tax Counsel will  deliver an opinion  concluding  that the Excess
Reserve Fund Account is an "outside reserve fund" that is beneficially  owned by
the Certificateholders of the Class OC Certificates.  Moreover, Tax Counsel will
deliver an opinion concluding that the rights of the  Certificateholders  of the
Offered  Certificates  to receive  payments from the Excess Reserve Fund Account
represent,  for federal  income tax purposes,  interests in an interest rate cap
contract.

TAXATION OF REGULAR INTERESTS

     A Certificateholder  of a Class of Offered Certificates will be treated for
federal  income tax  purposes as owning an interest in regular  interests in the
Master REMIC. The Offered  Certificates will also represent beneficial ownership
of an  interest  in a limited  recourse  interest  rate cap  contract  (the "Cap
Contract").  A  Certificateholder  of an Offered  Certificate  must allocate its
purchase  price for the Offered  Certificate  between its two  components  - the
REMIC regular  interest  component and the Cap Contract  component (the value of
which should be nominal).  For information reporting purposes,  the Trustee will
assume that, with respect to any Offered Certificate, the Cap Contract component
will have only  nominal  value  relative  to the value of the  regular  interest
component.  The IRS could, however,  argue that the Cap Contract component has a
greater than de minimis  value,  and if that argument were to be sustained,  the
regular  interest  component could be viewed as having been issued with original
issue discount ("OID") (which could cause the total amount of discount to exceed
a statutorily  defined de minimis amount).  See "Certain Material Federal Income
Tax Considerations" in the Prospectus.

     Upon the sale,  exchange,  or other disposition of an Offered  Certificate,
the  Certificateholder  must  allocate  the  amount  realized  between  the  two
components of the Offered  Certificate  based on the relative fair market values
of those components at the time of sale. Assuming that an Offered Certificate is
held as a "capital  asset" within the meaning of section 1221 of the Code,  gain
or loss on the disposition of an interest in the Cap Contract  component  should
be capital gain or loss,  and,  gain or loss on the  disposition  of the regular
interest component should, subject to the limitation described below, be capital
gain or loss. Gain attributable to the regular interest  component of an Offered
Certificate will be treated as ordinary income, however, to the extent such gain
does not  exceed the  excess,  if any,  of (i) the  amount  that would have been
includible in the  Certificateholder's  gross income with respect to the regular
interest  component  had income  thereon  accrued at a rate equal to 110% of the
applicable  federal rate as defined in section 1274(d) of the Code determined as
of the date of purchase of the Offered Certificate over (ii) the amount actually
included in such Certificateholder's income.

     Interest  on  a  regular   interest   must  be  included  in  income  by  a
Certificateholder  under the accrual  method of  accounting,  regardless  of the
Certificateholder's  regular  method  of  accounting.  In  addition,  a  Regular
interest could be considered to have been issued with OID. See "Certain Material
Federal Income Tax Considerations" in the Prospectus.  The prepayment assumption
that will be used to in determining the accrual of any OID, market discount,  or
bond  premium,  if any,  will  equal  the rate  described  above  under  "Yield,
Prepayment  and Maturity  Considerations--Weighted  Average  Lives" for Scenario
III. No  representation  is made that the  Mortgage  Loans will prepay at such a
rate or at any other  rate.  OID must be  included  in income as it accrues on a
constant  yield  method,  regardless of whether the  Certificateholder  receives
currently the cash attributable to such OID.

STATUS OF THE OFFERED CERTIFICATES

     The regular interest component of the Offered  Certificates will be treated
as assets described in Section  7701(a)(19)(C)  of the Code, and as "real estate
assets"  under  Section  856(c)(5)(B)  of  the  Code,  generally,  in  the  same
proportion  that the assets of the Trust Fund,  exclusive of the Excess  Reserve
Fund Account, would be so treated. In addition, to the extent a regular interest
represents  real estate  assets  under  section  856(c)(5)(B)  of the Code,  the
interest derived from that component would be interest on obligations secured by
interests in real  property for purposes of section  856(c)(3) of the Code.  The
Cap Contract component of an Offered  Certificate will not, however,  qualify as
an asset  described  in Section  7701(a)(19)(C)  of the Code or as a real estate
asset under Section 856(c)(5)(B) of the Code.

THE EXCESS RESERVE FUND ACCOUNT

     As  indicated   above,   a  portion  of  the  purchase   price  paid  by  a
Certificateholder  to acquire an Offered Certificate will be attributable to the
Cap Contract  component of the Offered  Certificate.  The portion of the overall
purchase price attributable to the Cap Component must be amortized over the life
of the Offered  Certificate,  taking into account the  declining  balance of the
related regular interest  component.  Treasury  regulations  concerning notional
principal  contracts  provide  alternative  methods for  amortizing the purchase
price of an  interest  rate cap  contract.  Under one  method - the level  yield
constant  interest method - the price paid for an interest rate cap is amortized
over  the  life of the cap as  though  it were the  principal  amount  of a loan
bearing interest at a reasonable rate.  Certificateholders  are urged to consult
their tax advisors  concerning  the methods that can be employed to amortize the
portion of the purchase price paid for the Cap Contract  component of an Offered
Certificate.

     Any  payments  made to a  Certificateholder  from the Excess  Reserve  Fund
Account will be treated as periodic  payments on an interest  rate cap contract.
To the extent the sum of such periodic  payments for any year exceed that year's
amortized cost of the Cap Contract component, such excess is ordinary income. If
for any year the amount of that  year's  amortized  cost  exceeds the sum of the
periodic payments, such excess is allowable as an ordinary deduction.

NON-U.S. PERSONS

     Interest paid to or accrued by a Certificateholder who is a non-U.S. Person
will be considered "portfolio interest", and will not be subject to U.S. federal
income tax and  withholding  tax, if the interest is not  effectively  connected
with the conduct of a trade or business within the United States by the non-U.S.
Person and the  non-U.S.  Person (i) is not  actually  or  constructively  a "10
percent  shareholder"  of the Trust Fund or a "controlled  foreign  corporation"
with respect to which the Trust Fund is a "related person" within the meaning of
the Code and (ii)  provides  the Trust  Fund or other  person  who is  otherwise
required to withhold U.S. tax with respect to the Offered  Certificates  with an
appropriate statement (on Form W-8 or a similar form), signed under penalties of
perjury,  certifying that the beneficial  owner of the Offered  Certificate is a
non-U.S.  Person and  providing the non-U.S.  Person's  name and address.  If an
Offered  Certificate  is held  through a  securities  clearing  organization  or
certain other  financial  institutions,  the  organization  or  institution  may
provide the relevant signed  statement to the  withholding  agent; in that case,
however,  the signed  statement  must be accompanied by a Form W-8 or substitute
form provided by the non-U.S. Person that owns the Certificate.

     Any capital  gain  realized on the sale,  redemption,  retirement  or other
taxable  disposition  of an Offered  Certificate  by a non-U.S.  Person  will be
exempt from United States federal income and withholding tax,  provided that (i)
such gain is not  effectively  connected with the conduct of a trade or business
in the  United  States  by the  non-U.S.  Person  and  (ii)  in the  case  of an
individual,  the  individual is not present in the United States for 183 days or
more in the taxable year.

     For purposes of the foregoing discussion,  the term "non-U.S. Person" means
any person  other than (i) a citizen or  resident of the United  States;  (ii) a
corporation  (or entity  treated as a corporation  for tax purposes)  created or
organized in the United  States or under the laws of the United States or of any
state thereof,  including,  for this purpose, the District of Columbia;  (iii) a
partnership (or entity treated as a partnership  for tax purposes)  organized in
the  United  States  or under  the laws of the  United  States  or of any  state
thereof,  including, for this purpose, the District of Columbia (unless provided
otherwise  by  future  Treasury  regulations);  (iv) an estate  whose  income is
includible in gross income for United  States income tax purposes  regardless of
its  source;  or (v) 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 U.S.  Persons have  authority to control all  substantial  decisions of the
trust.  Notwithstanding the last clause of the preceding sentence, to the extent
provided in Treasury  regulations,  certain  trusts in  existence  on August 20,
1996,  and treated as U.S.  Persons prior to such date, may elect to continue to
be U.S.
Persons.

PROHIBITED TRANSACTIONS TAX AND OTHER TAXES

     The Code  imposes a tax on REMICs  equal to 100% of the net income  derived
from "prohibited  transactions" (the "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 Certificates. It is not anticipated that the Trust Fund will
engage in any  prohibited  transactions  in which it would  recognize a material
amount of net income.

     In  addition,  certain  contributions  to a trust  fund  that  elects to be
treated as a REMIC made after the day on which such trust fund issues all of its
interests  could  result in the  imposition  of a tax on the trust fund equal to
100% of the value of the contributed  property (the  "Contributions  Tax").  The
Trust Fund will not accept contributions that would subject it to such tax.

     In addition,  a trust fund that elects to be treated as a REMIC may also be
subject to federal income tax at the highest  corporate rate on "net income from
foreclosure  property,"  determined by reference to the rules applicable to real
estate investment trusts. "Net income from foreclosure property" generally means
gain from the sale of a foreclosure  property  other than  qualifying  rents and
other  qualifying  income  for  a  real  estate  investment  trust.  It  is  not
anticipated  that the Trust  Fund will  recognize  net income  from  foreclosure
property subject to federal income tax.

BACKUP WITHHOLDING

     Certain Certificate Owners may be subject to backup withholding at the rate
of 31%  with  respect  to  interest  paid  on the  Offered  Certificates  if the
Certificate  Owners,  upon issuance,  fail to supply the Trustee or their broker
with  their  taxpayer  identification  number,  furnish  an  incorrect  taxpayer
identification number, fail to report interest,  dividends, or other "reportable
payments" (as defined in the Code)  properly,  or, under certain  circumstances,
fail to provide the Trustee or their  broker with a certified  statement,  under
penalty of perjury, that they are not subject to backup withholding.

     The Trustee  will be required to report  annually to the  Internal  Revenue
Service  (the "IRS"),  and to each  Certificateholder  of record,  the amount of
interest  paid (and OID accrued,  if any) on the Offered  Certificates  (and the
amount of interest  withheld for federal income taxes, if any) for each calendar
year,  except as to exempt holders  (generally,  holders that are  corporations,
certain tax-exempt organizations or nonresident aliens who provide certification
as to their status as  nonresidents).  As long as the only holder of record of a
Class  of  Offered  Certificates  is  Cede,  as  nominee  of  DTC,  the  IRS and
Certificate  Owners  of such  Class  will  receive  tax and  other  information,
including  the  amount  of  interest  paid  on  such  Certificates  owned,  from
Participants  and Financial  Intermediaries  rather than from the Trustee.  (The
Trustee,  however,  will respond to requests for necessary information to enable
Participants,  Financial  Intermediaries  and certain  other persons to complete
their reports.) Each non-exempt  Certificate  Owner will be required to provide,
under penalty of perjury,  a certificate  on IRS form W-9  containing his or her
name, address,  correct federal taxpayer  identification  number and a statement
that  he or she  is not  subject  to  backup  withholding.  Should  a  nonexempt
Certificate Owner fail to provide the required  certification,  the Participants
or Financial  Intermediaries  (or the Paying Agent) will be required to withhold
31% of the interest (and principal)  otherwise payable to the holder,  and remit
the withheld  amount to the IRS as a credit against the holder's  federal income
tax liability.

     Such amounts will be deemed  distributed to the affected  Certificate Owner
for all  purposes of the  related  Certificates  and the  Pooling and  Servicing
Agreement.


                                   STATE TAXES

     The Depositor makes no  representations  regarding the tax  consequences of
purchase,  ownership or  disposition of the Offered  Certificates  under the tax
laws  of  any  state.   Investors  considering  an  investment  in  the  Offered
Certificates   should  consult  their  own  tax  advisors   regarding  such  tax
consequences.

     All investors should consult their own tax advisors  regarding the federal,
state,  local or foreign income tax consequences of the purchase,  ownership and
disposition of the Offered Certificates.


                              ERISA CONSIDERATIONS

     Section 406 of the Employee  Retirement  Income  Security  Act of 1974,  as
amended  ("ERISA"),  prohibits "parties in interest" with respect to an employee
benefit plan subject to ERISA and/or a plan or other arrangement  subject to the
excise tax  provisions  set forth  under  Section  4975 of the Code (each of the
foregoing,  a "Plan") from engaging in certain transactions  involving such Plan
and its  assets  unless a  statutory,  regulatory  or  administrative  exemption
applies to the  transaction.  Section  4975 of the Code imposes  certain  excise
taxes on prohibited  transactions  involving plans described under that Section;
ERISA  authorizes the imposition of civil penalties for prohibited  transactions
involving  plans not covered under Section 4975 of the Code.  Any Plan fiduciary
which proposes to cause a Plan to acquire any of the Offered Certificates should
consult with its counsel with respect to the potential  consequences under ERISA
and the Code of the Plan's acquisition and ownership of such  Certificates.  See
"ERISA Considerations" in the Prospectus.

     Certain employee benefit plans,  including  governmental  plans and certain
church plans, are not subject to ERISA's  requirements.  Accordingly,  assets of
such plans may be  invested in the Offered  Certificates  without  regard to the
ERISA  considerations  described  herein and in the  Prospectus,  subject to the
provisions  of other  applicable  federal and state law.  Any such plan which is
qualified and exempt from taxation under Sections  401(a) and 501(a) of the Code
may  nonetheless  be subject to the  prohibited  transaction  rules set forth in
Section 503 of the Code.

     Except as noted above,  investments by Plans are subject to ERISA's general
fiduciary  requirements,  including the  requirement of investment  prudence and
diversification  and  the  requirement  that a  Plan's  investments  be  made in
accordance  with the documents  governing the Plan. A fiduciary which decides to
invest the assets of a Plan in the Offered  Certificates should consider,  among
other  factors,  the  extreme  sensitivity  of the  investments  to the  rate of
principal payments (including prepayments) on the Mortgage Loans.

     The U.S.  Department of Labor (the "DOL") has granted to Greenwich  Capital
Markets,  Inc. an administrative  exemption  (Prohibited  Transaction  Exemption
90-59;  Exemption  Application No. D-8374) (the "Exemption") from certain of the
prohibited  transaction  rules of ERISA and the related excise tax provisions of
Section 4975 of the Code with respect to the initial  purchase,  the holding and
the  subsequent  resale by Plans of  certificates  in  pass-through  trusts that
consist  of  certain  receivables,  loans  and other  obligations  that meet the
conditions and requirements of the Exemption.  The Exemption applies to mortgage
loans such as the Mortgage Loans in the Trust Fund.

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

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

     (2) the rights and interest  evidenced by the certificates  acquired by the
Plan  are not  subordinated  to the  rights  and  interests  evidenced  by other
certificates of the trust fund;

     (3) the  certificates  acquired  by the Plan have  received a rating at the
time of  such  acquisition  that  is one of the  three  highest  generic  rating
categories from Standard & Poor's, a division of The McGraw-Hill Companies, Inc.
("S&P"),  Moody's  Investors  Service,  Inc.  ("Moody's"),  Duff & Phelps Credit
Rating Co. ("DCR") or Fitch IBCA, Inc.  ("Fitch" and, together with S&P, Moody's
and DCR, the "Exemption Rating Agencies");

     (4) the  trustee  must  not be an  affiliate  of any  other  member  of the
Restricted Group (as defined below);

     (5) the sum of all  payments  made to and retained by the  underwriters  in
connection with the  distribution of the  certificates  represents not more than
reasonable  compensation  for  underwriting  the  certificates;  the  sum of all
payments  made to and retained by the seller  pursuant to the  assignment of the
loans to the trust fund  represents  not more than the fair market value of such
loans;  the sum of all  payments  made to and  retained by the  servicer and any
other  servicer  represents  not  more  than  reasonable  compensation  for such
person's services under the agreement pursuant to which the loans are pooled and
reimbursements of such person's reasonable expenses in connection therewith; and

     (6) the Plan investing in the  certificates is an "accredited  investor" as
defined  in Rule  501(a)(1)  of  Regulation  D of the  Securities  and  Exchange
Commission under the Securities Act of 1933.

     The trust fund must also meet the following requirements:

         (i) the corpus of the trust fund must  consist  solely of assets of the
     type that have been included in other investment pools;

         (ii)  certificates in such other  investment pools must have been rated
     in one of the three  highest  generic  rating  categories  by an  Exception
     Rating  Agency  for at least one year prior to the  Plan's  acquisition  of
     certificates; and

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

     Moreover, the Exemption provides relief from certain  self-dealing/conflict
of  interest  prohibited  transactions  that may occur  when the Plan  fiduciary
causes a Plan to acquire  certificates  in a trust as to which the fiduciary (or
its affiliate) is an obligor on the receivables held in the trust provided that,
among other  requirements,  (i) in the case of an acquisition in connection with
the initial issuance of certificates, at least fifty percent (50%) of each class
of certificates in which Plans have invested is acquired by persons  independent
of the  Restricted  Group;  (ii) such fiduciary (or its affiliate) is an obligor
with  respect  to five  percent  (5%) or less of the  fair  market  value of the
obligations  contained in the trust; (iii) the Plan's investment in certificates
of  any  class  does  not  exceed  twenty-five  percent  (25%)  of  all  of  the
certificates of that class outstanding at the time of the acquisition;  and (iv)
immediately after the acquisition, no more than twenty-five percent (25%) of the
assets of any Plan with respect to which such person is a fiduciary are invested
in certificates representing an interest in one or more trusts containing assets
sold or  serviced  by the same  entity.  The  Exemption  does not apply to Plans
sponsored by the Underwriter, the Trustee, the Master Servicer, any obligor with
respect to Mortgage Loans included in the Trust Fund constituting more than five
percent  of the  aggregate  unamortized  principal  balance of the assets in the
Trust Fund, or any affiliate of such parties (the "Restricted Group").

     It is expected that the Exemption will apply to the acquisition and holding
by Plans of the Class A  Certificates  and that all  conditions of the Exemption
other than those within the control of the investors will be met.

         BECAUSE  THE  CHARACTERISTICS  OF THE CLASS M-1,  CLASS M-2 AND CLASS B
CERTIFICATES  MAY NOT MEET THE  REQUIREMENTS  OF PTCE 83-1, THE EXEMPTION OR ANY
OTHER ISSUED EXEMPTION UNDER ERISA, THE PURCHASE AND HOLDING OF CLASS M-1, CLASS
M-2 AND CLASS B CERTIFICATES BY A PLAN OR BY INDIVIDUAL  RETIREMENT  ACCOUNTS OR
OTHER  PLANS  SUBJECT  TO  SECTION  4975 OF THE CODE MAY  RESULT  IN  PROHIBITED
TRANSACTIONS OR THE IMPOSITION OF EXCISE TAXES OR CIVIL PENALTIES. CONSEQUENTLY,
INITIAL  ACQUISITIONS  AND  TRANSFERS  OF THE CLASS  M-1,  CLASS M-2 AND CLASS B
CERTIFICATES  WILL NOT BE REGISTERED BY THE TRUSTEE UNLESS THE TRUSTEE RECEIVES:
(I) A REPRESENTATION FROM THE ACQUIROR OR TRANSFEREE OF SUCH CERTIFICATE, TO THE
EFFECT THAT SUCH  TRANSFEREE IS NOT AN EMPLOYEE  BENEFIT PLAN SUBJECT TO SECTION
406 OF ERISA OR A PLAN OR ARRANGEMENT SUBJECT TO SECTION 4975 OF THE CODE, NOR A
PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR ARRANGEMENT  NOR USING THE ASSETS OF
ANY SUCH PLAN OR ARRANGEMENT TO EFFECT SUCH TRANSFER OR (II) IF THE PURCHASER IS
AN  INSURANCE  COMPANY,  A  REPRESENTATION  THAT THE  PURCHASER  IS AN INSURANCE
COMPANY  WHICH IS  PURCHASING  SUCH  CERTIFICATES  WITH  FUNDS  CONTAINED  IN AN
"INSURANCE  COMPANY GENERAL ACCOUNT" (AS SUCH TERM IS DEFINED IN SECTION V(E) OF
PROHIBITED  TRANSACTION  CLASS  EXEMPTION  95-60  ("PTCE  95-60"))  AND THAT THE
PURCHASE AND HOLDING OF SUCH  CERTIFICATES  ARE COVERED  UNDER PTCE 95-60.  SUCH
REPRESENTATION  AS  DESCRIBED  ABOVE  SHALL BE  DEEMED  TO HAVE BEEN MADE TO THE
TRUSTEE BY THE ACQUIROR OR TRANSFEREE'S  ACCEPTANCE OF A CLASS M-1, CLASS M-2 OR
CLASS B CERTIFICATE.  IN THE EVENT THAT SUCH  REPRESENTATION  IS VIOLATED,  SUCH
ATTEMPTED TRANSFER OR ACQUISITION SHALL BE VOID AND OF NO EFFECT.

     Prospective  Plan  investors  should  consult  with  their  legal  advisors
concerning  the  impact of ERISA and the Code,  the  applicability  of PTCE 83-1
described in the Prospectus and the Exemption, and the potential consequences in
their  specific  circumstances,  prior to making an  investment  in the  Offered
Certificates.  Moreover,  each Plan fiduciary should determine whether under the
general  fiduciary  standards of  investment  prudence and  diversification,  an
investment in the Offered  Certificates is appropriate for the Plan, taking into
account the overall  investment  policy of the Plan and the  composition  of the
Plan's investment portfolio.


                         LEGAL INVESTMENT CONSIDERATIONS

     The Offered  Certificates will NOT constitute "mortgage related securities"
within the meaning of the  Secondary  Mortgage  Market  Enhancement  Act of 1984
("SMMEA"),  because some of the  Mortgages  securing the Mortgage  Loans are not
first mortgages.  Accordingly,  many institutions with legal authority to invest
in  comparably  rated  securities  based  solely on first  mortgages  may not be
legally authorized to invest in the Offered Certificates. See "Legal Investment"
in the Prospectus.


                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in the Underwriting Agreement
between the Depositor and the Underwriter  (an affiliate of the Depositor),  the
Depositor has agreed to sell to the Underwriter,  and the Underwriter has agreed
to purchase from the Depositor,  the Offered  Certificates.  Distribution of the
Offered  Certificates  will  be  made by the  Underwriter  from  time to time in
negotiated  transactions  or otherwise at varying prices to be determined at the
time of sale.  In  connection  with the sale of the  Offered  Certificates,  the
Underwriter  may be deemed to have received  compensation  from the Depositor in
the form of underwriting discounts.

     The Depositor has been advised by the Underwriter that it intends to make a
market in the Offered  Certificates but has no obligation 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  Depositor  has agreed to indemnify the  Underwriter  against,  or make
contributions to the Underwriter with respect to, certain liabilities, including
liabilities under the Securities Act of 1933, as amended.


                                  LEGAL MATTERS

     Certain  legal  matters in  connection  with the  issuance  of the  Offered
Certificates  will be passed upon for the Depositor and for the  Underwriter  by
Brown & Wood LLP, New York,  New York, and for the Seller by Morrison & Foerster
LLP, New York, New York.


                                     RATINGS

     It is a condition to the issuance of the Offered  Certificates that (i) the
Class A  Certificates  be rated  "AAA" by  Standard & Poor's,  a division of The
McGraw-Hill  Companies,  Inc. ("S&P") and by Duff & Phelps Credit Rating Company
("DCR" and, together with S&P the "Rating Agencies"),  (ii) the M-1 Certificates
be rated "AA" by S&P and DCR, (iii) the M-2 Certificates be rated "A" by S&P and
DCR and (iv) the Class B Certificates be rated "BBB" by S&P and DCR.

     The ratings assigned by S&P to mortgage  pass-through  certificates address
the likelihood of the receipt of all  distributions on the mortgage loans by the
related   certificateholders   under  the  agreements  pursuant  to  which  such
certificates  are  issued.  S&P's  ratings  take into  consideration  the credit
quality of the related  mortgage pool,  including any credit support  providers,
structural and legal aspects associated with such  certificates,  and the extent
to which  the  payment  stream  on the  mortgage  pool is  adequate  to make the
payments  required by such  certificates.  S&P's ratings on such certificates do
not, however,  constitute a statement  regarding frequency of prepayments of the
mortgage loans.

     Similarly,   the  ratings   assigned   by  DCR  to  mortgage   pass-through
certificates  address the likelihood of the receipt of all  distributions on the
mortgage loans by the related  certificateholders  under the agreements pursuant
to which such certificates are issued.  DCR ratings take into  consideration the
credit  quality of the  related  mortgage  pool,  including  any credit  support
providers,  structural and legal aspects associated with such certificates,  and
the extent to which the payment  stream on the mortgage pool is adequate to make
the payments required by such certificates.  DCR ratings on such certificates do
not, however,  constitute a statement  regarding frequency of prepayments of the
mortgage loans.

     The  ratings on the Offered  Certificates  address  the  likelihood  of the
receipt by the holders of the Offered  Certificates of all  distributions on the
Mortgage  Loans  to  which  they  are  entitled.  The  ratings  on  the  Offered
Certificates also address the structural,  legal and  issuer-related  aspects of
the  Offered  Certificates,  including  the  nature of the  Mortgage  Loans.  In
general,  the ratings on the Offered  Certificates  address  credit risk and not
prepayment  risk. The ratings on the Offered  Certificates  do not represent any
assessment of the likelihood  that  principal  prepayments of the Mortgage Loans
will be made by  borrowers  or the degree to which the rate of such  prepayments
might  differ  from that  originally  anticipated.  The  ratings on the  Offered
Certificates  do not  address  the  likelihood  of the payment of any Basis Risk
Shortfall  Amount.  As a result,  the  initial  ratings  assigned to the Offered
Certificates  do not  address  the  possibility  that  holders  of  the  Offered
Certificates  might  suffer  a lower  than  anticipated  yield  in the  event of
principal payments on the Offered Certificates  resulting from rapid prepayments
of the Mortgage Loans or the application of the General Excess  Available Amount
as described  herein, or in the event that the Trust Fund is terminated prior to
the Assumed Final Maturity Date of the Classes of Offered Certificates.

     The  Depositor  has not  engaged  any rating  agency  other than the Rating
Agencies to provide ratings on the Offered Certificates.  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.  Any rating on the  Certificates  by another  rating  agency,  if
assigned  at  all,  may be  lower  than  the  ratings  assigned  to the  Offered
Certificates by the Rating Agencies.

     A security rating is not a  recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  security  rating should be evaluated  independently  of any
other security rating. In the event that the ratings  initially  assigned to any
of the Offered  Certificates by the Rating Agencies are subsequently lowered for
any reason,  no person or entity is obligated to provide any additional  support
or credit enhancement with respect to such Offered Certificates.









                             INDEX OF DEFINED TERMS

Accrual Period.............................................................S-51
Adjustable Rate Mortgage Loans....................................ii, S-2, S-15
Adjustment Date.......................................................S-2, S-23
Advance....................................................................S-42
Allocable Loss Amount.................................................S-6, S-52
Assumed Final Maturity Date................................................S-61
Available Funds............................................................S-50
Available Funds Cap...................................................S-5, S-55
Balloon Loan...............................................................S-16
Balloon Payment............................................................S-16
Basic Principal Distribution Amount........................................S-52
Basis Risk Shortfall Amount...........................................S-5, S-56
BCD Mortgage Loan..........................................................S-37
Beneficial Owner...........................................................S-46
Book-Entry Certificates....................................................S-46
Call Option Date................................................S-5, S-52, S-55
Cap Contract...............................................................S-67
Cede........................................................................S-3
Cedel.......................................................................S-3
Cedel Participant..........................................................S-48
CERCLA.....................................................................S-13
Certificate Owners....................................................S-3, S-46
Certificate Principal Balance.........................................S-1, S-52
Certificates.......................................................1, S-1, S-45
Chase.......................................................................S-3
Citibank....................................................................S-3
Citiscape..................................................................S-36
Cityscape Loans............................................................S-32
Class A Principal Distribution Amount......................................S-52
Class B Principal Distribution Amount......................................S-52
Class M-1 Principal Distribution Amount....................................S-52
Class M-2 Principal Distribution Amount....................................S-52
Closing Date.......................................................1, S-2, S-60
Code.......................................................................S-67
Collection Account.........................................................S-42
Commission..................................................................iii
Compensating Interest......................................................S-43
Contributions Tax..........................................................S-69
Cooperative................................................................S-48
Cumulative Loss Trigger....................................................S-55
Cut-off Date.................................................ii, S-1, S-2, S-15
Cut-off Date Principal Balance..............................................S-1
DCR.............................................................S-8, S-71, S-73
Debt Ratio.................................................................S-32
Defective Mortgage Loans...................................................S-41
Definitions................................................................S-51
Definitive Certificate.....................................................S-46
Delayed First Adjustment Mortgage Loan................................S-3, S-15
Delinquency Percentage.....................................................S-53
Delinquent.................................................................S-53
Depositor..............................................................S-1, S-2
Depository...................................................................ii
Determination Date..........................................................S-7
Directing Holder...........................................................S-40
Distribution Account.......................................................S-42
Distribution Date..................................................1, S-4, S-46
DOL........................................................................S-70
DTC...................................................................S-3, S-78
Due Date...................................................................S-15
Due Period.................................................................S-53
Eligible Account...........................................................S-42
Eligible Substitute Mortgage Loan..........................................S-41
ERISA.................................................................S-7, S-70
Euroclear...................................................................S-3
Euroclear Operator.........................................................S-48
Euroclear Participants.....................................................S-48
European Depositaries.................................................S-3, S-46
Excess Reserve Fund Account...........................................S-6, S-57
Exemption..................................................................S-70
Exemption Rating Agencies..................................................S-71
Extra Principal Distribution Amount........................................S-53
Financial Intermediary.....................................................S-46
Fitch......................................................................S-71
Fixed Rate Mortgage Loans.........................................ii, S-2, S-15
Foreclosure Ratio..........................................................S-39
General Excess Available Amount............................................S-53
Global Securities..........................................................S-78
Gross Margin..........................................................S-3, S-23
HUD........................................................................S-37
IML........................................................................S-47
Index..................................................................ii, S-15
Initial Subsidiary REMIC....................................................S-7
Interest Distributable Amount..............................................S-53
IRS........................................................................S-69
LIBOR Business Day.........................................................S-56
LIBOR Determination Date...................................................S-56
Liquidated Mortgage Loan...................................................S-54
Loan Rates..................................................................S-2
Loss Reimbursement Entitlement.............................................S-53
Majority Residual Interestholder............................................S-7
Master REMIC................................................................S-7
Master Servicer........................................................S-1, S-2
Maximum Cap...........................................................S-5, S-56
Maximum Collateral Amount..................................................S-53
Maximum Loan Rate..........................................................S-23
Mezzanine Certificates.............................................1, S-1, S-45
Minimum Loan Rate..........................................................S-23
Monthly Interest Distributable Amount......................................S-53
Moody's....................................................................S-71
Mortgage...................................................................S-15
Mortgage Loan Schedule.....................................................S-40
Mortgage Loans..........................................................ii, S-1
Mortgage Pool................................................................ii
Mortgage Properties........................................................S-15
Mortgaged Properties........................................................S-1
Net Gains/(Losses).........................................................S-39
Net income from foreclosure property.......................................S-69
Net Liquidation Proceeds...................................................S-54
Non-U.S. Person............................................................S-69
Ocwen......................................................................S-36
Offered Certificates...............................................1, S-1, S-45
OID........................................................................S-67
One-Month LIBOR........................................................ii, S-56
Original Certificate Principal Balance................................S-1, S-52
Originator.............................................................ii, S-32
Overcollateralization Deficiency Amount....................................S-53
Overcollateralization Release Amount.......................................S-54
Overcollateralization Stepdown Trigger Event...............................S-55
Overcollateralization Target Amount........................................S-54
Overcollateralized Amount..................................................S-54
Pass-Through Margin...................................................S-5, S-55
Pass-Through Rates..........................................................S-5
Periodic Rate Cap..........................................................S-23
Plan..................................................................S-7, S-70
Pool Principal Balance.................................................S-1, S-6
Pooling and Servicing Agreement...................................ii, S-1, S-45
Prepayment Assumption......................................................S-61
Prepayment Interest Shortfall..............................................S-44
Prepayment Period..........................................................S-50
Principal Balance...........................................................S-1
Principal Distribution Amount..............................................S-54
Principal Prepayment.......................................................S-54
Principal Remittance Amount................................................S-54
Prohibited Transactions Tax................................................S-69
Prospectus..................................................................iii
PTCE 95-60.................................................................S-72
Purchase Agreement...........................................................ii
Purchase Price.............................................................S-41
Purchaser..................................................................S-32
Qualifying Rate............................................................S-33
Rating Agencies.......................................................S-8, S-73
Realized Loss..............................................................S-54
Record Date...........................................................S-4, S-46
Reference Banks............................................................S-56
Regular Certificates........................................................S-7
Related Documents..........................................................S-40
Relevant Depositary........................................................S-46
Relief Act.................................................................S-42
REMIC........................................................................ii
Required Reserve Amount....................................................S-57
Reserve Interest Rate......................................................S-56
Residual Certificates..............................................1, S-1, S-45
Restricted Group...........................................................S-71
Rolling Delinquency Percentage.............................................S-54
Rules......................................................................S-46
S&P.............................................................S-8, S-71, S-73
Seller.......................................................ii, S-1, S-2, S-32
Senior Certificates................................................1, S-1, S-45
Senior Credit Enhancement Percentage.......................................S-54
Senior Specified Enhancement Percentage....................................S-55
Servicing Advance..........................................................S-43
Servicing Fee..............................................................S-43
Servicing Fee Rate.........................................................S-43
SMMEA.................................................................S-8, S-72
Special Servicer......................................................S-1, S-36
Special Servicer Fee.......................................................S-37
Special Servicer Incentive Fee.............................................S-37
Specially Serviced Mortgage Loan...........................................S-37
Stepdown Date..............................................................S-55
Structuring Assumptions....................................................S-61
Subordinate Certificates...........................................1, S-1, S-45
Subservicer................................................................S-36
Subsidiary REMIC............................................................S-7
Substitution Adjustment....................................................S-41
Tax Counsel................................................................S-67
Telerate Page 3750.........................................................S-56
Terms and Conditions.......................................................S-48
Total Portfolio............................................................S-39
Trigger Event..............................................................S-55
Trust Fund..............................................................ii, S-1
Trustee................................................................S-1, S-2
Trustee Fee................................................................S-43
Trustee Fee Rate...........................................................S-43
U.S. Person................................................................S-80
Underwriter..............................................................1, iii
Unpaid Interest Shortfall Amount...........................................S-55







                                     ANNEX I
          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except  in  certain  limited  circumstances,  the  globally  offered  Ocwen
Mortgage  Loan  Asset  Backed   Certificates,   Series  1998-OFS3  (the  "Global
Securities") will be available only in book-entry form.  Investors in the Global
Securities may hold such Global  Securities  through any of The Depository Trust
Company ("DTC"), Cedel or Euroclear.  The Global Securities will be tradeable as
home market instruments in both the European and U.S. domestic markets.  Initial
settlement and all secondary trades will settle in same-day funds.

     Secondary  market  trading  between  investors  holding  Global  Securities
through Cedel and Euroclear  will be conducted in the ordinary way in accordance
with  their  normal  rules  and  operating  procedures  and in  accordance  with
conventional eurobond practice (i.e., seven calendar day settlement).

     Secondary  market  trading  between  investors  holding  Global  Securities
through DTC will be conducted  according to the 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 respective Depositaries,
which in turn will hold such positions in accounts as DTC Participants.

     Investors  electing to hold their Global Securities through DTC will follow
the settlement practices applicable to conventional eurobonds, except that there
will be no temporary  global  security and no  "lock-up" or  restricted  period.
Investor  securities  custody  accounts  will be  credited  with their  holdings
against payment in same-day funds on the settlement date.

     Investors  electing  to hold  their  Global  Securities  through  Cedel  or
Euroclear  accounts  will  follow  the  settlement   procedures   applicable  to
conventional  eurobonds,  except that there will be no temporary global security
and no `lock-up' or restricted period. Global Securities will be credited to the
securities  custody  accounts on the settlement date against payment in same-day
funds.

SECONDARY MARKET TRADING

     Since the purchaser  determines  the place of delivery,  it is important to
establish  at the time of the trade  where  both the  purchaser's  and  seller's
accounts are located to ensure that  settlement can be made on the desired value
date.

     Trading  between DTC  Participants.  Secondary  market trading  between DTC
Participants  will be settled using the procedures  applicable to prior mortgage
loan asset backed certificates issues in same-day funds.

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

     Trading  between DTC seller and Cedel or Euroclear  purchaser.  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  respective  Depositary,  as the case may be, to receive the
Global Securities against payment.  Payment will include interest accrued on the
Global  Securities  from and  including  the  last  coupon  payment  date to and
excluding the settlement date, on the basis of the actual number of days in such
accrual  period and a year  assumed to  consist  of 360 days.  For  transactions
settling on the 31st of the month,  payment will include interest accrued to and
excluding the first day of the following month. Payment will then be made by the
respective  Depositary of the DTC Participant's  account against delivery of the
Global  Securities.  After settlement has been completed,  the Global Securities
will be  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 accounts 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 the 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  this  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 sending 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 deliver the Global
Securities  to the DTC  Participant's  account  against  payment.  Payment  will
include  interest  accrued on the Global  Securities from and including the last
coupon payment to and excluding the  settlement  date on the basis of the actual
number of days in such accrual period and a year assumed to consist of 360 days.
For  transactions  settling  on the  31st of the  month,  payment  will  include
interest  accrued to and  excluding the first day of the  following  month.  The
payment  will then be  reflected  in the  account  of the 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 were 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 day trade is  reflected  in their Cedel or  Euroclear  accounts)  in
accordance with the clearing system's customary procedures;

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

     Exemption  for non-U.S.  Persons  (Form W-8).  Beneficial  owners of Global
Securities  that are non-U.S.  Persons 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,  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 that are Certificate Owners residing in a country
that has a tax treaty with the United  States can obtain an exemption or reduced
tax rate  (depending  on the  treaty  terms)  by filing  Form  1001  (Ownership,
Exemption  or  Reduced  Rate  Certificate).  If the treaty  provides  only for a
reduced  rate,  withholding  tax will be imposed  at that rate  unless the filer
alternatively  files Form W-8. Form 1001 may be filed by the Certificate  Owners
or his 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 Certificate  Owner of a
Global Security or, in the case of a Form 1001 or a Form 4224 filer,  his agent,
files by submitting  the  appropriate  form to the person  through whom it holds
(the 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 treated as a corporation
or partnership  for United States  federal  income tax purposes  organized in or
under the laws of the  United  States or any state  thereof or the  District  of
Columbia or (iii) an estate the income of which is  includible  in gross  income
for United States tax purposes,  regardless of its source,  or (iv) 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 persons have authority
to control all  substantial  decisions of the trust.  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.







                                                                  


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


NO DEALER,  SALESMAN OR OTHER PERSON HAS BEEN  AUTHORIZED  TO GIVE
ANY  INFORMATION  OR TO MAKE ANY  REPRESENTATION  NOT CONTAINED IN                        OCWEN MORTGAGE LOAN ASSET
THIS  PROSPECTUS  SUPPLEMENT  OR THE  PROSPECTUS  AND, IF GIVEN OR                       BACKED CERTIFICATES, SERIES
MADE, SUCH INFORMATION OR  REPRESENTATION  MUST NOT BE RELIED UPON                                 1998-OFS3
AS HAVING BEEN  AUTHORIZED  BY THE  DEPOSITOR OR THE  UNDERWRITER.
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE AN
OFFER OF ANY  SECURITIES  OTHER THAN THOSE TO WHICH THEY RELATE OR
AN OFFER TO SELL,  OR A  SOLICITATION  OF AN OFFER TO BUY,  TO ANY
PERSON IN ANY  JURISDICTION  WHERE  SUCH AN OFFER OR  SOLICITATION
WOULD  BE  UNLAWFUL.  NEITHER  THE  DELIVERY  OF  THIS  PROSPECTUS
SUPPLEMENT AND THE  PROSPECTUS NOR ANY SALE MADE HEREUNDER  SHALL,
UNDER  ANY   CIRCUMSTANCES,   CREATE  ANY  IMPLICATION   THAT  THE
INFORMATION  CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT
TO THEIR RESPECTIVE DATES.
                                                                                               $226,326,000 CLASS A
                    _________________________                                               VARIABLE PASS-THROUGH RATE


                        TABLE OF CONTENTS
                                                                                               $10,465,000 CLASS M-2
                                                              PAGE                          VARIABLE PASS-THROUGH RATE

                      PROSPECTUS SUPPLEMENT

                                                                                                $8,504,739 CLASS B
Incorporation of Certain Documents By Reference.........      iii                           VARIABLE PASS-THROUGH RATE
Summary of Terms........................................      S-1
Risk Factors............................................      S-10
The Mortgage Pool.......................................      S-15
Underwriting Standards..................................      S-33
The Master Servicer.....................................      S-37
Ocwen Federal Bank FSB..................................      S-37
The Pooling And Servicing Agreement.....................      S-42
Description Of The Certificates.........................      S-47                       FINANCIAL ASSET SECURITIES CORP.
Yield, Prepayment And Maturity                                                                      (DEPOSITOR)
Considerations .........................................      S-61
Use Of Proceeds.........................................      S-70                         -----------------------------
Certain Material Federal Income Tax Consequences........      S-70
State Taxes.............................................      S-73                             PROSPECTUS SUPPLEMENT
Erisa Considerations....................................      S-73
Legal Investment Considerations.........................      S-75                         -----------------------------
Method Of Distribution..................................      S-75
Legal Matters...........................................      S-76                     [GREENWICH CAPITAL MARKETS, INC.]
Ratings.................................................      S-76
Index Of Defined Terms..................................      S-77                                  IN LOGO
                                                        

                            PROSPECTUS
                                                                                           -----------------------------
Prospectus Supplement or Current Report on Form 8-K.....       2
Incorporation of Certain Information by Reference.......       2                                September 28, 1998
Available Information...................................       2
Reports to Securityholders..............................       3
Summary of Terms........................................       4
Risk Factors............................................      11
The Trust Fund..........................................      16
Use of Proceeds.........................................      22
The Depositor...........................................      22
Loan Program ..........................................       22
Description of the Securities..........................       24
Credit Enhancement.....................................       34
Yield and Prepayment Considerations ...................       40
The Agreements.........................................       42
Certain Legal Aspects of the Loans.....................       55
Certain Material Federal Income Tax Considerations.....       67
Fasit Securities.......................................       87
State Tax Considerations...............................       90
ERISA Considerations...................................       90
Legal Investment ......................................       94
Method of Distribution..................................      95
Legal Matters...........................................      96
Financial Information .................................       96
Rating.................................................       96
===================================================================  ===============================================================




PROSPECTUS

                             ASSET BACKED SECURITIES
                              (ISSUABLE IN SERIES)
                        FINANCIAL ASSET SECURITIES CORP.
                                    DEPOSITOR

         This  Prospectus  relates to the issuance of Asset Backed  Certificates
(the  "Certificates") and the Asset Backed Notes (the "Notes" and, together with
the Certificates, the "Securities"),  which may be sold from time to time in one
or more series  (each,  a "Series") by Financial  Asset  Securities  Corp.  (the
"Depositor")  on terms  determined  at the time of sale  and  described  in this
Prospectus  and the related  Prospectus  Supplement.  The Securities of a Series
will  evidence  beneficial  ownership  of a trust  fund  (a  "Trust  Fund").  As
specified in the related Prospectus  Supplement,  the Trust Fund for a Series of
Securities  will include  certain  assets (the "Trust Fund  Assets")  which will
primarily  consist of (i)  closed-end  and/or  revolving  home equity loans (the
"Home  Equity  Loans")  secured  by  liens  on one- to  four-family  residential
properties,  which  may be  subordinated  to one or more  senior  liens  on such
properties,  (ii) home improvement  installment  sales contracts and installment
loan agreements (the "Home Improvement  Contracts") that are either unsecured or
secured  primarily  by  subordinate  liens  on one- to  four-family  residential
properties,  or by purchase  money security  interests in the home  improvements
financed  thereby (the "Home  Improvements")  and/or (iii)  Private Asset Backed
Securities (as defined  herein).  The Home Equity Loans and the Home Improvement
Contracts  are  collectively  referred to herein as the "Loans".  The Trust Fund
Assets will be acquired by the Depositor,  either  directly or indirectly,  from
one or more  institutions  (each,  a "Seller"),  which may be  affiliates of the
Depositor, and conveyed by the Depositor to the related Trust Fund. A Trust Fund
also may include  insurance  policies,  reserve accounts,  reinvestment  income,
guaranties,  obligations,  agreements,  letters of credit or other assets to the
extent described in the related Prospectus Supplement.

         Each Series of Securities  will be issued in one or more classes.  Each
class  of  Securities  of a  Series  will  evidence  beneficial  ownership  of a
specified  percentage  (which may be 0%) or portion of future interest  payments
and a  specified  percentage  (which may be 0%) or  portion of future  principal
payments  on the  Trust  Fund  Assets in the  related  Trust  Fund.  A Series of
Securities  may include one or more  classes that are senior in right of payment
to one or more other classes of  Securities of such Series.  One or more classes
of Securities of a Series may be entitled to receive distributions of principal,
interest  or any  combination  thereof  prior to one or more  other  classes  of
Securities of such Series or after the occurrence of specified  events,  in each
case as specified in the related Prospectus Supplement.

         Distributions  to  Securityholders  will  be made  monthly,  quarterly,
semi-annually  or at such  other  intervals  and on the dates  specified  in the
related Prospectus Supplement.  Distributions on the Securities of a Series will
be made  from the  assets of the  related  Trust  Fund or Funds or other  assets
pledged  for the  benefit of the  Securityholders  as  specified  in the related
Prospectus Supplement.

         The related  Prospectus  Supplement  will  describe  any  insurance  or
guarantee  provided with respect to the related Series of Securities  including,
without  limitation,  any insurance or guarantee  provided by the  Department of
Housing and Urban Development, the United States Department of Veterans' Affairs
or any private insurer or guarantor.  The only obligations of the Depositor with
respect to a Series of Securities will be to obtain certain  representations and
warranties  from each Seller and to assign to the Trustee for the related Series
of Securities the Depositor's  rights with respect to such  representations  and
warranties.  The  principal  obligations  of the  Master  Servicer  named in the
related  Prospectus  Supplement with respect to the related Series of Securities
will  be  limited  to  obligations  pursuant  to  certain   representations  and
warranties  and  to  its  contractual  servicing   obligations,   including  any
obligation it may have to advance  delinquent  payments on the Trust Fund Assets
in the related Trust Fund.

         The yield on each class of  Securities of a Series will be affected by,
among other things, the rate of payments of principal (including prepayments) on
the Trust  Fund  Assets in the  related  Trust Fund and the timing of receipt of
such payments as described herein and in the related  Prospectus  Supplement.  A
Trust Fund may be subject to early termination under the circumstances described
herein and in the related Prospectus Supplement.

         If specified in a Prospectus  Supplement,  one or more elections may be
made to treat the related  Trust Fund or specified  portions  thereof as a "real
estate mortgage  investment  conduit" ("REMIC") for federal income tax purposes.
See "Certain Material Federal Income Tax Considerations."
                                   ----------

       FOR A DISCUSSION OF CERTAIN RISKS ASSOCIATED WITH AN INVESTMENT IN
      THE SECURITIES, SEE THE INFORMATION UNDER "RISK FACTORS" ON PAGE 14.

  THE CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS IN, AND THE
    NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, THE RELATED TRUST FUND
     ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR,
      ANY SELLER OR ANY AFFILIATES THEREOF, EXCEPT TO THE EXTENT DESCRIBED
          IN THE RELATED PROSPECTUS SUPPLEMENT. NEITHER THE SECURITIES
           NOR THE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL
              AGENCY, EXCEPT TO THE EXTENT DESCRIBED IN THE RELATED
                             PROSPECTUS SUPPLEMENT.

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

         Prior to issuance  there will have been no market for the Securities of
any  Series  and there  can be no  assurance  that a  secondary  market  for any
Securities  will develop,  or if it does develop,  that it will  continue.  This
Prospectus  may not be used to  consummate  sales of  Securities  of any  Series
unless accompanied by a Prospectus  Supplement.  Offers of the Securities may be
made  through  one  or  more  different  methods,  including  offerings  through
underwriters,  as more fully described under "Method of Distribution" herein and
in the related Prospectus Supplement.  All Securities will be distributed by, or
sold by underwriters managed by:

                         GREENWICH CAPITAL MARKETS, INC.

September 28, 1998






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

               PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

         The Prospectus Supplement or Current Report on Form 8-K relating to the
Securities of each Series to be offered hereunder will, among other things,  set
forth with respect to such Securities, as appropriate:  (i) a description of the
class  or  classes  of  Securities  and  the  Pass-Through  Rate  or  method  of
determining the rate or the amount of interest,  if any, to be passed through to
each such class;  (ii) the aggregate  principal  amount and  Distribution  Dates
relating  to such Series and,  if  applicable,  the initial and final  scheduled
Distribution Dates for each class; (iii) information as to the assets comprising
the Trust Fund,  including the general  characteristics of the Trust Fund Assets
included  therein and, if  applicable,  the  insurance  policies,  surety bonds,
guaranties, letters of credit or other instruments or agreements included in the
Trust Fund or otherwise,  and the amount and source of any reserve account; (iv)
the  circumstances,  if any,  under which the Trust Fund may be subject to early
termination;  (v) the method used to  calculate  the amount of  principal  to be
distributed  with  respect  to each  class  of  Securities;  (vi)  the  order of
application of distributions to each of the classes within such Series,  whether
sequential, pro rata, or otherwise; (vii) the Distribution Dates with respect to
such  Series;  (viii)  additional  information  with  respect  to the  method of
distribution of such  Securities;  (ix) whether one or more REMIC elections will
be made and designation of the regular interests and residual interests; (x) the
aggregate  original  percentage  ownership  interest  in the  Trust  Fund  to be
evidenced by each class of Securities; (xi) information as to the Trustee; (xii)
information  as to the nature and extent of  subordination  with  respect to any
class of Securities  that is subordinate in right of payment to any other class;
and (xiii) information as to the Master Servicer.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         There are  incorporated  herein by reference  all documents and reports
filed or  caused  to be filed by the  Depositor  with  respect  to a Trust  Fund
pursuant to Section  13(a),  14 or 15(d) of the  Securities  and Exchange Act of
1934, as amended (the "Exchange  Act") prior to the  termination of the offering
of Securities  evidencing interests therein.  Upon request by any person to whom
this  Prospectus  is  delivered in  connection  with the offering of one or more
classes of  Securities,  the  Depositor  will  provide  or cause to be  provided
without charge a copy of any such documents and/or reports  incorporated  herein
by  reference,  in each case to the extent such  documents or reports  relate to
such classes of Securities,  other than the exhibits to such  documents  (unless
such exhibits are  specifically  incorporated  by reference in such  documents).
Requests to the Depositor  should be directed in writing to: Paul D.  Stevelman,
Assistant  Secretary,  Financial  Asset  Securities  Corp.,  600 Steamboat Road,
Greenwich, Connecticut 06830, telephone number (203) 625-2756. The Depositor has
determined that its financial statements are not material to the offering of any
Securities.

                              AVAILABLE INFORMATION

         The Depositor  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 Securities. This Prospectus,  which forms a part of
the  Registration  Statement,  and the  Prospectus  Supplement  relating to each
Series of Securities  contain  summaries of the material  terms of the documents
referred to herein and therein,  but do not contain all of the  information  set
forth in the Registration Statement pursuant to the Rules and Regulations of the
Commission.  For further  information,  reference  is made to such  Registration
Statement and the exhibits thereto. Such Registration Statement and exhibits can
be inspected and copied at prescribed rates at the public  reference  facilities
maintained by the Commission at its Public Reference Section,  450 Fifth Street,
N.W.,  Washington,  D.C. 20549,  and at its Regional Offices located as follows:
Midwest Regional Office, 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. In addition,  the Securities and Exchange  Commission (the
"Commission")  maintains a Web site at  http://www.sec.gov  containing  reports,
proxy and information  statements and other information  regarding  registrants,
including the Depositor, that file electronically with the Commission.

         No person has been  authorized to give any  information  or to make any
representation  other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and,  if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell  or a
solicitation of an offer to buy any securities other than the Securities offered
hereby and thereby nor an offer of the  Securities to any person in any state or
other  jurisdiction in which such offer would be unlawful.  The delivery of this
Prospectus at any time does not imply that  information  herein is correct as of
any time subsequent to its date.

                           REPORTS TO SECURITYHOLDERS

         Periodic and annual  reports  concerning  the related  Trust Fund for a
Series  of  Securities  are  required  under an  Agreement  to be  forwarded  to
Securityholders.  However, such reports will neither be examined nor reported on
by an independent public accountant. See "Description of the Securities--Reports
to Securityholders".







                                SUMMARY OF TERMS

         This  summary is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus and in the related Prospectus
Supplement  with  respect  to the  Series  offered  thereby  and to the  related
Agreement  (as such term is defined  below) which will be prepared in connection
with each Series of Securities.  Unless otherwise  specified,  capitalized terms
used and not defined in this Summary of Terms have the meanings given to them in
this Prospectus and in the related Prospectus Supplement.

Title of Securities.................    Asset    Backed     Certificates    (the
                                        "Certificates")  and Asset  Backed Notes
                                        (the  "Notes"  and,  together  with  the
                                        Certificates,  the "Securities"),  which
                                        are issuable in Series.

Depositor...........................    Financial  Asset  Securities   Corp.,  a
                                        Delaware   corporation,    an   indirect
                                        limited  purpose  finance  subsidiary of
                                        National  Westminster  Bank  Plc  and an
                                        affiliate of Greenwich  Capital Markets,
                                        Inc. See "The Depositor" herein.

Trustee.............................    The  trustee  (the  "Trustee")  for each
                                        Series of  Securities  will be specified
                                        in the  related  Prospectus  Supplement.
                                        See  "The   Agreements"   herein  for  a
                                        description of the Trustee's  rights and
                                        obligations.

Master Servicer.....................    The entity or  entities  named as Master
                                        Servicer (the "Master Servicer") will be
                                        specified  in  the  related   Prospectus
                                        Supplement. See "The Agreements--Certain
                                        Matters  Regarding  the Master  Servicer
                                        and the Depositor".

Trust Fund Assets...................    Assets of the Trust Fund for a Series of
                                        Securities  will include  certain assets
                                        (the  "Trust  Fund  Assets")  which will
                                        primarily  consist  of (a)  Loans or (b)
                                        Private    Asset   Backed    Securities,
                                        together  with  payments  in  respect of
                                        such Trust Fund Assets and certain other
                                        accounts,  obligations or agreements, in
                                        each case as  specified  in the  related
                                        Prospectus Supplement. The Loans will be
                                        collected in a pool (each,  a "Pool") as
                                        of the  first  day of the  month  of the
                                        issuance  of  the   related   Series  of
                                        Securities or such other date  specified
                                        in  the   Prospectus   Supplement   (the
                                        "Cut-off Date").  Trust Fund assets also
                                        may  include  insurance  policies,  cash
                                        accounts,      reinvestment      income,
                                        guaranties,  letters  of credit or other
                                        assets to the  extent  described  in the
                                        related   Prospectus   Supplement.   See
                                        "Credit  Enhancement".  In addition,  if
                                        the  related  Prospectus  Supplement  so
                                        provides,   the  related   Trust  Funds'
                                        assets will include the funds on deposit
                                        in an account (a "Pre-Funding  Account")
                                        which   will   be   used   to   purchase
                                        additional   Loans   during  the  period
                                        specified  in  the  related   Prospectus
                                        Supplement.           See           "The
                                        Agreements--Pre-Funding Accounts".

A.  Loans...........................    The Loans will consist of (i) closed-end
                                        loans (the  "Closed-End  Loans")  and/or
                                        revolving  home equity  loans or certain
                                        balances therein (the "Revolving  Credit
                                        Line   Loans",    together    with   the
                                        Closed-End   Loans,   the  "Home  Equity
                                        Loans"),   and  (ii)  home   improvement
                                        installment    sales    contracts    and
                                        installment  loan  agreements (the "Home
                                        Improvement Contracts"). The Home Equity
                                        Loans and the Home Improvement Contracts
                                        are  collectively  referred to herein as
                                        the  "Loans".  All Loans  will have been
                                        purchased  by  the   Depositor,   either
                                        directly or through an  affiliate,  from
                                        one or more Sellers.

                                        As specified  in the related  Prospectus
                                        Supplement,  the Home Equity Loans will,
                                        and the Home Improvement  Contracts may,
                                        be  secured  by  mortgages  or  deeds of
                                        trust   or   other   similar    security
                                        instruments   creating   a  lien   on  a
                                        mortgaged   property   (the   "Mortgaged
                                        Property"), which may be subordinated to
                                        one  or  more   senior   liens   on  the
                                        Mortgaged Property,  as described in the
                                        related   Prospectus   Supplement.    As
                                        specified  in  the  related   Prospectus
                                        Supplement,  Home Improvement  Contracts
                                        may be  unsecured or secured by purchase
                                        money  security  interests  in the  Home
                                        Improvements   financed   thereby.   The
                                        Mortgaged   Properties   and  the   Home
                                        Improvements are  collectively  referred
                                        to herein as the "Properties".

B. Private Asset-
   BackedSecurities..............       Private  Asset  Backed   Securities  may
                                        include  (a)  pass-through  certificates
                                        representing   beneficial  interests  in
                                        certain loans and/or (b)  collateralized
                                        obligations   secured  by  such   loans.
                                        Private  Asset  Backed   Securities  may
                                        include stripped securities representing
                                        an  undivided  interest in all or a part
                                        of either  the  principal  distributions
                                        (but not the interest  distributions) or
                                        the interest  distributions (but not the
                                        principal   distributions)  or  in  some
                                        specified  portion of the  principal and
                                        interest  distributions  (but not all of
                                        such  distributions)  on certain  loans.
                                        Although  individual  loans underlying a
                                        Private  Asset  Backed  Security  may be
                                        insured  or  guaranteed  by  the  United
                                        States or an  agency or  instrumentality
                                        thereof,  they  need  not  be,  and  the
                                        Private    Asset    Backed    Securities
                                        themselves  will  not be so  insured  or
                                        guaranteed.   Payments  on  the  Private
                                        Asset   Backed    Securities   will   be
                                        distributed  directly  to the Trustee as
                                        registered  owner of such Private  Asset
                                        Backed   Securities.   See  "The   Trust
                                        Fund--Private Asset Backed Securities".

Description of
  the Securities....................    Each   Security    will    represent   a
                                        beneficial  ownership  interest  in,  or
                                        will be  secured  by the  assets  of,  a
                                        Trust  Fund  created  by  the  Depositor
                                        pursuant  to  an  Agreement   among  the
                                        Depositor,  the Master  Servicer and the
                                        Trustee  for  the  related  Series.  The
                                        Securities  of any  Series may be issued
                                        in one or more  classes as  specified in
                                        the  related  Prospectus  Supplement.  A
                                        Series of Securities  may include one or
                                        more   classes   of  senior   Securities
                                        (collectively,  the "Senior Securities")
                                        and one or more  classes of  subordinate
                                        Securities      (collectively,       the
                                        "Subordinated   Securities").    Certain
                                        Series or classes of  Securities  may be
                                        covered by  insurance  policies or other
                                        forms  of  credit  enhancement,  in each
                                        case  as  described  herein  and  in the
                                        related Prospectus Supplement.

                                        One or more  classes  of  Securities  of
                                        each  Series  (i)  may  be  entitled  to
                                        receive distributions  allocable only to
                                        principal,  only to  interest  or to any
                                        combination   thereof;   (ii)   may   be
                                        entitled to receive  distributions  only
                                        of prepayments  of principal  throughout
                                        the  lives of the  Securities  or during
                                        specified   periods;    (iii)   may   be
                                        subordinated  in the  right  to  receive
                                        distributions  of scheduled  payments of
                                        principal,   prepayments  of  principal,
                                        interest or any  combination  thereof to
                                        one or more other  classes of Securities
                                        of such Series  throughout  the lives of
                                        the   Securities  or  during   specified
                                        periods; (iv) may be entitled to receive
                                        such   distributions   only   after  the
                                        occurrence  of events  specified  in the
                                        related Prospectus  Supplement;  (v) may
                                        be entitled to receive  distributions in
                                        accordance with a schedule or formula or
                                        on  the   basis  of   collections   from
                                        designated portions of the assets in the
                                        related   Trust   Fund;   (vi)   as   to
                                        Securities   entitled  to  distributions
                                        allocable to  interest,  may be entitled
                                        to receive interest at a fixed rate or a
                                        rate that is subject to change from time
                                        to  time;  and  (vii)  as to  Securities
                                        entitled to  distributions  allocable to
                                        interest,    may    be    entitled    to
                                        distributions allocable to interest only
                                        after the occurrence of events specified
                                        in the related Prospectus Supplement and
                                        may accrue  interest  until such  events
                                        occur,  in each case as specified in the
                                        related   Prospectus   Supplement.   The
                                        timing and amounts of such distributions
                                        may vary among  classes,  over time,  or
                                        otherwise  as  specified  in the related
                                        Prospectus Supplement.

Distributions on
  the Securities....................    Distributions on the Securities entitled
                                        thereto  will be made monthly or at such
                                        other   intervals   and  on  the   dates
                                        specified  in  the  related   Prospectus
                                        Supplement (each, a "Distribution Date")
                                        out of the payments  received in respect
                                        of the assets of the related  Trust Fund
                                        or Funds or other assets pledged for the
                                        benefit of the  Securities  as specified
                                        in the  related  Prospectus  Supplement.
                                        The  amount  allocable  to  payments  of
                                        principal    and    interest    on   any
                                        Distribution  Date will be determined as
                                        specified  in  the  related   Prospectus
                                        Supplement. Allocations of distributions
                                        among  Securityholders of a single class
                                        shall  be  set  forth  in  the   related
                                        Prospectus Supplement.

                                        Unless   otherwise   specified   in  the
                                        related   Prospectus   Supplement,   the
                                        aggregate  original principal balance of
                                        the  Securities   will  not  exceed  the
                                        aggregate   distributions  allocable  to
                                        principal that such  Securities  will be
                                        entitled to receive. If specified in the
                                        related   Prospectus   Supplement,   the
                                        Securities   will   have  an   aggregate
                                        original  principal balance equal to the
                                        aggregate  unpaid  principal  balance of
                                        the  Trust  Fund  Assets as of the first
                                        day  of the  month  of  creation  of the
                                        Trust Fund and will bear interest in the
                                        aggregate   at  a  rate   equal  to  the
                                        interest  rate  borne by the  underlying
                                        Loans (the "Loan Rate")  and/or  Private
                                        Asset  Backed  Securities,  net  of  the
                                        aggregate  servicing  fees and any other
                                        amounts   specified   in   the   related
                                        Prospectus Supplement (the "Pass-Through
                                        Rate").  If  specified  in  the  related
                                        Prospectus  Supplement,   the  aggregate
                                        original   principal   balance   of  the
                                        Securities  and  interest  rates  on the
                                        classes of Securities will be determined
                                        based on the cash flow on the Trust Fund
                                        Assets.

                                        The  rate  at  which  interest  will  be
                                        passed  through to holders of each class
                                        of Securities  entitled thereto may be a
                                        fixed  rate or a rate that is subject to
                                        change  from  time to time from the time
                                        and for  the  periods,  in each  case as
                                        specified  in  the  related   Prospectus
                                        Supplement.   Any   such   rate  may  be
                                        calculated on a  loan-by-loan,  weighted
                                        average, notional amount or other basis,
                                        in each case as described in the related
                                        Prospectus Supplement.

Compensating
  Interest..........................    If   so   specified   in   the   related
                                        Prospectus   Supplement,    the   Master
                                        Servicer  will be  required  to remit to
                                        the  Trustee,  with respect to each Loan
                                        in the related  Trust Fund as to which a
                                        principal   prepayment   in  full  or  a
                                        principal  payment which is in excess of
                                        the scheduled monthly payment and is not
                                        intended  to  cure  a  delinquency   was
                                        received  during  any  Due  Period,   an
                                        amount,   from  and  to  the  extent  of
                                        amounts  otherwise payable to the Master
                                        Servicer  as   servicing   compensation,
                                        equal to (i) the excess,  if any, of (a)
                                        30  days'   interest  on  the  principal
                                        balance of the related  Loan at the Loan
                                        Rate net of the per annum  rate at which
                                        the  Master  Servicer's   servicing  fee
                                        accrues, over (b) the amount of interest
                                        actually  received  on such Loan  during
                                        such  Due  Period,  net  of  the  Master
                                        Servicer's  servicing  fee or (ii)  such
                                        other amount as described in the related
                                        Prospectus Supplement.  See "Description
                                        of     the      Securities--Compensating
                                        Interest".

Credit Enhancement..................    The  assets  in  a  Trust  Fund  or  the
                                        Securities of one or more classes in the
                                        related  Series may have the  benefit of
                                        one or more types of credit  enhancement
                                        as described  in the related  Prospectus
                                        Supplement.   The   protection   against
                                        losses   afforded  by  any  such  credit
                                        support  may  be   limited.   The  type,
                                        characteristics  and  amount  of  credit
                                        enhancement  will be determined based on
                                        the  characteristics of the Loans and/or
                                        Private    Asset    Backed    Securities
                                        underlying or comprising  the Trust Fund
                                        Assets  and  other  factors  and will be
                                        established on the basis of requirements
                                        of  each   Rating   Agency   rating  the
                                        Securities  of such Series.  See "Credit
                                        Enhancement."

A.  Subordination....................   The   rights  of  the   holders  of  the
                                        Subordinated  Securities  of a Series to
                                        receive  distributions  with  respect to
                                        the  assets in the  related  Trust  Fund
                                        will be  subordinated  to such rights of
                                        the holders of the Senior  Securities of
                                        the same Series to the extent  described
                                        in the  related  Prospectus  Supplement.
                                        This   subordination   is   intended  to
                                        enhance   the   likelihood   of  regular
                                        receipt by holders of Senior  Securities
                                        of the full  amount of monthly  payments
                                        of principal and interest due them.  The
                                        protection  afforded  to the  holders of
                                        Senior  Securities  of a Series by means
                                        of the  subordination  feature  will  be
                                        accomplished  by  (i)  the  preferential
                                        right of such holders to receive,  prior
                                        to  any   distribution   being  made  in
                                        respect  of  the  related   Subordinated
                                        Securities,   the  amounts  of  interest
                                        and/or   principal   due  them  on  each
                                        Distribution   Date  out  of  the  funds
                                        available for  distribution on such date
                                        in the related  Security Account and, to
                                        the  extent  described  in  the  related
                                        Prospectus  Supplement,  by the right of
                                        such    holders   to   receive    future
                                        distributions   on  the  assets  in  the
                                        related Trust Fund that would  otherwise
                                        have  been  payable  to the  holders  of
                                        Subordinated  Securities;  (ii) reducing
                                        the  ownership  interest  of the related
                                        Subordinated    Securities;    (iii)   a
                                        combination  of  clauses  (i)  and  (ii)
                                        above; or (iv) as otherwise described in
                                        the related Prospectus Supplement. If so
                                        specified  in  the  related   Prospectus
                                        Supplement, subordination may apply only
                                        in the event of certain  types of losses
                                        not  covered  by other  forms of  credit
                                        support,   such  as  hazard  losses  not
                                        covered  by  standard  hazard  insurance
                                        policies,  losses due to the  bankruptcy
                                        or fraud of the  borrower.  The  related
                                        Prospectus  Supplement  will  set  forth
                                        information   concerning,   among  other
                                        things, the amount of subordination of a
                                        class   or   classes   of   Subordinated
                                        Securities    in    a    Series,     the
                                        circumstances      in     which     such
                                        subordination  will be  applicable,  and
                                        the manner,  if any, in which the amount
                                        of  subordination   will  decrease  over
                                        time.

B.  Reserve Account..................   One or more reserve  accounts  (each,  a
                                        "Reserve  Account")  may be  established
                                        and  maintained  for  each  Series.  The
                                        related   Prospectus   Supplement   will
                                        specify  whether  or  not  such  Reserve
                                        Accounts  will be included in the corpus
                                        of the Trust  Fund for such  Series  and
                                        will also  specify the manner of funding
                                        the  related  Reserve  Accounts  and the
                                        conditions  under  which the  amounts in
                                        any such Reserve  Accounts  will be used
                                        to  make  distributions  to  holders  of
                                        Securities  of  a  particular  class  or
                                        released   from  the   related   Reserve
                                        Account.

C.  Special Hazard Insurance
    Policy..........................    Certain  classes of Securities  may have
                                        the   benefit   of  a   Special   Hazard
                                        Insurance Policy. Certain physical risks
                                        that are not otherwise  insured  against
                                        by standard  hazard  insurance  policies
                                        may  be  covered  by  a  Special  Hazard
                                        Insurance   Policy  or  Policies.   Each
                                        Special Hazard  Insurance Policy will be
                                        limited in scope and will  cover  losses
                                        pursuant to the  provisions of each such
                                        Special  Hazard   Insurance   Policy  as
                                        described  in  the  related   Prospectus
                                        Supplement.

D.  Bankruptcy Bond..................   One or  more  bankruptcy  bonds  (each a
                                        "Bankruptcy   Bond")  may  be   obtained
                                        covering  certain losses  resulting from
                                        action   which   may  be   taken   by  a
                                        bankruptcy  court in  connection  with a
                                        Loan.  The  level  of  coverage  and the
                                        limitations in scope of each  Bankruptcy
                                        Bond will be  specified  in the  related
                                        Prospectus Supplement.

E.  Loan Pool
    Insurance Policy.................   A  mortgage  pool  insurance  policy  or
                                        policies may be obtained and  maintained
                                        for Loans relating to any Series,  which
                                        shall  be  limited  in  scope,  covering
                                        defaults  on  the  related  Loans  in an
                                        initial  amount  equal  to  a  specified
                                        percentage  of the  aggregate  principal
                                        balance  of all  Loans  included  in the
                                        Pool as of the Cut-off Date.

F.  FHA Insurance....................   If specified  in the related  Prospectus
                                        Supplement,  (i) all or a portion of the
                                        Loans  in a Pool may be  insured  by the
                                        Federal  Housing   Administration   (the
                                        "FHA")  and/or  (ii) all or a portion of
                                        the Loans may be partially guaranteed by
                                        the Department of Veterans' Affairs (the
                                        "VA").      See      "Certain      Legal
                                        Considerations--Title I Program".

G.  Cross-Support....................   If specified  in the related  Prospectus
                                        Supplement,  the beneficial ownership of
                                        separate  groups of assets included in a
                                        Trust Fund may be  evidenced by separate
                                        classes   of  the   related   Series  of
                                        Securities. In such case, credit support
                                        may  be  provided  by  a   cross-support
                                        feature     which      requires     that
                                        distributions  be made with  respect  to
                                        Securities     evidencing     beneficial
                                        ownership  of one or more  asset  groups
                                        prior to  distributions  to Subordinated
                                        Securities   evidencing   a   beneficial
                                        ownership  interest  in, or secured  by,
                                        other asset groups within the same Trust
                                        Fund.

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

H.  Other Arrangements..............    Other  arrangements  as described in the
                                        related Prospectus Supplement including,
                                        but not limited to, one or more  letters
                                        of credit, surety bonds, other insurance
                                        or third-party guarantees may be used to
                                        provide  coverage  for certain  risks of
                                        defaults or various types of losses.

Advances............................    The Master  Servicer and, if applicable,
                                        each mortgage servicing institution that
                                        services  a Loan in a Pool on  behalf of
                                        the Master  Servicer (a  "Sub-Servicer")
                                        may  be  obligated  to  advance  amounts
                                        (each,  an "Advance")  corresponding  to
                                        delinquent   interest  and/or  principal
                                        payments on such Loan until the date, as
                                        specified  in  the  related   Prospectus
                                        Supplement,  following the date on which
                                        the  related   Property  is  sold  at  a
                                        foreclosure  sale or the related Loan is
                                        otherwise liquidated.  Any obligation to
                                        make   Advances   may  be   subject   to
                                        limitations  as specified in the related
                                        Prospectus  Supplement.  If so specified
                                        in the  related  Prospectus  Supplement,
                                        Advances   may  be  drawn  from  a  cash
                                        account  available  for such  purpose as
                                        described in such Prospectus Supplement.

                                        Any  such   obligation   of  the  Master
                                        Servicer  or  a  Sub-Servicer   to  make
                                        Advances   may  be   supported   by  the
                                        delivery  to the  Trustee  of a  support
                                        letter from an  affiliate  of the Master
                                        Servicer  or  such  Sub-Servicer  or  an
                                        unaffiliated  third  party  (a  "Support
                                        Servicer")  guaranteeing  the payment of
                                        such Advances by the Master  Servicer or
                                        Sub-Servicer,  as the  case  may be,  as
                                        specified  in  the  related   Prospectus
                                        Supplement.

                                        In  the  event  the   Master   Servicer,
                                        Support  Servicer or Sub-Servicer  fails
                                        to make a required Advance,  the Trustee
                                        may be obligated to advance such amounts
                                        otherwise required to be advanced by the
                                        Master  Servicer,  Support  Servicer  or
                                        Sub-Servicer.  See  "Description  of the
                                        Securities--Advances."

Optional Termination................    The   Master   Servicer   or  the  party
                                        specified  in  the  related   Prospectus
                                        Supplement,  including the holder of the
                                        residual  interest in a REMIC,  may have
                                        the option to effect early retirement of
                                        a  Series  of  Securities   through  the
                                        purchase  of the Trust  Fund  Assets and
                                        other  assets in the related  Trust Fund
                                        under  the   circumstances  and  in  the
                                        manner       described      in      "The
                                        Agreements--Termination;        Optional
                                        Termination"  herein and in the  related
                                        Prospectus Supplement.

Legal Investment....................    The   Prospectus   Supplement  for  each
                                        series of Securities will specify which,
                                        if any,  of the  classes  of  Securities
                                        offered  thereby  constitute   "mortgage
                                        related  securities" for purposes of the
                                        Secondary  Mortgage  Market  Enhancement
                                        Act  of  1984   ("SMMEA").   Classes  of
                                        Securities  that  qualify  as  "mortgage
                                        related   securities"   will  be   legal
                                        investments   for   certain   types   of
                                        institutional  investors  to the  extent
                                        provided in SMMEA, subject, in any case,
                                        to  any  other   regulations  which  may
                                        govern investments by such institutional
                                        investors. Institutions whose investment
                                        activities  are  subject  to  review  by
                                        federal  or  state  authorities   should
                                        consult   with  their   counsel  or  the
                                        applicable   authorities   to  determine
                                        whether an  investment  in a  particular
                                        class of Securities (whether or not such
                                        class  constitutes  a "mortgage  related
                                        security")   complies  with   applicable
                                        guidelines,    policy    statements   or
                                        restrictions. See "Legal Investment."

Certain Material
  Federal Income Tax
  Considerations....................    The   material    federal   income   tax
                                        consequences  to  Securityholders   will
                                        vary  depending  on whether  one or more
                                        elections  are made to treat  the  Trust
                                        Fund or specified  portions thereof as a
                                        real estate mortgage  investment conduit
                                        ("REMIC")  under the  provisions  of the
                                        Internal   Revenue  Code  of  1986,   as
                                        amended  (the  "Code").  The  Prospectus
                                        Supplement for each Series of Securities
                                        will  specify  whether  such an election
                                        will  be  made.  See  "Certain  Material
                                        Federal Income Tax Considerations".

ERISA Considerations................    A fiduciary of any employee benefit plan
                                        or other  retirement plan or arrangement
                                        subject  to  the   Employee   Retirement
                                        Income  Security Act of 1974, as amended
                                        ("ERISA"),  or the Code should carefully
                                        review with its legal  advisors  whether
                                        the  purchase  or holding of  Securities
                                        could   give   rise  to  a   transaction
                                        prohibited or not otherwise  permissible
                                        under  ERISA  or the  Code.  See  "ERISA
                                        Considerations".   Certain   classes  of
                                        Securities may not be transferred unless
                                        the  Trustee  and  the   Depositor   are
                                        furnished     with    a    letter     of
                                        representation  or an opinion of counsel
                                        to the effect  that such  transfer  will
                                        not  result  in  a   violation   of  the
                                        prohibited   transaction  provisions  of
                                        ERISA and the Code and will not  subject
                                        the Trustee, the Depositor or the Master
                                        Servicer to additional obligations.  See
                                        "Description of the  SecuritiesnGeneral"
                                        and "ERISA Considerations".







                                  RISK FACTORS

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

LIMITED LIQUIDITY

         There will be no market for the  Securities  of any Series prior to the
issuance  thereof,  and there can be no assurance  that a secondary  market will
develop  or,  if it does  develop,  that it will  provide  Securityholders  with
liquidity of investment or will continue for the life of the  Securities of such
Series.

LIMITED ASSETS

         The  Depositor  does  not  have,  nor  is  it  expected  to  have,  any
significant  assets.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the  Securities  of a Series will be payable  solely from the Trust
Fund for such  Securities  and will not  have  any  claim  against  or  security
interest  in the Trust Fund for any other  Series.  There will be no recourse to
the  Depositor or any other person for any failure to receive  distributions  on
the  Securities.  Further,  at the  times set  forth in the  related  Prospectus
Supplement,  certain  Trust Fund  Assets  and/or any  balance  remaining  in the
Security Account  immediately after making all payments due on the Securities of
such Series,  after making  adequate  provision  for future  payments on certain
classes of  Securities  and after  making any other  payments  specified  in the
related  Prospectus  Supplement,  may be  promptly  released  or remitted to the
Depositor,  the Servicer,  any credit  enhancement  provider or any other person
entitled  thereto  and will no  longer  be  available  for  making  payments  to
Securityholders.  Consequently,  holders of  Securities of each Series must rely
solely upon  payments with respect to the Trust Fund Assets and the other assets
constituting  the  Trust  Fund  for  a  Series  of  Securities,   including,  if
applicable,  any amounts available  pursuant to any credit  enhancement for such
Series,  for the payment of principal of and interest on the  Securities of such
Series.

         The  Securities  will not represent an interest in or obligation of the
Depositor,  the Master Servicer or any of their respective affiliates.  The only
obligations,  if any, of the Depositor  with respect to the Trust Fund Assets or
the  Securities  of any Series will be pursuant to certain  representations  and
warranties.  The Depositor  does not have,  and is not expected in the future to
have,  any  significant  assets with which to meet any  obligation to repurchase
Trust  Fund  Assets  with  respect  to which  there  has  been a  breach  of any
representation  or warranty.  If, for example,  the  Depositor  were required to
repurchase a Loan,  its only sources of funds to make such  repurchase  would be
from funds obtained (i) from the enforcement of a corresponding  obligation,  if
any,  on the part of the  Seller  or  originator  of such  Loan,  or (ii) from a
Reserve Account or similar credit  enhancement  established to provide funds for
such repurchases.  The Master Servicer's servicing obligations under the related
Agreement  may include its limited  obligation  to make certain  advances in the
event of delinquencies on the Loans, but only to the extent deemed  recoverable.
To the extent described in the related Prospectus  Supplement,  the Depositor or
Master  Servicer  will be  obligated  under  certain  limited  circumstances  to
purchase or act as a remarketing  agent with respect to a convertible  Loan upon
conversion to a fixed rate.

CREDIT ENHANCEMENT

         Although  credit   enhancement  is  intended  to  reduce  the  risk  of
delinquent  payments or losses to holders of Securities  entitled to the benefit
thereof,  the amount of such credit enhancement will be limited, as set forth in
the related Prospectus  Supplement,  and may decline and could be depleted under
certain  circumstances  prior to the  payment in full of the  related  Series of
Securities,  and as a result Securityholders may suffer losses.  Moreover,  such
credit  enhancement  may not cover all potential  losses or risks.  For example,
credit enhancement may or may not cover fraud or negligence by a loan originator
or other parties. See "Credit Enhancement".

PREPAYMENT AND YIELD CONSIDERATIONS

         The timing of principal  payments of the Securities of a Series will be
affected  by a number of factors,  including  the  following:  (i) the extent of
prepayments  of the Loans and, in the case of Private  Asset Backed  Securities,
the  underlying  loans  related  thereto,   comprising  the  Trust  Fund,  which
prepayments  may be  influenced  by a variety  of  factors,  (ii) the  manner of
allocating principal and/or payments among the classes of Securities of a Series
as specified  in the related  Prospectus  Supplement,  (iii) the exercise by the
party entitled  thereto of any right of optional  termination  and (iv) the rate
and timing of payment  defaults  and losses  incurred  with respect to the Trust
Fund Assets.  Prepayments of principal may also result from repurchases of Trust
Fund Assets due to material breaches of the Depositor's or the Master Servicer's
representations and warranties, as applicable. The yield to maturity experienced
by a holder of Securities may be affected by the rate of prepayment of the Loans
comprising  or  underlying  the Trust Fund  Assets.  See  "Yield and  Prepayment
Considerations".

         Interest  payable on the Securities of a Series on a Distribution  Date
will include all  interest  accrued  during the period  specified in the related
Prospectus Supplement. In the event interest accrues over a period ending two or
more days prior to a Distribution  Date, the effective yield to  Securityholders
will be reduced from the yield that would  otherwise be  obtainable  if interest
payable on the Security  were to accrue  through the day  immediately  preceding
each Distribution Date, and the effective yield (at par) to Securityholders will
be less than the indicated  coupon rate.  See  "Description  of the Securities n
Distributions of Interest".

BALLOON PAYMENTS

         Certain of the Loans as of the Cut-off Date may not be fully amortizing
over their terms to maturity  and,  thus,  will  require  substantial  principal
payments (i.e.,  balloon payments) at their stated maturity.  Loans with balloon
payments  involve a greater  degree of risk because the ability of a borrower to
make a balloon  payment  typically will depend upon its ability either to timely
refinance  the loan or to timely  sell the  related  Property.  The ability of a
borrower  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  borrower's  equity in the  related  Property,  the  financial
condition of the borrower and tax laws.

NATURE OF MORTGAGES

         There are  several  factors  that could  adversely  affect the value of
Properties such that the outstanding balance of the related Loans, together with
any senior financing on the Properties, if applicable, would equal or exceed the
value of the Properties. Among the factors that could adversely affect the value
of the Properties are an overall decline in the  residential  real estate market
in the areas in which the  Properties  are  located or a decline in the  general
condition  of the  Properties  as a result of failure of  borrowers  to maintain
adequately  the  Properties  or of natural  disasters  that are not  necessarily
covered by insurance, such as earthquakes and floods. In the case of Home Equity
Loans,  such  decline  could  extinguish  the value of the  interest of a junior
mortgagee  in the  Property  before  having  any effect on the  interest  of the
related  senior  mortgagee.  If such a  decline  occurs,  the  actual  rates  of
delinquencies,  foreclosures  and losses on all Loans could be higher than those
currently experienced in the mortgage lending industry in general.

         Even assuming that the  Properties  provide  adequate  security for the
Loans,   substantial   delays  could  be  encountered  in  connection  with  the
liquidation  of  defaulted  Loans and  corresponding  delays in the  receipt  of
related  proceeds by  Securityholders  could occur.  An action to foreclose on a
Property securing a Loan is regulated by state statutes and rules and is subject
to  many  of  the  delays  and  expenses  of  other   lawsuits  if  defenses  or
counterclaims  are interposed,  sometimes  requiring  several years to complete.
Furthermore,  in some  states an action to obtain a  deficiency  judgment is not
permitted following a nonjudicial sale of a Property.  In the event of a default
by a borrower, these restrictions, among other things, may impede the ability of
the  Master  Servicer  to  foreclose  on or  sell  the  Property  or  to  obtain
liquidation proceeds sufficient to repay all amounts due on the related Loan. In
addition,   the  Master  Servicer  will  be  entitled  to  deduct  from  related
liquidation  proceeds all expenses  reasonably incurred in attempting to recover
amounts due on defaulted Loans and not yet repaid,  including payments to senior
lienholders,  legal  fees and  costs of legal  action,  real  estate  taxes  and
maintenance and preservation expenses.

         Liquidation  expenses  with  respect  to  defaulted  loans  do not vary
directly  with  the  outstanding  principal  balance  of the loan at the time of
default.  Therefore,  assuming  that a servicer took the same steps in realizing
upon a defaulted loan having a small remaining  principal balance as it would in
the case of a defaulted loan having a large  remaining  principal  balance,  the
amount  realized after expenses of liquidation  would be smaller as a percentage
of the  outstanding  principal  balance of the small loan than would be the case
with the defaulted loan having a large remaining  principal  balance.  Since the
mortgages  and deeds of trust  securing  the Home Equity Loans will be primarily
junior liens subordinate to the rights of the mortgagee under the related senior
mortgage(s) or deed(s) of trust, the proceeds from any liquidation, insurance or
condemnation  proceeds will be available to satisfy the  outstanding  balance of
such junior  lien only to the extent  that the claims of such senior  mortgagees
have been  satisfied  in full,  including  any  related  foreclosure  costs.  In
addition, a junior mortgagee may not foreclose on the property securing a junior
mortgage unless it forecloses  subject to any senior mortgage,  in which case it
must  either pay the entire  amount due on any senior  mortgage  to the  related
senior mortgagee at or prior to the foreclosure sale or undertake the obligation
to make  payments on any such senior  mortgage in the event the  mortgagor is in
default thereunder.  The Trust Fund will not have any source of funds to satisfy
any senior mortgages or make payments due to any senior mortgagees.

         Applicable  state  laws  generally  regulate  interest  rates and other
charges,   require  certain  disclosures,   and  require  licensing  of  certain
originators  and servicers of Loans.  In addition,  most states have other laws,
public  policy and general  principles of equity  relating to the  protection of
consumers,  unfair and deceptive  practices and practices which may apply to the
origination,  servicing and collection of the Loans. Depending on the provisions
of the  applicable  law and  the  specific  facts  and  circumstances  involved,
violations of these laws,  policies and  principles may limit the ability of the
Master  Servicer to collect all or part of the  principal  of or interest on the
Loans,  may entitle the borrower to a refund of amounts  previously paid and, in
addition,  could  subject  the Master  Servicer  to damages  and  administrative
sanctions. See "Certain Legal Aspects of the Loans".

ENVIRONMENTAL RISKS

         Federal,  state and local laws and  regulations  impose a wide range of
requirements on activities that may affect the  environment,  health and safety.
In certain  circumstances,  these laws and  regulations  impose  obligations  on
owners or  operators  of  residential  properties  such as those  subject to the
Loans.  The  failure to comply  with such  laws and  regulations  may  result in
fines and penalties.

         Under various federal,  state and local laws and regulations,  an owner
or operator of real estate may be liable for the costs of  addressing  hazardous
substances  on, in or beneath such property and related  costs.  Such  liability
could exceed the value of the property and the aggregate  assets of the owner or
operator. In addition, persons who transport or dispose of hazardous substances,
or  arrange  for  the   transportation,   disposal  or  treatment  of  hazardous
substances,  at off-site locations may also be held liable if there are releases
or threatened releases of hazardous substances at such off-site locations.

         Under  the laws of some  states  and under  the  federal  Comprehensive
Environmental Response, Compensation and Liability Act ("CERCLA"), contamination
of property may give rise to a lien on the property to assure the payment of the
costs of clean-up.  In several states, such a lien has priority over the lien of
an existing mortgage against such property.

         Under the laws of some states,  and under CERCLA and the federal  Solid
Waste Disposal Act,  there is a possibility  that a lender may be held liable as
an "owner" or "operator" for costs of addressing releases or threatened releases
of  hazardous  substances  at a  property,  or  releases  of  petroleum  from an
underground  storage  tank,  under  certain  circumstances.  See "Certain  Legal
Aspects of the Loans--Environmental Risks."

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

         The Loans may also be subject to federal laws, including:

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

                  (ii)  the  Equal  Credit  Opportunity  Act  and  Regulation  B
                  promulgated  thereunder,  which prohibit discrimination on the
                  basis of age, race,  color,  sex,  religion,  marital  status,
                  national origin,  receipt of public assistance or the exercise
                  of any right under the Consumer Credit  Protection Act, in the
                  extension of credit;

                  (iii) the Fair Credit  Reporting Act, which  regulates the use
                  and reporting of information  related to the borrower's credit
                  experience; and

                  (iv) for Loans that were  originated or closed after  November
                  7, 1989, the Home Equity Loan Consumer Protection Act of 1988,
                  which  requires  additional  application  disclosures,  limits
                  changes  that may be made to the loan  documents  without  the
                  borrower's consent and restricts a lender's ability to declare
                  a default or to suspend or reduce a borrower's credit limit to
                  certain enumerated events.

         The  Riegle  Act.  Certain  mortgage  loans are  subject  to the Riegle
Community Development and Regulatory  Improvement Act of 1994 (the "Riegle Act")
which  incorporates the Home Ownership and Equity  Protection Act of 1994. These
provisions impose additional disclosure and other requirements on creditors with
respect to  non-purchase  money  mortgage loans with high interest rates or high
up-front fees and charges. The provisions of the Riegle Act apply on a mandatory
basis to all  mortgage  loans  originated  on or after  October 1,  1995.  These
provisions can impose specific statutory  liabilities upon creditors who fail to
comply with their  provisions and may affect the  enforceability  of the related
loans.  In addition,  any assignee of the creditor would generally be subject to
all claims and defenses  that the consumer  could assert  against the  creditor,
including, without limitation, the right to rescind the mortgage loan.

         The Home Improvement  Contracts are also subject to the Preservation of
Consumers'  Claims and Defenses  regulations of the Federal Trade Commission and
other similar  federal and state  statutes and  regulations  (collectively,  the
"Holder in Due Course  Rules"),  which  protect  the  homeowner  from  defective
craftsmanship or incomplete work by a contractor.  These laws permit the obligor
to  withhold  payment  if the work  does not meet  the  quality  and  durability
standards  agreed to by the  homeowner  and the  contractor.  The  Holder in Due
Course  Rules  have the effect of  subjecting  any  assignee  of the seller in a
consumer credit  transaction to all claims and defenses which the obligor in the
credit sale transaction could assert against the seller of the goods.

         Violations  of certain  provisions  of these federal laws may limit the
ability of the Master  Servicer  to collect all or part of the  principal  of or
interest  on the Loans and in addition  could  subject the Trust Fund to damages
and administrative enforcement. See "Certain Legal Aspects of the Loans".

RATING OF THE SECURITIES

         It will be a condition  to the issuance of a class of  Securities  that
they be rated in one of the four highest rating  categories by the Rating Agency
identified in the related Prospectus Supplement.  Any such rating would be based
on among other  things,  the  adequacy of the value of the Trust Fund Assets and
any credit  enhancement  with respect to such class and will respect such Rating
Agency's  assessment  solely  of the  likelihood  that  holders  of a  class  of
Securities  will  receive  payments to which such  Securityholders  are entitled
under the related  Agreement.  Such rating will not  constitute an assessment of
the likelihood that principal prepayments on the related Loans will be made, the
degree to which the rate of such  prepayments  might differ from that originally
anticipated  or the  likelihood of early  optional  termination of the Series of
Securities.  Such rating shall not be deemed a recommendation to purchase,  hold
or sell Securities,  inasmuch as it does not address market price or suitability
for a particular  investor.  Such rating will not address the  possibility  that
prepayment  at higher or lower rates than  anticipated  by an investor may cause
such investor to experience a lower than  anticipated  yield or that an investor
purchasing a Security at a significant  premium might fail to recoup its initial
investment under certain prepayment scenarios.

         There is also no  assurance  that any such rating will remain in effect
for any given period of time or that it may not be lowered or withdrawn entirely
by the  Rating  Agency in the  future if in its  judgment  circumstances  in the
future so warrant.  In addition to being lowered or withdrawn due to any erosion
in the adequacy of the value of the Trust Fund Assets or any credit  enhancement
with respect to a Series, such rating might also be lowered or withdrawn,  among
other reasons,  because of an adverse change in the financial or other condition
of a credit  enhancement  provider  or a change  in the  rating  of such  credit
enhancement provider's long term debt.

         The amount, type and nature of credit enhancement,  if any, established
with  respect  to a class  of  Securities  will be  determined  on the  basis of
criteria  established by each Rating Agency rating classes of such Series.  Such
criteria  are  sometimes  based upon an  actuarial  analysis of the  behavior of
similar  loans in a larger  group.  Such  analysis is often the basis upon which
each Rating Agency  determines  the amount of credit  enhancement  required with
respect to each such class.  There can be no assurance that the historical  data
supporting any such actuarial analysis will accurately reflect future experience
nor any  assurance  that the data  derived  from a large pool of  similar  loans
accurately  predicts the  delinquency,  foreclosure  or loss  experience  of any
particular  pool of Loans.  No  assurance  can be given  that the  values of any
Properties have remained or will remain at their levels on the respective  dates
of  origination  of the related Loans.  If the  residential  real estate markets
should   experience  an  overall  decline  in  property  values  such  that  the
outstanding  principal  balances of the Loans in a particular Trust Fund and any
secondary  financing on the related  Properties  become equal to or greater than
the value of the Properties, the rates of delinquencies, foreclosures and losses
could be higher than those now  generally  experienced  in the mortgage  lending
industry. In addition,  adverse economic conditions (which may or may not affect
real property  values) may affect the timely  payment by mortgagors of scheduled
payments of principal and interest on the Loans and,  accordingly,  the rates of
delinquencies,  foreclosures  and losses with respect to any Trust Fund.  To the
extent that such losses are not covered by credit enhancement,  such losses will
be  borne,  at least in  part,  by the  holders  of one or more  classes  of the
Securities of the related Series. See "Rating".

BOOK-ENTRY REGISTRATION

         If  issued  in  book-entry  form,  such  registration  may  reduce  the
liquidity of the Securities in the secondary  trading market since investors may
be  unwilling  to  purchase  Securities  for which they cannot  obtain  physical
certificates.  Since transactions in Securities can be effected only through the
Depository Trust Company ("DTC"), participating organizations  ("Participants"),
Financial  Intermediaries  and certain banks, the ability of a Securityholder to
pledge a Security  to persons or  entities  that do not  participate  in the DTC
system,  or  otherwise  to take  actions in respect of such  Securities,  may be
limited due to lack of a physical certificate representing the Securities.

         In addition, Securityholders may experience some delay in their receipt
of distributions of interest and principal on the Securities since distributions
are required to be forwarded by the Trustee to DTC and DTC will then be required
to credit such  distributions  to the accounts of Participants  which thereafter
will be  required  to credit  them to the  accounts  of  Securityholders  either
directly or indirectly through Financial Intermediaries. See "Description of the
Securities--Book-Entry Registration of Securities".

PRE-FUNDING ACCOUNTS

         If so  provided in the related  Prospectus  Supplement,  on the Closing
Date the Depositor will deposit an amount (the "Pre-Funded Amount") specified in
such Prospectus  Supplement into the Pre-Funding  Account. In no event shall the
Pre-Funded  Amount exceed 25% of the initial  aggregate  principal amount of the
Certificates  and/or Notes of the related Series of  Securities.  The Pre-Funded
Amount will be used to purchase Loans ("Subsequent  Loans") in a period from the
Closing  Date to a date not more than three  months after the Closing Date (such
period,  the "Funding  Period") from the Depositor (which, in turn, will acquire
such  Subsequent  Loans  from the  Seller or Sellers  specified  in the  related
Prospectus Supplement).  To the extent that the entire Pre-Funded Amount has not
been  applied to the  purchase  of  Subsequent  Loans by the end of the  related
Funding  Period,  any  amounts  remaining  in the  Pre-Funding  Account  will be
distributed   as  a  prepayment  of  principal  to   Certificateholders   and/or
Noteholders  on the  Distribution  Date  immediately  following  the  end of the
Funding  Period,  in the amounts and pursuant to the priorities set forth in the
related Prospectus Supplement.

LOWER CREDIT QUALITY TRUST FUND ASSETS

         Certain of the Trust Fund Assets  underlying  or securing,  as the case
may be, a Series  of  Securities  may have  been  made to lower  credit  quality
borrowers  who  have  marginal  credit  and  fall  into  one of two  categories:
customers with moderate income,  limited assets and other income characteristics
which cause difficulty in borrowing from banks and other traditional  sources of
lenders,  and customers with a derogatory  credit report  including a history of
irregular  employment,  previous bankruptcy  filings,  repossession of property,
charged-off loans and garnishment of wages. The average interest rate charged on
such Trust Fund Assets made to these types of borrowers is generally higher than
that  charged  by  lenders  that   typically   impose  more   stringent   credit
requirements.  The payment  experience on loans made to these types of borrowers
is likely  to be  different  (i.e.,  greater  likelihood  of later  payments  or
defaults,  less likelihood of prepayments)  from that on loans made to borrowers
with higher credit quality, and is likely to be more sensitive to changes in the
economic climate in the areas in which such borrowers reside.  See "The Mortgage
Pool" in the related Prospectus Supplement.

DELINQUENT TRUST FUND ASSETS

         No more than 20% (by  principal  balance)  of the Trust Fund Assets for
any particular  Series of Securities will be delinquent by their terms as of the
related Cut-off Date.

OTHER CONSIDERATIONS

         There is no assurance that the market value of the Trust Fund Assets or
any other  assets of a Series  will at any time be equal to or greater  than the
principal amount of the Securities of such Series then outstanding, plus accrued
interest thereon.  Moreover,  upon an event of default under the Agreement for a
Series  and a sale of the  assets in the Trust Fund or upon a sale of the assets
of a Trust Fund for a Series of Securities,  the Trustee,  the Master  Servicer,
the credit  enhancer,  if any, and any other service  provider  specified in the
related Prospectus Supplement generally will be entitled to receive the proceeds
of any such sale to the extent of unpaid  fees and other  amounts  owing to such
persons under the related  Agreement prior to distributions to  Securityholders.
Upon any such sale, the proceeds  thereof may be insufficient to pay in full the
principal of and interest on the Securities of such Series.

                                 THE TRUST FUND

         The Certificates of each Series will represent  interests in the assets
of the related  Trust Fund,  and the Notes of each Series will be secured by the
pledge of the assets of the related  Trust Fund.  The Trust Fund for each Series
will be held by the Trustee for the benefit of the related Securityholders. Each
Trust Fund will consist of certain  assets (the "Trust Fund Assets")  consisting
of a  pool  (each,  a  "Pool")  comprised  of  Loans  or  Private  Asset  Backed
Securities,  in each case as  specified  in the related  Prospectus  Supplement,
together  with  payments in respect of such Trust Fund Assets and certain  other
accounts,  obligations or  agreements,  in each case as specified in the related
Prospectus  Supplement.1  The Pool  will be  created  on the first day of the
month of the  issuance of the related  Series of  Securities  or such other date
specified in the Prospectus Supplement (the "Cut-off Date"). The Securities will
be  entitled to payment  from the assets of the  related  Trust Fund or Funds or
other assets pledged for the benefit of the  Securityholders as specified in the
related Prospectus Supplement and will not be entitled to payments in respect of
the assets of any other trust fund established by the Depositor.

- ----------
1        Whenever the terms "Pool",  "Certificates" and "Notes" are used in this
         Prospectus,  such  terms will be deemed to apply,  unless  the  context
         indicates  otherwise,   to  one  specific  Pool  and  the  Certificates
         representing  certain  undivided  interests in, or Notes secured by the
         assets of, a single trust fund (the "Trust Fund") consisting  primarily
         of the Loans in such Pool. Similarly, the term "Pass-Through Rate" will
         refer to the  Pass-Through  Rate borne by the  Certificates or Notes of
         one  specific  Series  and the  term  "Trust  Fund"  will  refer to one
         specific Trust Fund.


         The  Trust  Fund  Assets  will be  acquired  by the  Depositor,  either
directly  or  through  affiliates,  from  originators  or  sellers  which may be
affiliates of the Depositor  (the  "Sellers"),  and conveyed by the Depositor to
the  related  Trust  Fund.  Loans  acquired  by the  Depositor  will  have  been
originated in accordance with the  underwriting  criteria  specified below under
"Loan  ProgramnUnderwriting  Standards"  or as otherwise  described in a related
Prospectus Supplement. See "Loan Program--Underwriting Standards".

         The  Depositor  will cause the Trust Fund  Assets to be assigned to the
Trustee  named in the  related  Prospectus  Supplement  for the  benefit  of the
holders of the Securities of the related  Series.  The Master  Servicer named in
the related  Prospectus  Supplement  will service the Trust Fund Assets,  either
directly or through other servicing institutions ("Sub-Servicers"),  pursuant to
a Pooling and Servicing  Agreement among the Depositor,  the Master Servicer and
the Trustee with respect to a Series of Certificates,  or a servicing  agreement
(each,  a  "Servicing  Agreement")  between the Trustee  and the  Servicer  with
respect  to a Series of Notes,  and will  receive a fee for such  services.  See
"Loan Program" and "The Pooling and Servicing Agreement".  With respect to Loans
serviced by the Master Servicer through a Sub-Servicer, the Master Servicer will
remain liable for its servicing  obligations  under the related  Agreement as if
the Master Servicer alone were servicing such Loans.

         As  used  herein,  "Agreement"  means,  with  respect  to a  Series  of
Certificates,  the Pooling and Servicing Agreement or Trust Agreement,  and with
respect to a Series of Notes, the Indenture and the Servicing Agreement,  as the
context requires.

         If so  specified  in the related  Prospectus  Supplement,  a Trust Fund
relating to a Series of Securities may be a business trust formed under the laws
of the state specified in the related Prospectus  Supplement pursuant to a trust
agreement (each, a "Trust  Agreement")  between the Depositor and the trustee of
such Trust Fund.

         With respect to each Trust Fund,  prior to the initial  offering of the
related Series of Securities, the Trust Fund will have no assets or liabilities.
No Trust Fund is  expected  to engage in any  activities  other than  acquiring,
managing  and  holding  of the  related  Trust  Fund  Assets  and  other  assets
contemplated  herein and in the related  Prospectus  Supplement and the proceeds
thereof,  issuing  Securities and making payments and distributions  thereon and
certain  related  activities.  No Trust Fund is  expected  to have any source of
capital other than its assets and any related credit enhancement.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
only obligations of the Depositor with respect to a Series of Securities will be
to obtain certain  representations and warranties from the Sellers and to assign
to the Trustee for such Series of Securities the Depositor's rights with respect
to such representations and warranties. See "The Agreements--Assignment of Trust
Fund Assets".  The  obligations of the Master Servicer with respect to the Loans
will consist  principally of its  contractual  servicing  obligations  under the
related  Agreement  (including its obligation to enforce the  obligations of the
Sub-Servicers  or Sellers,  or both, as more fully described  herein under "Loan
Program--Representations      by     Sellers;      Repurchases"     and     "The
Agreements--Sub-Servicing  of Loans",  "--Assignment  of Trust Fund Assets") and
its  obligation,  if  any,  to  make  certain  cash  advances  in the  event  of
delinquencies  in  payments  on or with  respect  to the  Loans  in the  amounts
described   herein  under   "Description  of  the   Securities--Advances".   The
obligations  of  the  Master  Servicer  to  make  advances  may  be  subject  to
limitations,  to the  extent  provided  herein  and in  the  related  Prospectus
Supplement.

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

THE LOANS

         General.  For purposes hereof, "Home Equity Loans" includes "Closed-End
Loans" and  "Revolving  Credit Line  Loans".  The real  property  which  secures
repayment  of  the  Loans  is  referred  to as  "Properties".  Unless  otherwise
specified  in the related  Prospectus  Supplement,  the Loans will be secured by
mortgages or deeds of trust or other  similar  security  instruments  creating a
lien on a Property, which may be subordinated to one or more senior liens on the
related Properties,  each as described in the related Prospectus Supplement.  As
more fully  described  in the related  Prospectus  Supplement,  the Loans may be
"conventional"  loans or loans that are insured or guaranteed by a  governmental
agency such as the FHA or VA. The proceeds of the Closed-End Loans may have been
applied to the purchase of the related Property.

         The Properties  relating to Loans will consist primarily of detached or
semi-detached  one-  to  four-family  dwelling  units,  townhouses,   rowhouses,
individual condominium units, individual units in planned unit developments, and
certain other dwelling units ("Single Family  Properties")  or Small  Mixed-Used
Properties  (as defined  herein)  which  consist of  structures of not more than
three stories which include one- to four-family  residential  dwelling units and
space used for retail,  professional or other  commercial  uses. Such Properties
may include  vacation and second  homes,  investment  properties  and  leasehold
interests.  The  Properties  may be located in any one of the fifty states,  the
District of  Columbia,  Guam,  Puerto Rico or any other  territory of the United
States.

         The  payment  terms of the Loans to be included in a Trust Fund will be
described  in the  related  Prospectus  Supplement  and may  include  any of the
following features (or combination thereof) or other features,  all as described
above or in the related Prospectus Supplement:

                  (a) Interest may be payable at a fixed rate, a rate adjustable
                  from  time to time in  relation  to an  index  (which  will be
                  specified in the related Prospectus  Supplement),  a rate that
                  is fixed for a period of time or under  certain  circumstances
                  and is followed by an adjustable  rate, a rate that  otherwise
                  varies from time to time, or a rate that is  convertible  from
                  an adjustable  rate to a fixed rate.  Changes to an adjustable
                  rate may be subject to periodic  limitations,  maximum  rates,
                  minimum rates or a combination  of such  limitations.  Accrued
                  interest may be deferred and added to the  principal of a loan
                  for  such  periods  and  under  such  circumstances  as may be
                  specified  in the  related  Prospectus  Supplement.  Loans may
                  provide  for the  payment of interest at a rate lower than the
                  specified  interest  rate  borne by such  Mortgage  (the "Loan
                  Rate")  for a period of time or for the life of the Loan,  and
                  the amount of any  difference  may be  contributed  from funds
                  supplied by the Seller of the Property or another source.

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

                  (c) Monthly  payments of  principal  and interest may be fixed
                  for the life of the loan, may increase over a specified period
                  of time or may change from period to period. Loans may include
                  limits on periodic  increases  or  decreases  in the amount of
                  monthly payments and may include maximum or minimum amounts of
                  monthly payments.

                  (d)  Prepayments  of principal  may be subject to a prepayment
                  fee,  which  may be  fixed  for the  life  of the  loan or may
                  decline over time,  and may be prohibited  for the life of the
                  loan or for certain periods ("lockout periods"). Certain loans
                  may permit  prepayments  after  expiration  of the  applicable
                  lockout period and may require the payment of a prepayment fee
                  in connection with any such subsequent prepayment. Other loans
                  may  permit  prepayments  without  payment of a fee unless the
                  prepayment occurs during specified time periods. The loans may
                  include "due on sale"  clauses  which permit the  mortgagee to
                  demand payment of the entire loan in connection  with the sale
                  or certain transfers of the related Property.  Other loans may
                  be   assumable   by  persons   meeting  the  then   applicable
                  underwriting standards of the Seller.

         As more fully described in the related Prospectus Supplement,  interest
on each Revolving Credit Line Loan,  excluding  introduction  rates offered from
time to time during promotional  periods, is computed and payable monthly on the
average daily outstanding principal balance of such Loan. Principal amounts on a
Revolving  Credit  Line Loan may be drawn  down (up to a  maximum  amount as set
forth in the  related  Prospectus  Supplement)  or repaid  under each  Revolving
Credit  Line Loan from time to time,  but may be subject  to a minimum  periodic
payment. Except to the extent provided in the related Prospectus Supplement, the
Trust Fund will not include any amounts  borrowed under a Revolving  Credit Line
Loan after the Cut-off Date. The full amount of a Closed-End Loan is advanced at
the inception of the loan and generally is repayable in equal (or  substantially
equal)  installments  of an amount  to fully  amortize  such loan at its  stated
maturity.  Except to the extent provided in the related  Prospectus  Supplement,
the original  terms to stated  maturity of  Closed-End  Loan will not exceed 360
months. Under certain  circumstances,  under either a Revolving Credit Line Loan
or a Closed-End  Loan, a borrower may choose an interest only payment option and
is obligated to pay only the amount of interest which accrues on the loan during
the billing  cycle.  An interest  only  payment  option may be  available  for a
specified  period  before the  borrower  must begin  paying at least the minimum
monthly payment of a specified  percentage of the average outstanding balance of
the loan.

         The aggregate principal balance of Loans secured by Properties that are
owner-occupied  will be disclosed in the related Prospectus  Supplement.  Unless
otherwise specified in the related Prospectus  Supplement,  the sole basis for a
representation  that a given percentage of the Loans is secured by Single Family
Property   that  is   owner-occupied   will  be  either  (i)  the  making  of  a
representation  by the  borrower  at  origination  of the Loan  either  that the
underlying  Property  will be used by the  borrower for a period of at least six
months every year or that the borrower  intends to use the Property as a primary
residence or (ii) a finding that the address of the  underlying  Property is the
borrower's mailing address.

         The Loans may include  fixed-rate,  closed-end  mortgage  loans  having
terms  to  maturity  of up to 30  years  and  secured  by  first-lien  mortgages
originated on Properties  containing one to four  residential  units and no more
than  three   income   producing   non-residential   units   ("Small   Mixed-Use
Properties").  At least 50% of the units contained in a Small Mixed-Use Property
will consist of residential units. Income from such  non-residential  units will
not exceed 40% of the adjusted gross income of the related borrower. The maximum
Loan-to-Value  Ratio on Small  Mixed-Use  Properties  will not exceed 65%. Small
Mixed-Use  Properties may be owner occupied or investor  properties and the loan
purpose may be a refinancing or a purchase.

         Home  Improvement  Contracts.  The Trust  Fund  Assets for a Series may
consist,  in whole or part, of home improvement  installment sales contracts and
installment loan agreements (the "Home Improvement  Contracts")  originated by a
home  improvement  contractor,  a thrift or a commercial  mortgage banker in the
ordinary course of business. As specified in the related Prospectus  Supplement,
the Home  Improvement  Contracts  will  either be  unsecured  or  secured by the
Mortgages primarily on Single Family Properties which are generally  subordinate
to other  mortgages on the same Property,  or secured by purchase money security
interest  in  the  Home  Improvements  financed  thereby.  Except  as  otherwise
specified in the related Prospectus  Supplement,  the Home Improvement Contracts
will be  fully  amortizing  and may have  fixed  interest  rates  or  adjustable
interest  rates and may provide for other payment  characteristics  as described
below and in the related Prospectus Supplement.

         Except as otherwise specified in the related Prospectus Supplement, the
home  improvements  (the  "Home  Improvements")  securing  the Home  Improvement
Contracts  will  include,  but are not limited to,  replacement  windows,  house
siding,  new roofs,  swimming  pools,  satellite  dishes,  kitchen and  bathroom
remodeling goods and solar heating panels.

         The  initial  Loan-to-Value  Ratio of a Home  Improvement  Contract  is
computed in the manner described in the related Prospectus Supplement.

         Additional   Information.   Each  Prospectus  Supplement  will  contain
information, as of the date of such Prospectus Supplement and to the extent then
specifically known to the Depositor,  with respect to the Loans contained in the
related Pool, including (i) the aggregate  outstanding principal balance and the
average outstanding  principal balance of the Loans as of the applicable Cut-off
Date,  (ii) the type of property  securing the Loan (e.g.,  one- to  four-family
houses, individual units in condominium apartment buildings, vacation and second
homes or other real  property),  (iii) the  original  terms to  maturity  of the
Loans, (iv) the largest principal balance and the smallest  principal balance of
any of the Loans, (v) the earliest  origination date and latest maturity date of
any of the  Loans,  (vi) the  Loan-to-Value  Ratios  or  Combined  Loan-to-Value
Ratios, as applicable,  of the Loans,  (vii) the Loan Rates or annual percentage
rates ("APR") or range of Loan Rates or APR's borne by the Loans, and (viii) the
geographical  location  of the  Loans on a  state-by-state  basis.  If  specific
information  respecting  the Loans is not known to the Depositor at the time the
related Securities are initially offered, more general information of the nature
described  above will be  provided  in the related  Prospectus  Supplement,  and
specific information will be set forth in the Detailed Description.

         Except as otherwise specified in the related Prospectus Supplement, the
"Combined  Loan-to-Value  Ratio"  of a Loan  at any  given  time  is the  ratio,
expressed as a percentage,  of (i) the sum of (a) the original principal balance
of the Loan (or, in the case of a Revolving Credit Line Loan, the maximum amount
thereof  available)  and (b) the  outstanding  principal  balance at the date of
origination  of the Loan of any senior  mortgage  loan(s) or, in the case of any
open-ended  senior  mortgage  loan,  the maximum  available  line of credit with
respect  to  such  mortgage  loan,  regardless  of any  lesser  amount  actually
outstanding at the date of origination of the Loan, to (ii) the Collateral Value
of the related Property. Except as otherwise specified in the related Prospectus
Supplement,  the "Collateral Value" of the Property,  other than with respect to
certain Loans the proceeds of which were used to refinance an existing  mortgage
loan  (each,  a  "Refinance  Loan"),  is the lesser of (a) the  appraised  value
determined in an appraisal  obtained by the  originator at  origination  of such
Loan and (b) the sales price for such Property.  In the case of Refinance Loans,
the  "Collateral  Value" of the related  Property is the appraised value thereof
determined in an appraisal obtained at the time of refinancing.

PRIVATE ASSET BACKED SECURITIES

         General.   Private   Asset  Backed   Securities   may  consist  of  (a)
pass-through certificates or participation  certificates evidencing an undivided
interest  in  a  pool  of  home  equity  or  home  improvement   loans,  or  (b)
collateralized  mortgage  obligations secured by home equity or home improvement
loans.  Private  Asset  Backed  Securities  may include  stripped  asset  backed
securities  representing  an  undivided  interest in all or a part of either the
principal  distributions  (but not the interest  distributions)  or the interest
distributions (but not the principal distributions) or in some specified portion
of the principal and interest  distributions (but not all of such distributions)
on  certain  home  equity  or  home  improvement  loans.  Private  Asset  Backed
Securities will have been issued pursuant to a pooling and servicing  agreement,
an indenture or similar agreement (a "PABS Agreement").  The  seller/servicer of
the underlying  Loans will have entered into the PABS Agreement with the trustee
under such PABS Agreement (the "PABS  Trustee").  The PABS Trustee or its agent,
or a custodian,  will  possess the loans  underlying  such Private  Asset Backed
Security. Loans underlying a Private Asset Backed Security will be serviced by a
servicer (the "PABS Servicer")  directly or by one or more  subservicers who may
be  subject  to the  supervision  of the  PABS  Servicer.  Except  as  otherwise
specified in the related Prospectus Supplement, the PABS Servicer will be a FNMA
or FHLMC  approved  servicer and, if FHA Loans underlie the Private Asset Backed
Securities, approved by HUD as an FHA mortgagee.

         The issuer of the Private Asset Backed  Securities  (the "PABS Issuer")
will be a  financial  institution  or  other  entity  engaged  generally  in the
business of mortgage  lending,  a public agency or  instrumentality  of a state,
local or federal government,  or a limited purpose corporation organized for the
purpose of, among other  things,  establishing  trusts and acquiring and selling
housing  loans to such trusts and selling  beneficial  interests in such trusts.
The PABS Issuer shall not be an affiliate of the Depositor.  The  obligations of
the PABS  Issuer  will  generally  be  limited to  certain  representations  and
warranties  with  respect to the assets  conveyed  by it to the  related  trust.
Except as otherwise  specified in the related  Prospectus  Supplement,  the PABS
Issuer will not have  guaranteed any of the assets conveyed to the related trust
or any of the Private Asset Backed  Securities  issued under the PABS Agreement.
Additionally,  although the loans underlying the Private Asset Backed Securities
may be  guaranteed by an agency or  instrumentality  of the United  States,  the
Private Asset Backed Securities themselves will not be so guaranteed.

         Distributions  of principal  and  interest  will be made on the Private
Asset  Backed  Securities  on the  dates  specified  in the  related  Prospectus
Supplement.  The  Private  Asset  Backed  Securities  may be entitled to receive
nominal or no principal  distributions or nominal or no interest  distributions.
Principal  and interest  distributions  will be made on the Private Asset Backed
Securities by the PABS Trustee or the PABS Servicer. The PABS Issuer or the PABS
Servicer may have the right to repurchase  assets  underlying  the Private Asset
Backed Securities after a certain date or under other circumstances as specified
in the related Prospectus Supplement.

         Underlying  Loans. The home equity or home improvement loans underlying
the Private Asset Backed  Securities  may consist of fixed rate,  level payment,
fully amortizing  loans or graduated  payment loans,  buydown loans,  adjustable
rate loans,  or loans having  balloon or other special  payment  features.  Such
loans  may  be  secured  by  single  family  property,   multifamily   property,
manufactured  homes or by an  assignment of the  proprietary  lease or occupancy
agreement  relating to a specific  dwelling within a cooperative and the related
shares issued by such cooperative.  Except as otherwise specified in the related
Prospectus   Supplement,   the   underlying   loans  will  have  the   following
characterizations:   (i)  no  loan  will  have  had  a  Loan-to-Value  Ratio  at
origination  in excess  of 95%,  (ii)  each  single  family  loan  secured  by a
mortgaged  property  that  had  a  Loan-to-Value  ratio  in  excess  of  80%  at
origination will be covered by a primary mortgage  insurance policy,  (iii) each
loan will have had an original term to stated  maturity of not less than 5 years
and not more than 40 years,  (iv) no loan that was more than 89 days  delinquent
as to the payment of principal or interest will have been eligible for inclusion
in the assets  under the  related  PABS  Agreement,  (v) each loan (other than a
cooperative  loan) will be required to be covered by a standard hazard insurance
policy  (which  may be a  blanket  policy),  and (vi) each  loan  (other  than a
cooperative loan or a contract  secured by a manufactured  home) will be covered
by a title insurance policy.

         Credit  Support  Relating to Private  Asset Backed  Securities.  Credit
support  in  the  form  of  reserve  funds,   subordination   of  other  private
certificates issued under the PABS Agreement,  letters of credit,  surety bonds,
insurance policies or other types of credit support may be provided with respect
to the loans underlying the Private Asset Backed Securities themselves.

         Rating of Private Asset Backed Securities. The PABS upon their issuance
will have been assigned a rating in one of the four highest rating categories by
at least one nationally recognized statistical rating agency.

         Additional  Information.  The  Prospectus  Supplement  for a Series for
which the Trust Fund includes  Private Asset Backed  Securities will specify (i)
the aggregate  approximate principal amount and type of the Private Asset Backed
Securities to be included in the Trust Fund, (ii) certain characteristics of the
loans  which  comprise  the  underlying  assets  for the  Private  Asset  Backed
Securities including (A) the payment features of such loans, (B) the approximate
aggregate principal balance, if known, of underlying loans insured or guaranteed
by a governmental  entity, (C) the servicing fee or range of servicing fees with
respect to the loans,  and (D) the minimum and maximum stated  maturities of the
underlying  loans at  origination,  (iii) the  maximum  original  term-to-stated
maturity of the Private  Asset  Backed  Securities,  (iv) the  weighted  average
term-to-stated  maturity  of  the  Private  Asset  Backed  Securities,  (v)  the
pass-through or certificate  rate of the Private Asset Backed  Securities,  (vi)
the weighted  average  pass-through  or  certificate  rate of the Private  Asset
Backed  Securities,  (vii) the PABS Issuer, the PABS Servicer (if other than the
PABS  Issuer) and the PABS Trustee for such  Private  Asset  Backed  Securities,
(viii) certain characteristics of credit support, if any, such as reserve funds,
insurance  policies,  surety bonds,  letters of credit or guaranties relating to
the loans  underlying  the Private  Asset Backed  Securities  or to such Private
Asset Backed Securities themselves,  (ix) the term on which the underlying loans
for such Private Asset Backed  Securities  may, or are required to, be purchased
prior to their  stated  maturity or the stated  maturity  of the  Private  Asset
Backed  Securities,  (x) the terms on which loans may be  substituted  for those
originally underlying the Private Asset Backed Securities and (xi) to the extent
provided in a periodic  report to the  Trustee in its  capacity as holder of the
PABS, certain  information  regarding the status of the credit support,  if any,
relating to the PABS.

                                 USE OF PROCEEDS

         The net proceeds to be received from the sale of the Securities will be
applied by the Depositor to the purchase of Trust Fund Assets or will be used by
the  Depositor for general  corporate  purposes.  The Depositor  expects to sell
Securities  in Series from time to time,  but the timing and amount of offerings
of Securities will depend on a number of factors,  including the volume of Trust
Fund Assets acquired by the Depositor,  prevailing interest rates,  availability
of funds and general market conditions.

                                  THE DEPOSITOR

         Financial  Asset  Securities  Corp.,  the  Depositor,   is  a  Delaware
corporation  organized on August 2, 1995 for the limited  purpose of  acquiring,
owning and transferring Trust Fund Assets and selling interests therein or bonds
secured  thereby.  It is an  indirect  limited  purpose  finance  subsidiary  of
National  Westminster  Bank Plc and an affiliate of Greenwich  Capital  Markets,
Inc.,  a  registered  securities  broker-dealer.  The  Depositor  maintains  its
principal  office at 600  Steamboat  Road,  Greenwich,  Connecticut  06830.  Its
telephone number is (203) 625-2700.

         Neither the Depositor nor any of the Depositor's affiliates will insure
or guarantee distributions on the Securities of any Series.

                                  LOAN PROGRAM

         The Loans will have been purchased by the Depositor, either directly or
through  affiliates,  from Sellers.  Unless  otherwise  specified in the related
Prospectus  Supplement,  the Loans so acquired by the  Depositor  will have been
originated in accordance with the  underwriting  criteria  specified below under
"Underwriting Standards".

UNDERWRITING STANDARDS

         Each Seller will represent and warrant that all Loans originated and/or
sold by it to the Depositor or one of its affiliates will have been underwritten
in accordance with standards  consistent with those utilized by mortgage lenders
generally during the period of origination for similar types of loans. As to any
Loan  insured by the FHA or  partially  guaranteed  by the VA,  the Seller  will
represent that it has complied with underwriting  policies of the FHA or the VA,
as the case may be.

         Underwriting  standards  are  applied  by or on  behalf  of a lender to
evaluate the borrower's credit standing and repayment ability, and the value and
adequacy of the  Property as  collateral.  In general,  a  prospective  borrower
applying for a Loan is required to fill out a detailed  application  designed to
provide to the underwriting officer pertinent credit information,  including the
principal  balance and payment history with respect to any senior  mortgage,  if
any, which, unless otherwise specified in the related Prospectus Supplement, the
borrower's  income will be verified by the Seller. As part of the description of
the  borrower's  financial  condition,  the  borrower  generally  is required to
provide a current list of assets and  liabilities  and 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 local  merchants and lenders and
any record of bankruptcy.  In most cases, an employment verification is obtained
from  an  independent   source   (typically  the  borrower's   employer)   which
verification  reports  the  length of  employment  with that  organization,  the
current salary,  and whether it is expected that the borrower will continue such
employment  in the  future.  If a  prospective  borrower is  self-employed,  the
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 demand or savings accounts.

         In  determining  the adequacy of the property to be used as collateral,
an appraisal will  generally be made of each property  considered for financing.
The appraiser is generally  required to inspect the property,  issue a report on
its condition and, if  applicable,  verify that  construction,  if new, has been
completed.  The appraisal is based on the market value of comparable  homes, the
estimated rental income (if considered applicable by the appraiser) and the cost
of replacing the home. The value of the property being financed, as indicated by
the appraisal,  must be such that it currently  supports,  and is anticipated to
support in the future, the outstanding loan balance.

         Once all  applicable  employment,  credit and property  information  is
received,  a  determination  generally  is made as to  whether  the  prospective
borrower has  sufficient  monthly  income  available (i) to meet the  borrower's
monthly  obligations on the proposed mortgage loan (generally  determined on the
basis of the monthly payments due in the year of origination) and other expenses
related to the property (such as property  taxes and hazard  insurance) and (ii)
to meet monthly  housing  expenses and other  financial  obligations and monthly
living expenses.  The underwriting  standards  applied by Sellers,  particularly
with respect to the level of loan  documentation and the mortgagor's  income and
credit  history,  may be varied in  appropriate  cases where factors such as low
Combined Loan-to-Value Ratios or other favorable credit exist.

QUALIFICATIONS OF SELLERS

         Unless otherwise specified in the related Prospectus  Supplement,  each
Seller will be required to satisfy the  qualifications  set forth  herein.  Each
Seller must be an institution  experienced in originating and servicing loans of
the type contained in the related Pool in accordance with accepted practices and
prudent guidelines,  and must maintain satisfactory  facilities to originate and
service  those  loans.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  each  Seller will be a  seller/servicer  approved by either FNMA or
FHLMC.

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

         Each Seller will have made representations and warranties in respect of
the Loans sold by such Seller and  evidenced  by all, or a part,  of a Series of
Securities.  Except as otherwise specified in the related Prospectus Supplement,
such representations and warranties include,  among other things: (i) that title
insurance (or in the case of Properties located in areas where such policies are
generally not  available,  an attorney's  certificate of title) and any required
hazard  insurance  policy (or  certificate of title as  applicable)  remained in
effect on the date of  purchase  of the Loan from the  Seller by or on behalf of
the  Depositor;  (ii) that the  Seller had good title to each such Loan and such
Loan was subject to no offsets, defenses,  counterclaims or rights of rescission
except to the extent that any  buydown  agreement  described  herein may forgive
certain  indebtedness  of a borrower;  (iii) that each Loan  constituted a valid
lien  on  the  Property  (subject  only  to  permissible  liens  disclosed,   if
applicable,  title  insurance  exceptions,  if  applicable,  and  certain  other
exceptions  described  in the  Agreement)  and that the  Property  was free from
damage and was in acceptable  condition;  (iv) that there were no delinquent tax
or assessment liens against the Property; (v) that no required payment on a Loan
was more  than  thirty  days'  delinquent;  and (vi)  that each Loan was made in
compliance  with, and is enforceable  under,  all  applicable  local,  state and
federal laws and regulations in all material respects.

         If  so   specified   in  the   related   Prospectus   Supplement,   the
representations and warranties of a Seller in respect of a Loan will be made not
as of the Cut-off  Date but as of the date on which such Seller sold the Loan to
the Depositor or one of its affiliates. Under such circumstances,  a substantial
period  of time may  have  elapsed  between  such  date and the date of  initial
issuance of the Series of Securities  evidencing an interest in such Loan. Since
the  representations  and  warranties of a Seller do not address events that may
occur  following the sale of a Loan by such Seller,  its  repurchase  obligation
described  below will not arise if the relevant event that would  otherwise have
given rise to such an obligation with respect to a Loan occurs after the date of
sale of such Loan by such Seller to the  Depositor or its  affiliates.  However,
the  Depositor  will not  include  any Loan in the Trust  Fund for any Series of
Securities if anything has come to the Depositor's attention that would cause it
to believe  that the  representationes  and  warranties  of a Seller will not be
accurate and complete in all material respects in respect of such Loan as of the
date of initial  issuance of the  related  Series of  Securities.  If the Master
Servicer is also a Seller of Loans with  respect to a  particular  Series,  such
representations  will be in addition to the  representations and warranties made
by the Master Servicer in its capacity as a Master Servicer.

         The Master  Servicer  or the  Trustee,  if the Master  Servicer  is the
Seller,  will  promptly  notify  the  relevant  Seller  of  any  breach  of  any
representation  or warranty made by it in respect of a Loan which materially and
adversely  affects the  interests of the  Securityholders  in such Loan.  Unless
otherwise specified in the related Prospectus Supplement,  if such Seller cannot
cure such breach within 90 days following notice from the Master Servicer or the
Trustee,  as the case may be, then such Seller will be  obligated  either (i) to
repurchase such Loan from the Trust Fund at a price (the "Purchase Price") equal
to 100% of the unpaid principal balance thereof as of the date of the repurchase
plus accrued  interest thereon to the first day of the month following the month
of repurchase  at the Loan Rate (less any Advances or amount  payable as related
servicing  compensation  if the  Seller  is the  Master  Servicer)  or  (ii)  to
substitute for such Loan a replacement loan that satisfies certain  requirements
set forth in the Agreement.  If a REMIC election is to be made with respect to a
Trust Fund, unless otherwise specified in the related Prospectus Supplement, the
Master Servicer or a holder of the related residual  certificate  generally will
be obligated to pay any prohibited transaction tax which may arise in connection
with any such  repurchase or  substitution  and the Trustee must have received a
satisfactory  opinion of counsel that such repurchase or  substitution  will not
cause the Trust  Fund to lose its  status as a REMIC or  otherwise  subject  the
Trust Fund to a prohibited  transaction tax. The Master Servicer may be entitled
to reimbursement  for any such payment from the assets of the related Trust Fund
or from any holder of the related residual certificate.  See "Description of the
Securities--General".  Except in those cases in which the Master Servicer is the
Seller,  the Master Servicer will be required under the applicable  Agreement to
enforce  this  obligation  for the benefit of the Trustee and the holders of the
Securities,  following the practices it would employ in its good faith  business
judgment  were it the  owner  of such  Loan.  This  repurchase  or  substitution
obligation will constitute the sole remedy available to holders of Securities or
the Trustee for a breach of representation by a Seller.

         Neither  the  Depositor  nor the  Master  Servicer  (unless  the Master
Servicer is the Seller) will be obligated to purchase or  substitute a Loan if a
Seller  defaults on its  obligation to do so, and no assurance can be given that
Sellers will carry out their respective  repurchase or substitution  obligations
with respect to Loans.  However, to the extent that a breach of a representation
and warranty of a Seller may also constitute a breach of a  representation  made
by  the  Master  Servicer,   the  Master  Servicer  may  have  a  repurchase  or
substitution obligation as described below under "The  Agreements--Assignment of
Trust Fund Assets".

                          DESCRIPTION OF THE SECURITIES

         Each  Series  of  Certificates  will be  issued  pursuant  to  separate
agreements  (each, a "Pooling and Servicing  Agreement" or a "Trust  Agreement")
among the  Depositor,  the  Servicer,  if the Series  relates to Loans,  and the
Trustee. A form of Pooling and Servicing  Agreement and Trust Agreement has been
filed as an exhibit to the Registration Statement of which this Prospectus forms
a part.  Each  Series of Notes  will be issued  pursuant  to an  indenture  (the
"Indenture")  between the related Trust Fund and the entity named in the related
Prospectus  Supplement as trustee (the "Trustee") with respect to such Series. A
form of Indenture has been filed as an exhibit to the Registration  Statement of
which  this  Prospectus  forms a part.  A Series  may  consist of both Notes and
Certificates.  Each  Agreement,  dated as of the related  Cut-off Date,  will be
among the Depositor,  the Master Servicer and the Trustee for the benefit of the
holders of the Securities of such Series.  The provisions of each Agreement will
vary depending upon the nature of the Securities to be issued thereunder and the
nature of the related  Trust Fund.  The  following  summaries  describe  certain
provisions which may appear in each Agreement.  The Prospectus  Supplement for a
Series of Securities  will  describe any provision of the Agreement  relating to
such Series that mainly differs from the description  thereof  contained in this
Prospectus.  The summaries do not purport to be complete and are subject to, and
are qualified in their  entirety by reference  to, all of the  provisions of the
Agreement  for  each  Series  of  Securities  and  the   applicable   Prospectus
Supplement.  The  Depositor  will  provide  a  copy  of the  Agreement  (without
exhibits) relating to any Series without charge upon written request of a holder
of record of a Security of such Series  addressed to Financial Asset  Securities
Corp., 600 Steamboat Road, Greenwich, Connecticut 06830, Attention: Asset Backed
Finance Group.

GENERAL

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Certificates  of each Series will be issued in  book-entry  or fully  registered
form,  in the  authorized  denominations  specified  in the  related  Prospectus
Supplement,  will  evidence  specified  beneficial  ownership  interests  in the
related Trust Fund created  pursuant to each  Agreement and will not be entitled
to  payments  in  respect  of the  assets  included  in  any  other  Trust  Fund
established  by  the  Depositor.  Unless  otherwise  specified  in  the  related
Prospectus Supplement,  the Notes of each Series will be issued in book-entry or
fully registered form, in the authorized  denominations specified in the related
Prospectus  Supplement,  will be  secured  by the  pledge  of the  assets of the
related Trust Fund and will not be entitled to payments in respect of the assets
included in any other Trust Fund  established by the  Depositor.  The Securities
will  not  represent  obligations  of  the  Depositor  or any  affiliate  of the
Depositor. Certain of the Loans may be guaranteed or insured as set forth in the
related  Prospectus  Supplement.  Each Trust Fund will consist of, to the extent
provided in the Agreement,  (i) the Trust Fund Assets,  as from time to time are
subject to the related  Agreement  (exclusive  of any amounts  specified  in the
related Prospectus Supplement ("Retained Interest")),  including all payments of
interest and principal received with respect to the Loans after the Cut-off Date
(to the extent not applied in  computing  the Cut-off Date  Principal  Balance);
(ii) such  assets  as from  time to time are  required  to be  deposited  in the
related Security Account, as described below under "The  Agreements--Payments on
Loans;  Deposits to Security  Account";  (iii) property which secured a Loan and
which is acquired on behalf of the  Securityholders  by  foreclosure  or deed in
lieu of  foreclosure  and (iv) any  insurance  policies or other forms of credit
enhancement  required to be maintained pursuant to the related Agreement.  If so
specified in the related  Prospectus  Supplement,  a Trust Fund may also include
one or more of the following:  reinvestment  income on payments  received on the
Trust Fund Assets,  a Reserve  Account,  a mortgage  pool  insurance  policy,  a
Special  Hazard  Insurance  Policy,  a Bankruptcy  Bond,  one or more letters of
credit, a surety bond, guaranties or similar instruments or other agreements.

         Each Series of Securities  will be issued in one or more classes.  Each
class  of  Securities  of a  Series  will  evidence  beneficial  ownership  of a
specified  percentage  (which may be 0%) or portion of future interest  payments
and a  specified  percentage  (which may be 0%) or  portion of future  principal
payments  on the  Trust  Fund  Assets in the  related  Trust  Fund.  A Series of
Securities  may include one or more  classes that are senior in right to payment
to one or more other classes of  Securities of such Series.  One or more classes
of Securities of a Series may be entitled to receive distributions of principal,
interest or any combination  thereof.  Distributions on one or more classes of a
Series of Securities may be made prior to one or more other  classes,  after the
occurrence of specified events, in accordance with a schedule or formula, on the
basis of collections  from  designated  portions of the Trust Fund Assets in the
related  Trust Fund or on a different  basis,  in each case as  specified in the
related Prospectus Supplement.  The timing and amounts of such distributions may
vary  among  classes  or  over  time  as  specified  in the  related  Prospectus
Supplement.

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
distributions of principal and interest (or, where applicable, of principal only
or interest only) on the related  Securities will be made by the Trustee on each
Distribution Date (i.e.,  monthly or at such other intervals and on the dates as
are specified in the  Prospectus  Supplement)  in proportion to the  percentages
specified in the related  Prospectus  Supplement.  Distributions will be made to
the  persons  in whose  names  the  Securities  are  registered  at the close of
business on the dates specified in the related  Prospectus  Supplement  (each, a
"Record  Date").  Distributions  will  be made in the  manner  specified  in the
Prospectus  Supplement to the persons entitled thereto at the address  appearing
in the register maintained for holders of Securities (the "Security  Register");
provided,  however,  that the final distribution in retirement of the Securities
will be made only upon  presentation  and  surrender  of the  Securities  at the
office or agency of the  Trustee  or other  person  specified  in the  notice to
Securityholders of such final distribution.

         The Securities  will be freely  transferable  and  exchangeable  at the
Corporate  Trust  Office of the Trustee as set forth in the  related  Prospectus
Supplement.  No service charge will be made for any  registration of exchange or
transfer of  Securities  of any Series but the Trustee may require  payment of a
sum sufficient to cover any related tax or other governmental charge.

         Under  current law the  purchase  and holding of a class of  Securities
entitled  only to a  specified  percentage  of  payments  of either  interest or
principal  or a notional  amount of other  interest or  principal on the related
Loans or a class of  Securities  entitled to receive  payments  of interest  and
principal  on the  Loans  only  after  payments  to other  classes  or after the
occurrence of certain  specified  events by or on behalf of any employee benefit
plan or other retirement  arrangement  (including individual retirement accounts
and annuities,  Keogh plans and collective investment funds in which such plans,
accounts or  arrangements  are  invested)  subject to provisions of ERISA or the
Code may result in prohibited  transactions  within the meaning of ERISA and the
Code.  See "ERISA  Considerations".  Unless  otherwise  specified in the related
Prospectus  Supplement,  the transfer of  Securities of such a class will not be
registered  unless the  transferee  (i)  represents  that it is not,  and is not
purchasing on behalf of, any such plan,  account or arrangement or (ii) provides
an opinion of counsel  satisfactory  to the Trustee and the  Depositor  that the
purchase of Securities of such a class by or on behalf of such plan,  account or
arrangement  is  permissible  under  applicable  law and  will not  subject  the
Trustee,  the Master Servicer or the Depositor to any obligation or liability in
addition to those undertaken in the Agreements.

         As to each Series,  an election may be made to treat the related  Trust
Fund or  designated  portions  thereof  as a "real  estate  mortgage  investment
conduit" or "REMIC" as defined in the Code.  The related  Prospectus  Supplement
will  specify  whether  a  REMIC  election  is to be  made.  Alternatively,  the
Agreement  for a Series may  provide  that a REMIC  election  may be made at the
discretion  of the  Depositor  or the  Master  Servicer  and may only be made if
certain  conditions  are  satisfied.  As to  any  such  Series,  the  terms  and
provisions applicable to the making of a REMIC election, as well as any material
federal  income tax  consequences  to  Securityholders  not otherwise  described
herein,  will be set  forth in the  related  Prospectus  Supplement.  If such an
election is made with respect to a Series, one of the classes will be designated
as evidencing the sole class of "residual  interests" in the related  REMIC,  as
defined in the Code.  All other  classes  of  Securities  in such a Series  will
constitute  "regular interests" in the related REMIC, as defined in the Code. As
to each Series with respect to which a REMIC  election is to be made, the Master
Servicer or a holder of the related  residual  certificate  will be obligated to
take  all  actions  required  in  order  to  comply  with  applicable  laws  and
regulations and will be obligated to pay any prohibited  transaction  taxes. The
Master Servicer,  to the extent set forth in the related Prospectus  Supplement,
will be entitled to  reimbursement  for any such  payment from the assets of the
Trust Fund or from any holder of the related residual certificate.

DISTRIBUTIONS ON SECURITIES

         General.   In  general,   the  method  of  determining  the  amount  of
distributions  on a particular  Series of Securities  will depend on the type of
credit  support,  if any, that is used with respect to such Series.  See "Credit
Enhancement".  Set forth below are  descriptions  of various methods that may be
used to determine the amount of  distributions on the Securities of a particular
Series.  The Prospectus  Supplement for each Series of Securities  will describe
the  method  to be  used in  determining  the  amount  of  distributions  on the
Securities of such Series.

         Distributions  allocable  to principal  and interest on the  Securities
will be made by the  Trustee  out of, and only to the  extent  of,  funds in the
related  Security  Account,  including  any funds  transferred  from any Reserve
Account (a "Reserve Account"). As between Securities of different classes and as
between distributions of principal (and, if applicable, between distributions of
Principal  Prepayments,  as defined below, and scheduled  payments of principal)
and interest,  distributions  made on any  Distribution  Date will be applied as
specified in the related Prospectus  Supplement.  Unless otherwise  specified in
the related Prospectus Supplement,  the distributions to any class of Securities
will be made pro rata to all Securityholders of that class.

         Available Funds. All  distributions on the Securities of each Series on
each Distribution Date will be made from the Available Funds described below, in
accordance  with the terms  described in the related  Prospectus  Supplement and
specified in the Agreement.  Unless otherwise provided in the related Prospectus
Supplement,  "Available  Funds" for each Distribution Date will equal the sum of
the following amounts:

                  (i) the aggregate of all previously  undistributed payments on
                  account of principal (including Principal Prepayments, if any,
                  and  prepayment  penalties,  if so  provided  in  the  related
                  Prospectus  Supplement)  and  interest  on  the  Loans  in the
                  related  Trust  Fund  (including   Liquidation   Proceeds  and
                  Insurance  Proceeds and amounts  drawn under letters of credit
                  or  other   credit   enhancement   instruments   as  permitted
                  thereunder and as specified in the related Agreement) received
                  by the Master  Servicer after the Cut-off Date and on or prior
                  to the  day of the  month  of the  related  Distribution  Date
                  specified   in  the   related   Prospectus   Supplement   (the
                  "Determination Date") except

                                    (a)    all  payments  which  were  due on or
                  before the Cut-off Date;

                                    (b)  all   Liquidation   Proceeds   and  all
                  Insurance  Proceeds,  all Principal  Prepayments and all other
                  proceeds  of  any  Loan  purchased  by the  Depositor,  Master
                  Servicer,  any  Sub-Servicer  or any  Seller  pursuant  to the
                  Agreement  that  were  received  after the  prepayment  period
                  specified in the related Prospectus Supplement and all related
                  payments  of  interest  representing  interest  for any period
                  after the interest accrual period;

                                    (c) all scheduled  payments of principal and
                  interest due on a date or dates  subsequent  to the Due Period
                  relating to such Distribution Date;

                                    (d) amounts  received on particular Loans as
                  late  payments  of  principal  or  interest  or other  amounts
                  required  to be paid by  borrowers,  but only to the extent of
                  any unreimbursed advance in respect thereof made by the Master
                  Servicer   (including  the  related   Sub-Servicers,   Support
                  Servicers or the Trustee);

                                    (e) amounts representing  reimbursement,  to
                  the extent  permitted by the Agreement and as described  under
                  "Advances"  below,  for advances made by the Master  Servicer,
                  Sub-Servicers,  Support  Servicers  or the  Trustee  that were
                  deposited into the Security Account,  and amounts representing
                  reimbursement  for certain other losses and expenses  incurred
                  by the Master Servicer or the Depositor and described below;

                                    (f)  that  portion  of  each  collection  of
                  interest  on a  particular  Loan  in  such  Trust  Fund  which
                  represents  servicing   compensation  payable  to  the  Master
                  Servicer or  Retained  Interest  which is to be retained  from
                  such  collection  or is permitted to be retained  from related
                  Insurance Proceeds,  Liquidation Proceeds or proceeds of Loans
                  purchased pursuant to the Agreement;

                  (ii) the amount of any  advance  made by the Master  Servicer,
                  Sub Servicer,  Support  Servicer or Trustee as described under
                  "Advances" below and deposited by it in the Security Account;

                  (iii) if applicable, amounts withdrawn from a Reserve Account;

                  (iv) if applicable, amounts provided under a letter of credit,
                  insurance policy, surety bond or other third-party guaranties;
                  and

                  (v)  if   applicable,   the  amount  of  prepayment   interest
                  shortfall.

         Distributions of Interest.  Unless  otherwise  specified in the related
Prospectus Supplement,  interest will accrue on the aggregate Security Principal
Balance  (or,  in the case of  Securities  (i)  entitled  only to  distributions
allocable to interest,  the aggregate  notional principal balance or (ii) which,
under  certain  circumstances,  allow  for the  accrual  of  interest  otherwise
scheduled  for payment to remain unpaid until the  occurrence of certain  events
specified  in the related  Prospectus  Supplement)  of each class of  Securities
entitled to interest  from the date,  at the  Pass-Through  Rate (which may be a
fixed rate or rate  adjustable as specified in such  Prospectus  Supplement) and
for the periods specified in such Prospectus Supplement. To the extent funds are
available  therefor,  interest accrued during each such specified period on each
class of Securities  entitled to interest (other than a class of Securities that
provides for interest that accrues,  but is not currently  payable,  referred to
hereafter as "Accrual  Securities")  will be  distributable  on the Distribution
Dates  specified  in the  related  Prospectus  Supplement  until  the  aggregate
Security  Principal Balance of the Securities of such class has been distributed
in full or, in the case of Securities  entitled only to distributions  allocable
to interest,  until the aggregate  notional principal balance of such Securities
is  reduced  to  zero or for  the  period  of  time  designated  in the  related
Prospectus Supplement.  The original Security Principal Balance of each Security
will equal the  aggregate  distributions  allocable  to  principal to which such
Security is  entitled.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  distributions  allocable to interest on each  Security  that is not
entitled to distributions allocable to principal will be calculated based on the
notional principal balance of such Security. The notional principal balance of a
Security  will not  evidence  an  interest in or  entitlement  to  distributions
allocable to principal but will be used solely for convenience in expressing the
calculation of interest and for certain other purposes.

         Interest  payable on the Securities of a Series on a Distribution  Date
will include all  interest  accrued  during the period  specified in the related
Prospectus Supplement. In the event interest accrues over a period ending two or
more days prior to a Distribution  Date, the effective yield to  Securityholders
will be reduced from the yield that would  otherwise be  obtainable  if interest
payable on the Security  were to accrue  through the day  immediately  preceding
each Distribution Date, and the effective yield (at par) to Securityholders will
be less than the indicated coupon rate.

         With  respect to any class of Accrual  Securities,  if specified in the
related Prospectus Supplement,  any interest that has accrued but is not paid on
a given  Distribution  Date will be added to the  aggregate  Security  Principal
Balance of such class of Securities on that Distribution Date.  Distributions of
interest  on any  class of  Accrual  Securities  will  commence  only  after the
occurrence of the events specified in the related Prospectus  Supplement.  Prior
to such  time,  the  beneficial  ownership  interest  of such  class of  Accrual
Securities in the Trust Fund, as reflected in the aggregate  Security  Principal
Balance of such class of Accrual Securities,  will increase on each Distribution
Date by the amount of interest that accrued on such class of Accrual  Securities
during the  preceding  interest  accrual  period but that was not required to be
distributed to such class on such  Distribution  Date. Any such class of Accrual
Securities will thereafter accrue interest on its outstanding Security Principal
Balance as so adjusted.

         Distributions  of Principal.  The related  Prospectus  Supplement  will
specify the method by which the amount of  principal  to be  distributed  on the
Securities on each  Distribution Date will be calculated and the manner in which
such  amount  will be  allocated  among the  classes of  Securities  entitled to
distributions  of principal.  The aggregate  Security  Principal  Balance of any
class of Securities entitled to distributions of principal generally will be the
aggregate  original  Security  Principal  Balance  of such  class of  Securities
specified in such Prospectus  Supplement,  reduced by all distributions reported
to the holders of such Securities as allocable to principal and, (i) in the case
of  Accrual  Securities,   increased  by  all  interest  accrued  but  not  then
distributable on such Accrual Securities and (ii) in the case of adjustable rate
Securities, subject to the effect of negative amortization, if applicable.

         If so  provided  in the  related  Prospectus  Supplement,  one or  more
classes of  Securities  will be entitled  to receive  all or a  disproportionate
percentage  of the payments of principal  which are received  from  borrowers in
advance  of  their  scheduled  due  dates  and are not  accompanied  by  amounts
representing scheduled interest due after the month of such payments ("Principal
Prepayments") in the percentages and under the  circumstances or for the periods
specified  in such  Prospectus  Supplement.  Any such  allocation  of  Principal
Prepayments to such class or classes of Securityholders  will have the effect of
accelerating  the amortization of such Securities while increasing the interests
evidenced by other Securities in the Trust Fund. Increasing the interests of the
other  Securities  relative  to  that of  certain  Securities  allocated  by the
principal   prepayments  is  intended  to  preserve  the   availability  of  the
subordination    provided    by   such    other    Securities.    See    "Credit
EnhancementnSubordination".

         Unscheduled Distributions. The Securities will be subject to receipt of
distributions   before   the  next   scheduled   Distribution   Date  under  the
circumstances  and  in  the  manner  described  below  and  in  such  Prospectus
Supplement. If applicable, the Trustee will be required to make such unscheduled
distributions on the day and in the amount  specified in the related  Prospectus
Supplement if, due to  substantial  payments of principal  (including  Principal
Prepayments)  on the Trust Fund  Assets,  the  Trustee  or the  Master  Servicer
determines  that the funds  available or  anticipated  to be available  from the
Security Account and, if applicable, any Reserve Account, may be insufficient to
make required  distributions on the Securities on such Distribution Date. Unless
otherwise specified in the related Prospectus Supplement, the amount of any such
unscheduled  distribution  that is allocable  to  principal  will not exceed the
amount that would otherwise have been required to be distributed as principal on
the Securities on the next Distribution Date. Unless otherwise  specified in the
related  Prospectus  Supplement,  the  unscheduled  distributions  will  include
interest  at the  applicable  Pass-Through  Rate (if any) on the  amount  of the
unscheduled  distribution  allocable to principal for the period and to the date
specified in such Prospectus Supplement.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
distributions  allocable to principal in any  unscheduled  distribution  will be
made in the same  priority  and  manner as  distributions  of  principal  on the
Securities would have been made on the next Distribution  Date, and with respect
to Securities of the same class, unscheduled  distributions of principal will be
made on the same  basis as such  distributions  would have been made on the next
Distribution  Date on a pro rata basis.  Notice of any unscheduled  distribution
will be given by the Trustee prior to the date of such distribution.

ADVANCES

         To the extent provided in the related Prospectus Supplement, the Master
Servicer will be required to advance on or before each  Distribution  Date (from
its own funds,  funds advanced by  Sub-Servicers  or Support  Servicers or funds
held in the  Security  Account for future  distributions  to the holders of such
Securities),  an amount equal to the  aggregate  of payments of interest  and/or
principal that were  delinquent on the related  Determination  Date and were not
advanced by any  Sub-Servicer,  subject to the Master  Servicer's  determination
that such  advances  will be  recoverable  out of late  payments  by  borrowers,
Liquidation  Proceeds,  Insurance  Proceeds or  otherwise.  In addition,  to the
extent  provided in the related  Prospectus  Supplement,  a cash  account may be
established  to provide for  Advances  to be made in the event of certain  Trust
Fund Assets payment defaults or collection shortfalls.

         In making  Advances,  the Master  Servicer  will endeavor to maintain a
regular flow of  scheduled  interest  and  principal  payments to holders of the
Securities,  rather than to guarantee or insure against losses.  If Advances are
made by the Master  Servicer  from cash being  held for future  distribution  to
Securityholders,  the Master  Servicer  will replace such funds on or before any
future  Distribution  Date to the extent that funds in the  applicable  Security
Account on such  Distribution  Date would be less than the amount required to be
available for distributions to Securityholders on such date. Any Master Servicer
funds advanced will be  reimbursable to the Master Servicer out of recoveries on
the specific  Loans with respect to which such  Advances  were made (e.g.,  late
payments  made  by  the  related  borrower,   any  related  Insurance  Proceeds,
Liquidation  Proceeds or proceeds of any Loan purchased by a  Sub-Servicer  or a
Seller under the circumstances  described  hereinabove).  Advances by the Master
Servicer (and any advances by a Sub-Servicer or a Support Servicer) also will be
reimbursable to the Master Servicer (or Sub-Servicer or a Support Servicer) from
cash otherwise distributable to Securityholders (including the holders of Senior
Securities)  to the extent  that the Master  Servicer  determines  that any such
Advances  previously made are not ultimately  recoverable as described above. To
the extent provided in the related  Prospectus  Supplement,  the Master Servicer
also will be  obligated  to make  Advances,  to the  extent  recoverable  out of
Insurance  Proceeds,  Liquidation  Proceeds or otherwise,  in respect of certain
taxes and insurance  premiums not paid by borrowers on a timely basis.  Funds so
advanced are  reimbursable to the Master Servicer to the extent permitted by the
Agreement.  The  obligations  of the Master  Servicer  to make  advances  may be
supported by a cash advance reserve fund, a surety bond or other arrangement, in
each case as described in such Prospectus Supplement.

         The Master  Servicer or  Sub-Servicer  may enter into an  agreement  (a
"Support  Agreement")  with a Support  Servicer  pursuant  to which the  Support
Servicer   agrees  to  provide  funds  on  behalf  of  the  Master  Servicer  or
Sub-Servicer  in  connection  with the  obligation  of the  Master  Servicer  or
Sub-Servicer,  as the case may be, to make Advances.  The Support Agreement will
be  delivered  to the  Trustee and the Trustee  will be  authorized  to accept a
substitute  Support  Agreement  in exchange for an original  Support  Agreement,
provided  that such  substitution  of the Support  Agreement  will not adversely
affect the rating or ratings then in effect on the Securities.

         Unless otherwise specified in the related Prospectus Supplement, in the
event the Master Servicer,  a Sub-Servicer or a Support Servicer fails to make a
required  Advance,  the Trustee  will be  obligated  to make such Advance in its
capacity as successor servicer. If the Trustee makes such an Advance, it will be
entitled to be reimbursed  for such Advance to the same extent and degree as the
Master  Servicer,  a  Sub-Servicer  or a  Support  Servicer  is  entitled  to be
reimbursed for Advances.  See "Description of the  Securities--Distributions  on
Securities" herein.

COMPENSATING INTEREST

         If so  specified  in the  related  Prospectus  Supplement,  the  Master
Servicer will be required to remit to the Trustee,  with respect to each Loan in
the related Trust Fund as to which a principal prepayment in full or a principal
payment which is in excess of the scheduled  monthly payment and is not intended
to cure a delinquency was received during any Due Period, an amount, from and to
the extent of amounts  otherwise  payable to the Master  Servicer  as  servicing
compensation,  equal to the  excess,  if any,  of (a) 30 days'  interest  on the
principal balance of the related Loan at the Loan Rate net of the per annum rate
at which the Master  Servicer's  servicing  fee accrues,  over (b) the amount of
interest  actually  received on such Loan  during  such Due  Period,  net of the
Master Servicer's servicing fee.

REPORTS TO SECURITYHOLDERS

         Prior to or concurrently with each distribution on a Distribution Date,
the Master Servicer or the Trustee will furnish to each Securityholder of record
of the related  Series a statement  setting forth,  to the extent  applicable to
such Series of Securities, among other things:

                  (i) the amount of such  distribution  allocable to  principal,
                  separately  identifying the aggregate  amount of any Principal
                  Prepayments and any applicable  prepayment  penalties included
                  therein;

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

                  (iii)    the amount of any Advance;

                  (iv) the  aggregate  amount  (a)  otherwise  allocable  to the
                  Subordinated  Securityholders  on such Distribution  Date, and
                  (b) withdrawn  from the Reserve Fund, if any, that is included
                  in the amounts distributed to the Senior Securityholders;

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

                  (vi)  the  percentage  of  principal  payments  on  the  Loans
                  (excluding  prepayments),  if any,  which  such  class will be
                  entitled to receive on the following Distribution Date;

                  (vii) the percentage of Principal Prepayments on the Loans, if
                  any,  which  such  class  will be  entitled  to receive on the
                  following Distribution Date;

                  (viii)  the  related  amount  of  the  servicing  compensation
                  retained or withdrawn from the Security  Account by the Master
                  Servicer,  and the amount of additional servicing compensation
                  received by the Master  Servicer  attributable  to  penalties,
                  fees,  excess  Liquidation  Proceeds and other similar charges
                  and items;

                  (ix) the number and aggregate  principal balances of Loans (A)
                  delinquent  (exclusive of Loans in  foreclosure)  (1) 31 to 60
                  days,  (2) 61 to 90 days  and (3) 91 or more  days  and (B) in
                  foreclosure  and  delinquent  (1) 31 to 60 days,  (2) 61 to 90
                  days and (3) 91 or more days,  as of the close of  business on
                  the last day of the calendar month preceding such Distribution
                  Date;

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

                  (xi) if a class is  entitled  only to a  specified  portion of
                  payments of interest  on the Loans in the  related  Pool,  the
                  Pass-Through  Rate,  if  adjusted  from  the  date of the last
                  statement,  of the Loans expected to be applicable to the next
                  distribution to such class;

                  (xii) if  applicable,  the  amount  remaining  in any  Reserve
                  Account at the close of business on the Distribution Date;

                  (xiii)  the  Pass-Through  Rate  as of the  day  prior  to the
                  immediately preceding Distribution Date;

         and

                  (xiv) any  amounts  remaining  under  letters of credit,  pool
                  policies or other forms of credit enhancement.

         Where  applicable,  any amount set forth  above may be  expressed  as a
dollar amount per single  Security of the relevant  class having the  Percentage
Interest  specified  in  the  related  Prospectus  Supplement.   The  report  to
Securityholders  for any Series of  Securities  may include  additional or other
information of a similar nature to that specified above.

         In addition,  within a reasonable  period of time after the end of each
calendar  year,   the  Master   Servicer  or  the  Trustee  will  mail  to  each
Securityholder  of record at any time during such  calendar year a report (a) as
to the  aggregate  of amounts  reported  pursuant to (i) and (ii) above for such
calendar year or, in the event such person was a Securityholder of record during
a portion of such calendar year, for the applicable portion of such year and (b)
such other  customary  information  as may be deemed  necessary or desirable for
Securityholders to prepare their tax returns.

BOOK-ENTRY REGISTRATION OF SECURITIES

         As  described  in the  Prospectus  Supplement,  if not  issued in fully
registered  form,  each class of  Securities  will be  registered  as book-entry
certificates  (the  "Book-Entry   Securities").   Persons  acquiring  beneficial
ownership  interests  in the  Securities  ("Security  Owners")  will hold  their
Securities through the Depository Trust Company ("DTC") in the United States, or
Cedel Bank, societe anonyme ("CEDEL") or the Euroclear System  ("Euroclear") (in
Europe) if they are participants ("Participants") of such systems, or indirectly
through  organizations  which are  Participants in such systems.  The Book-Entry
Securities will be issued in one or more certificates  which equal the aggregate
principal balance of the Securities and will initially be registered in the name
of Cede & Co.,  the  nominee  of DTC.  CEDEL and  Euroclear  will  hold  omnibus
positions on behalf of their Participants through customers' securities accounts
in CEDEL's and Euroclear's  names on the books of their respective  depositaries
which in turn will hold such positions in customers'  securities accounts in the
depositaries'  names on the books of DTC. Citibank,  N.A. will act as depositary
for CEDEL and the Brussels,  Belgium branch of Morgan Guarantee Trust Company of
New York  ("Morgan")  will act as depositary for Euroclear (in such  capacities,
individually   the  "Relevant   Depositary"  and   collectively   the  "European
Depositaries"). Except as described below, no Security Owner will be entitled to
receive  a  physical  certificate  representing  such  Security  (a  "Definitive
Security"). Unless and until Definitive Securities are issued, it is anticipated
that the only "Securityholders" of the Securities will be Cede & Co., as nominee
of DTC.  Security Owners are only permitted to exercise their rights  indirectly
through Participants and DTC.

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

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

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

         Because of time zone  differences,  credits of  securities  received in
CEDEL or Euroclear as a result of a transaction  with a Participant will be made
during subsequent  securities  settlement  processing and dated the business day
following the DTC  settlement  date.  Such credits or any  transactions  in such
securities  settled  during such  processing  will be  reported to the  relevant
Euroclear or CEDEL  Participants on such business day. Cash received in CEDEL or
Euroclear as a result of sales of securities  by or through a CEDEL  Participant
(as  defined  herein) or  Euroclear  Participant  (as  defined  herein) to a DTC
Participant  will be received with value on the DTC settlement  date but will be
available  in the  relevant  CEDEL  or  Euroclear  cash  account  only as of the
business day following settlement in DTC.

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

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

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

         Euroclear was created in 1968 to hold  securities for its  participants
("Euroclear   Participants")  and  to  clear  and  settle  transactions  between
Euroclear  Participants  through  simultaneous  electronic  book-entry  delivery
against  payment,   thereby  eliminating  the  need  for  physical  movement  of
certificates and any risk from lack of simultaneous  transfers of securities and
cash.  Transactions  may be settled in any of 32  currencies,  including  United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described  above.  Euroclear  is operated  by the  Brussels,  Belgium  office of
Morgan,  under  contract  with  Euroclear  Clearance  Systems  S.C.,  a  Belgian
cooperative  corporation  (the  "Cooperative").  All operations are conducted by
Morgan,  and all Euroclear  securities  clearance  accounts and  Euroclear  cash
accounts are accounts  with the Euroclear  Operator,  not the  Cooperative.  The
Cooperative   establishes   policy  for   Euroclear   on  behalf  of   Euroclear
Participants.  Euroclear  Participants  include banks (including central banks),
securities brokers and dealers and other professional financial  intermediaries.
Indirect access to Euroclear is also available to other firms that clear through
or  maintain a  custodial  relationship  with a  Euroclear  Participant,  either
directly or indirectly.

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

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

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

         DTC  has  advised  the  Trustee  that,   unless  and  until  Definitive
Securities  are issued,  DTC will take any action  permitted  to be taken by the
holders of the Book-Entry  Securities under the applicable Agreement only at the
direction  of one or more  Financial  Intermediaries  to whose DTC  accounts the
Book-Entry Securities are credited, to the extent that such actions are taken on
behalf of  Financial  Intermediaries  whose  holdings  include  such  Book-Entry
Securities.  CEDEL or the Euroclear Operator,  as the case may be, will take any
other action  permitted to be taken by a  Securityholder  under the 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
Securities which conflict with actions taken with respect to other Securities.

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

         Although  DTC,  CEDEL  and  Euroclear  have  agreed  to  the  foregoing
procedures in order to facilitate  transfers of Securities 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.

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

                               CREDIT ENHANCEMENT

GENERAL

         Credit  enhancement may be provided with respect to one or more classes
of a Series  of  Securities  or with  respect  to the Trust  Fund  Assets in the
related Trust Fund. Credit enhancement may be in the form of a limited financial
guaranty policy issued by an entity named in the related Prospectus  Supplement,
the  subordination of one or more classes of the Securities of such Series,  the
establishment  of one or  more  Reserve  Accounts,  the  use of a  cross-support
feature,  use of a mortgage pool insurance policy, FHA Insurance,  VA Guarantee,
bankruptcy bond, special hazard insurance policy, surety bond, letter of credit,
guaranteed investment contract or another method of credit enhancement described
in the related  Prospectus  Supplement,  or any  combination  of the  foregoing.
Unless  otherwise  specified  in  the  related  Prospectus  Supplement,   credit
enhancement will not provide  protection  against all risks of loss and will not
guarantee  repayment  of the  entire  principal  balance of the  Securities  and
interest  thereon.  If losses  occur which  exceed the amount  covered be credit
enhancement or which are not covered by the credit enhancement,  Securityholders
will bear their allocable share of deficiencies.

SUBORDINATION

         Protection  afforded to holders of one or more classes of Securities of
a Series  by means  of the  subordination  feature  may be  accomplished  by the
preferential  right of holders of one or more other  classes of such Series (the
"Senior  Securities")  to  distributions  in  respect  of  scheduled  principal,
Principal Prepayments,  interest or any combination thereof that otherwise would
have been payable to holders of Subordinated  Securities under the circumstances
and to the extent specified in the related Prospectus Supplement. Protection may
also be  afforded  to the  holders  of Senior  Securities  of a Series  by:  (i)
reducing the ownership interest of the related Subordinated  Securities;  (ii) a
combination of the immediately preceding sentence and clause (i) above; or (iii)
as otherwise described in the related Prospectus  Supplement.  Delays in receipt
of scheduled  payments on the Loans and losses on  defaulted  Loans may be borne
first by the various  classes of  Subordinated  Securities and thereafter by the
various classes of Senior  Securities,  in each case under the circumstances and
subject to the limitations specified in such related Prospectus Supplement.  The
aggregate  distributions in respect of delinquent payments on the Loans over the
lives of the  Securities  or at any time,  the  aggregate  losses in  respect of
defaulted Loans which must be borne by the Subordinated  Securities by virtue of
subordination and the amount of the distributions otherwise distributable to the
Subordinated    Securityholders   that   will   be   distributable   to   Senior
Securityholders  on any  Distribution  Date may be limited as  specified  in the
related  Prospectus  Supplement.   If  aggregate  distributions  in  respect  of
delinquent  payments on the Loans or  aggregate  losses in respect of such Loans
were to exceed an amount specified in the related Prospectus Supplement, holders
of Senior Securities would experience losses on the Securities.

         In  addition to or in lieu of the  foregoing,  if so  specified  in the
related  Prospectus  Supplement,  all or any portion of distributions  otherwise
payable to holders  of  Subordinated  Securities  on any  Distribution  Date may
instead be deposited  into one or more  Reserve  Accounts  established  with the
Trustee or  distributed  to holders of Senior  Securities.  Such deposits may be
made on each  Distribution  Date, for specified  periods or until the balance in
the Reserve Account has reached a specified amount and,  following payments from
the Reserve Account to holders of Senior Securities or otherwise,  thereafter to
the extent  necessary to restore the balance in the Reserve  Account to required
levels, in each case as specified in the related Prospectus Supplement.  Amounts
on deposit in the  Reserve  Account  may be  released  to the holders of certain
classes of Securities at the times and under the circumstances specified in such
Prospectus Supplement.

         Various classes of Senior  Securities and  Subordinated  Securities may
themselves be subordinate  in their right to receive  certain  distributions  to
other classes of Senior and  Subordinated  Securities,  respectively,  through a
cross support mechanism or otherwise.

         As between  classes  of Senior  Securities  and as  between  classes of
Subordinated  Securities,  distributions may be allocated among such classes (i)
in the order of their scheduled  final  distribution  dates,  (ii) in accordance
with a schedule or formula,  (iii) in relation to the  occurrence of events,  or
(iv) otherwise,  in each case as specified in the related Prospectus Supplement.
As between  classes of  Subordinated  Securities,  payments to holders of Senior
Securities  on account of  delinquencies  or losses and  payments to any Reserve
Account will be allocated as specified in the related Prospectus Supplement.

SPECIAL HAZARD INSURANCE POLICIES

         A separate Special Hazard Insurance Policy may be obtained for the Pool
and issued by the insurer (the "Special  Hazard  Insurer")  named in the related
Prospectus  Supplement.  Each Special Hazard Insurance  Policy will,  subject to
limitations  described below, protect holders of the related Securities from (i)
loss by reason of damage to  Properties  caused by  certain  hazards  (including
earthquakes and, to a limited extent, tidal waves and related water damage or as
otherwise  specified in the related  Prospectus  Supplement) not insured against
under the standard form of hazard insurance policy for the respective  states in
which  the  Properties  are  located  or under a flood  insurance  policy if the
Property is located in a federally  designated  flood area, and (ii) loss caused
by reason of the  application  of the  coinsurance  clause  contained  in hazard
insurance policies. See "The AgreementsnHazard  Insurance".  Each Special Hazard
Insurance Policy will not cover losses  occasioned by fraud or conversion by the
Trustee or Master Servicer,  war, insurrection,  civil war, certain governmental
action,  errors in design, faulty workmanship or materials (except under certain
circumstances), nuclear or chemical reactions, flood (if the Property is located
in a federally  designated flood area),  nuclear or chemical  contamination  and
certain other risks.  The amount of coverage under any Special Hazard  Insurance
Policy will be  specified  in the related  Prospectus  Supplement.  Each Special
Hazard  Insurance  Policy will provide  that no claim may be paid unless  hazard
and, if applicable,  flood insurance on the Property securing the Loan have been
kept in force and other protection and preservation expenses have been paid.

         Subject to the foregoing limitations, and unless otherwise specified in
the related  Prospectus  Supplement,  each Special Hazard  Insurance Policy will
provide that where there has been damage to Property  securing a foreclosed Loan
(title to which has been  acquired by the insured) and to the extent such damage
is not covered by the hazard insurance policy or flood insurance policy, if any,
maintained by the borrower or the Master  Servicer,  the Special  Hazard Insurer
will pay the lesser of (i) the cost of repair or replacement of such property or
(ii) upon  transfer of the Property to the Special  Hazard  Insurer,  the unpaid
principal  balance of such Loan at the time of  acquisition  of such Property by
foreclosure or deed in lieu of foreclosure, plus accrued interest to the date of
claim  settlement  and certain  expenses  incurred by the Master  Servicer  with
respect to such Property. If the unpaid principal balance of a Loan plus accrued
interest and certain expenses is paid by the Special Hazard Insurer,  the amount
of further  coverage under the related Special Hazard  Insurance  Policy will be
reduced by such amount less any net proceeds from the sale of the Property.  Any
amount paid as the cost of repair of the Property will further  reduce  coverage
by such amount.

         The Master  Servicer may deposit cash, an irrevocable  letter of credit
or any other  instrument  acceptable to each Rating Agency rating the Securities
of the related  Series in a special trust account to provide  protection in lieu
of or in addition to that provided by a Special  Hazard  Insurance  Policy.  The
amount of any Special Hazard  Insurance  Policy or of the deposit to the special
trust account relating to such Securities in lieu thereof may be reduced so long
as any such  reduction  will not result in a  downgrading  of the rating of such
Securities by any such Rating Agency.

BANKRUPTCY BONDS

         A bankruptcy bond ("Bankruptcy Bond") for proceedings under the federal
Bankruptcy Code may be issued by an insurer named in such Prospectus Supplement.
Each Bankruptcy  Bond will cover certain losses  resulting from a reduction by a
bankruptcy court of scheduled  payments of principal and interest on a Loan or a
reduction by such court of the principal amount of a Loan and will cover certain
unpaid interest on the amount of such a principal reduction from the date of the
filing of a  bankruptcy  petition.  The required  amount of coverage  under each
Bankruptcy  Bond will be set forth in the  related  Prospectus  Supplement.  The
Master  Servicer may deposit cash, an irrevocable  letter of credit or any other
instrument acceptable to each Rating Agency rating the Securities of the related
Series  in a  special  trust  account  to  provide  protection  in lieu of or in
addition to that provided by a Bankruptcy Bond. Coverage under a Bankruptcy Bond
may be  cancelled  or reduced by the Master  Servicer  if such  cancellation  or
reduction  would not adversely  affect the then current rating or ratings of the
related  Securities.  See "Certain  Legal  Aspects of the  LoansnAnti-Deficiency
Legislation and Other Limitations on Lenders".

RESERVE ACCOUNTS

         Credit  support with respect to a Series of Securities  may be provided
by the  establishment  and  maintenance  with the  Trustee  for such  Series  of
Securities,  in trust,  of one or more Reserve  Accounts  for such  Series.  The
related  Prospectus  Supplement  will  specify  whether or not any such  Reserve
Accounts will be included in the Trust Fund for such Series.

         The  Reserve  Account  for a Series  will be funded (i) by the  deposit
therein of cash,  United  States  Treasury  securities,  instruments  evidencing
ownership of principal or interest payments thereon,  letters of credit,  demand
notes,  certificates of deposit or a combination thereof in the aggregate amount
specified in the related Prospectus Supplement, (ii) by the deposit therein from
time to  time  of  certain  amounts,  as  specified  in the  related  Prospectus
Supplement to which the Subordinate Securityholders,  if any, would otherwise be
entitled  or (iii) in such  other  manner  as may be  specified  in the  related
Prospectus Supplement.

         Any amounts on deposit in the Reserve  Account and the  proceeds of any
other  instrument  upon  maturity  will be held in cash or will be  invested  in
Permitted  Investments  which may include  obligations  of the United States and
certain agencies  thereof,  certificates of deposit,  certain  commercial paper,
time  deposits and bankers  acceptances  sold by eligible  commercial  banks and
certain  repurchase  agreements  of United  States  government  securities  with
eligible  commercial banks. If a letter of credit is deposited with the Trustee,
such letter of credit will be irrevocable. Any instrument deposited therein will
name the Trustee,  in its capacity as trustee for the holders of the Securities,
as beneficiary and will be issued by an entity  acceptable to each Rating Agency
that  rates  the  Securities.   Additional  information  with  respect  to  such
instruments  deposited in the Reserve  Accounts will be set forth in the related
Prospectus Supplement.

         Any amounts so deposited and payments on  instruments so deposited will
be available for withdrawal  from the Reserve  Account for  distribution  to the
holders of Securities for the purposes, in the manner and at the times specified
in the related Prospectus Supplement.

POOL INSURANCE POLICIES

         A separate  pool  insurance  policy  ("Pool  Insurance  Policy") may be
obtained  for the Pool and issued by the insurer (the "Pool  Insurer")  named in
the related Prospectus  Supplement.  Each Pool Insurance Policy will, subject to
the limitations  described below,  cover loss by reason of default in payment on
Loans  in the  Pool  in an  amount  equal  to a  percentage  specified  in  such
Prospectus  Supplement of the aggregate  principal  balance of such Loans on the
Cut-off  Date which are not  covered as to their  entire  outstanding  principal
balances by Primary Mortgage Insurance Policies.  As more fully described below,
the Master Servicer will present claims thereunder to the Pool Insurer on behalf
of itself,  the Trustee and the holders of the  Securities.  The Pool  Insurance
Policies,   however,  are  not  blanket  policies  against  loss,  since  claims
thereunder may only be made respecting  particular defaulted Loans and only upon
satisfaction of certain conditions  precedent  described below. Unless otherwise
specified in the related Prospectus Supplement, the Pool Insurance Policies will
not cover  losses due to a failure  to pay or denial of a claim  under a Primary
Mortgage Insurance Policy.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Pool  Insurance  Policy  will  provide  that no claims may be validly  presented
unless (i) any required Primary  Mortgage  Insurance Policy is in effect for the
defaulted  Loan and a claim  thereunder  has been  submitted  and settled;  (ii)
hazard  insurance on the related Property has been kept in force and real estate
taxes and other  protection and  preservation  expenses have been paid; (iii) if
there has been physical loss or damage to the Property,  it has been restored to
its  physical  condition  (reasonable  wear  and tear  excepted)  at the time of
issuance of the policy;  and (iv) the insured has acquired good and merchantable
title  to the  Property  free  and  clear  of  liens  except  certain  permitted
encumbrances.  Upon satisfaction of these conditions, the Pool Insurer will have
the option either (a) to purchase the property  securing the defaulted Loan at a
price equal to the principal balance thereof plus accrued and unpaid interest at
the Loan Rate to the date of  purchase  and  certain  expenses  incurred  by the
Master Servicer on behalf of the Trustee and Securityholders,  or (b) to pay the
amount by which the sum of the  principal  balance  of the  defaulted  Loan plus
accrued and unpaid interest at the Loan Rate to the date of payment of the claim
and the  aforementioned  expenses exceeds the proceeds received from an approved
sale of the Property,  in either case net of certain  amounts paid or assumed to
have been paid under the  related  Primary  Mortgage  Insurance  Policy.  If any
Property  securing a defaulted  Loan is damaged and  proceeds,  if any, from the
related  hazard  insurance  policy or the applicable  Special  Hazard  Insurance
Policy  are  insufficient  to  restore  the  damaged  Property  to  a  condition
sufficient  to permit  recovery  under the Pool  Insurance  Policy,  the  Master
Servicer  will not be  required  to expend its own funds to restore  the damaged
Property  unless it  determines  that (i) such  restoration  will  increase  the
proceeds to  securityholders  on liquidation of the Loan after  reimbursement of
the Master  Servicer for its expenses and (ii) such expenses will be recoverable
by it through  proceeds  of the sale of the  Property or proceeds of the related
Pool Insurance Policy or any related Primary Mortgage Insurance Policy.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Pool  Insurance  Policy will not insure  (and many  Primary  Mortgage  Insurance
Policies do not insure)  against loss  sustained by reason of a default  arising
from,  among  other  things,  (i)  fraud or  negligence  in the  origination  or
servicing of a Loan, including misrepresentation by the borrower, the originator
or persons involved in the origination  thereof,  or (ii) failure to construct a
Property  in  accordance  with plans and  specifications.  A failure of coverage
attributable  to one of the  foregoing  events  might  result in a breach of the
related Seller's representations described above, and, in such events might give
rise to an obligation on the part of such Seller to purchase the defaulted  Loan
if the breach  cannot be cured by such  Seller.  No Pool  Insurance  Policy will
cover (and many  Primary  Mortgage  Insurance  Policies do not cover) a claim in
respect of a defaulted  Loan  occurring  when the servicer of such Loan,  at the
time of default or thereafter, was not approved by the applicable insurer.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
original  amount of coverage  under each Pool  Insurance  Policy will be reduced
over the life of the related Securities by the aggregate dollar amount of claims
paid less the  aggregate  of the net amounts  realized by the Pool  Insurer upon
disposition of all foreclosed properties.  The amount of claims paid may include
certain expenses  incurred by the Master Servicer as well as accrued interest on
delinquent Loans to the date of payment of the claim. Accordingly,  if aggregate
net claims paid under any Pool Insurance Policy reach the original policy limit,
coverage  under that Pool  Insurance  Policy will be  exhausted  and any further
losses will be borne by the Securityholders.

FHA INSURANCE; VA GUARANTEES

         Loans designated in the related Prospectus Supplement as insured by the
FHA will be insured by the FHA as authorized under the United States Housing Act
of 1934, as amended. In addition to the Title I Program of the FHA, see "Certain
Legal  Considerations  -- Title I Program",  certain Loans will be insured under
various FHA programs  including  the standard FHA 203(b)  program to finance the
acquisition  of one- to  four-family  housing  units  and the FHA 245  graduated
payment mortgage  program.  These programs  generally limit the principal amount
and interest rates of the mortgage loans insured.

         The  insurance  premiums for Loans  insured by the FHA are collected by
lenders approved by the Department of Housing and Urban  Development  ("HUD") or
by the  Master  Servicer  or any  Sub-Servicer  and  are  paid to the  FHA.  The
regulations governing FHA single-family mortgage insurance programs provide that
insurance  benefits are payable either upon foreclosure (or other acquisition of
possession)  and  conveyance of the  mortgaged  premises to the United States of
America  or upon  assignment  of the  defaulted  Loan to the  United  States  of
America.  With respect to a defaulted  FHA-insured  Loan, the Master Servicer or
any Sub-Servicer is limited in its ability to initiate foreclosure  proceedings.
When it is determined, either by the Master Servicer or any Sub-Servicer or HUD,
that default was caused by  circumstances  beyond the mortgagor's  control,  the
Master  Servicer  or any  Sub-Servicer  is  expected  to make an effort to avoid
foreclosure by entering, if feasible, into one of a number of available forms of
forbearance  plans with the  mortgagor.  Such plans may involve the reduction or
suspension  of regular  mortgage  payments  for a  specified  period,  with such
payments to be made upon or before the  maturity  date of the  mortgage,  or the
recasting  of  payments  due under  the  mortgage  up to or,  other  than  Loans
originated  under the Title I Program of the FHA,  beyond the maturity  date. In
addition,  when a default caused by such circumstances is accompanied by certain
other criteria, HUD may provide relief by making payments to the Master Servicer
or any  Sub-Servicer  in partial or full  satisfaction  of amounts due under the
Loan (which  payments are to be repaid by the  mortgagor to HUD) or by accepting
assignment  of the loan  from the  Master  Servicer  or any  Sub-Servicer.  With
certain  exceptions,  at least three full monthly  installments  must be due and
unpaid  under the Loan,  and HUD must have  rejected any request for relief from
the  mortgagor  before the Master  Servicer  or any  Sub-Servicer  may  initiate
foreclosure proceedings.

         HUD has the option,  in most cases, to pay insurance  claims in cash or
in  debentures  issued by HUD.  Currently,  claims are being  paid in cash,  and
claims have not been paid in debentures  since 1965.  HUD  debentures  issued in
satisfaction  of FHA  insurance  claims  bear  interest  at the  applicable  HUD
debentures  interest  rate.  The Master  Servicer  or any  Sub-Servicer  of each
FHA-insured  Single Family Loan will be obligated to purchase any such debenture
issued in  satisfaction  of such Loan upon  default  for an amount  equal to the
principal amount of any such debenture.

         Other than in relation to the Title I Program of the FHA, the amount of
insurance  benefits  generally  paid by the FHA is  equal to the  entire  unpaid
principal amount of the defaulted Loan adjusted to reimburse the Master Servicer
or  Sub-Servicer  for certain costs and expenses and to deduct  certain  amounts
received or retained by the Master Servicer or Sub-Servicer after default.  When
entitlement to insurance benefits results from foreclosure (or other acquisition
of possession)  and conveyance to HUD, the Master  Servicer or  Sub-Servicer  is
compensated  for no  more  than  two-thirds  of its  foreclosure  costs,  and is
compensated  for  interest  accrued and unpaid prior to such date but in general
only to the extent it was allowed  pursuant to a  forbearance  plan  approved by
HUD. When entitlement to insurance  benefits results from assignment of the Loan
to HUD, the insurance  payment  includes full  compensation for interest accrued
and  unpaid  to  the  assignment  date.  The  insurance  payment  itself,   upon
foreclosure of an FHA-insured Loan, bears interest from a date 30 days after the
borrower's  first  uncorrected  failure to perform  any  obligation  to make any
payment due under the mortgage and, upon assignment, from the date of assignment
to the date of payment of the claim,  in each case at the same  interest rate as
the applicable HUD debenture interest rate as described above.

         Loans designated in the related Prospectus  Supplement as guaranteed by
the  VA  will  be  partially   guaranteed  by  the  VA  under  the  Serviceman's
Readjustment Act of 1944, as amended (a "VA Guaranty Policy").  The Serviceman's
Readjustment Act of 1944, as amended, permits a veteran (or in certain instances
the spouse of a veteran) to obtain a mortgage loan  guarantee by the VA covering
mortgage  financing of the purchase of a one- to  four-family  dwelling  unit at
interest  rates  permitted  by the VA. The program has no mortgage  loan limits,
requires  no down  payment  from the  purchaser  and permits  the  guarantee  of
mortgage loans of up to 30 years' duration.  However,  no Loan guaranteed by the
VA will have an original principal amount greater than five times the partial VA
guarantee for such Loan.

         The  maximum  guarantee  that  may  be  issued  by the  VA  under  a VA
guaranteed  mortgage  loan  depends upon the  original  principal  amount of the
mortgage loan, as further described in 38 United States Code Section 1803(a), as
amended.  As of January 1, 1990, the maximum guarantee that may be issued by the
VA under a VA  guaranteed  mortgage  loan of more than $144,000 is the lesser of
25% of the  original  principal  amount of the mortgage  loan and  $46,000.  The
liability on the  guarantee is reduced or increased  pro rata with any reduction
or  increase  in the  amount of  indebtedness,  but in no event  will the amount
payable on the  guarantee  exceed the amount of the original  guarantee.  The VA
may, at its option and without regard to the  guarantee,  make full payment to a
mortgage holder of unsatisfied indebtedness on a mortgage upon its assignment to
the VA.

         With respect to a defaulted VA guaranteed  Loan, the Master Servicer or
Sub-Servicer is, absent  exceptional  circumstances,  authorized to announce its
intention to foreclose  only when the default has  continued  for three  months.
Generally,  a claim for the  guarantee is  submitted  after  liquidation  of the
Property.

         The amount  payable under the guarantee  will be the  percentage of the
VA-insured Loan originally guaranteed applied to indebtedness  outstanding as of
the applicable  date of computation  specified in the VA  regulations.  Payments
under the guarantee  will be equal to the unpaid  principal  amount of the Loan,
interest  accrued on the unpaid balance of the Loan to the  appropriate  date of
computation and limited expenses of the mortgagee,  but in each case only to the
extent that such  amounts have not been  recovered  through  liquidation  of the
Property.  The amount  payable  under the  guarantee  may in no event exceed the
amount of the original guarantee.

CROSS-SUPPORT

         The  beneficial  ownership of separate  groups of assets  included in a
Trust  Fund may be  evidenced  by  separate  classes  of the  related  Series of
Securities.  In such case,  credit  support may be  provided by a  cross-support
feature  which  requires that  distributions  be made with respect to Securities
evidencing a beneficial ownership interest in, or secured by, other asset groups
within the same Trust Fund. The related Prospectus Supplement for a Series which
includes a  cross-support  feature will describe the manner and  conditions  for
applying such cross-support feature.

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

OTHER INSURANCE, SURETY BONDS, GUARANTIES, LETTERS OF CREDIT AND SIMILAR 
INSTRUMENTS OR AGREEMENTS

         A Trust Fund may also  include  insurance,  guaranties,  surety  bonds,
letters of credit or similar  arrangements  for the  purpose of (i)  maintaining
timely payments or providing additional  protection against losses on the assets
included  in such Trust  Fund,  (ii)  paying  administrative  expenses  or (iii)
establishing a minimum reinvestment rate on the payments made in respect of such
assets or principal  payment rate on such assets.  Such arrangements may include
agreements under which Securityholders are entitled to receive amounts deposited
in  various  accounts  held by the  Trustee  upon the  terms  specified  in such
Prospectus Supplement.

                       YIELD AND PREPAYMENT CONSIDERATIONS

         The yields to maturity and  weighted  average  lives of the  Securities
will be  affected  primarily  by the  amount and  timing of  principal  payments
received on or in respect of the Trust Fund Assets included in the related Trust
Fund.  With  respect  to a  Trust  Fund  which  includes  Private  Asset  Backed
Securities,  the possible effects of the amount and timing of principal payments
received with respect to the underlying  mortgage loans will be described in the
related Prospectus Supplement.  The original terms to maturity of the Loans in a
given Pool will vary  depending upon the type of Loans  included  therein.  Each
Prospectus  Supplement  will  contain  information  with respect to the type and
maturities of the Loans in the related Pool.  Unless otherwise  specified in the
related Prospectus  Supplement,  Loans may be prepaid without penalty in full or
in part at any  time.  The  prepayment  experience  on the  Loans in a Pool will
affect the life of the related Series of Securities.

         The rate of prepayment  on the Loans cannot be  predicted.  Home equity
loans and home improvement  contracts have been originated in significant volume
only during the past few years and the  Depositor  is not aware of any  publicly
available  studies  or  statistics  on the  rate of  prepayment  of such  loans.
Generally,  home equity loans and home  improvement  contracts are not viewed by
borrowers as permanent financing. Accordingly, the Loans may experience a higher
rate of prepayment  than  traditional  first mortgage  loans. On the other hand,
because home equity loans such as the Revolving  Credit Line Loans generally are
not fully amortizing,  the absence of voluntary borrower prepayments could cause
rates of principal  payments  lower than,  or similar to,  those of  traditional
fully-amortizing first mortgages. The prepayment experience of the related Trust
Fund may be affected by a wide variety of factors,  including  general  economic
conditions,  prevailing  interest rate levels,  the  availability of alternative
financing  and  homeowner  mobility and the  frequency  and amount of any future
draws on any Revolving  Credit Line Loans.  Other factors that might be expected
to affect the  prepayment  rate of a pool of home equity  mortgage loans or home
improvement  contracts  include  the  amounts  of,  and  interest  rates on, the
underlying  senior  mortgage  loans,  and the use of  first  mortgage  loans  as
long-term  financing  for  home  purchase  and  subordinate  mortgage  loans  as
shorter-term  financing for a variety of purposes,  including home  improvement,
education  expenses and  purchases  of consumer  durables  such as  automobiles.
Accordingly,  the  Loans  may  experience  a  higher  rate  of  prepayment  than
traditional  fixed-rate  mortgage loans. In addition,  any future limitations on
the right of  borrowers  to deduct  interest  payments on home equity  loans for
federal income tax purposes may further  increase the rate of prepayments of the
Loans.  The enforcement of a "due-on-sale"  provision (as described  below) will
have the same effect as a prepayment  of the related  Loan.  See "Certain  Legal
Aspects  of the  Loans--Due-on-Sale  Clauses".  The  yield  to an  investor  who
purchases Securities in the secondary market at a price other than par will vary
from the  anticipated  yield if the rate of  prepayment on the Loans is actually
different than the rate anticipated by such investor at the time such Securities
were purchased.

         Collections  on  Revolving  Credit Line Loans may vary  because,  among
other things,  borrowers  may (i) make  payments  during any month as low as the
minimum monthly payment for such month or, during the  interest-only  period for
certain  Revolving  Credit  Line  Loans  and,  in  more  limited  circumstances,
Closed-End Loans, with respect to which an interest-only payment option has been
selected,  the  interest  and the fees and  charges  for such month or (ii) make
payments  as high as the  entire  outstanding  principal  balance  plus  accrued
interest and the fees and charges  thereon.  It is possible  that  borrowers may
fail to make the required  periodic  payments.  In addition,  collections on the
Loans may vary due to seasonal purchasing and the payment habits of borrowers.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Loans will contain due-on-sale provisions permitting the mortgagee to accelerate
the maturity of the loan upon sale or certain  transfers by the borrower.  Loans
insured by the FHA, and Single Family Loans partially  guaranteed by the VA, are
assumable with the consent of the FHA and the VA,  respectively.  Thus, the rate
of  prepayments  on such  Loans  may be lower  than that of  conventional  Loans
bearing  comparable  interest rates.  Unless otherwise  specified in the related
Prospectus   Supplement,   the  Master  Servicer   generally  will  enforce  any
due-on-sale or due-on-encumbrance  clause, to the extent it has knowledge of the
conveyance or further encumbrance or the proposed conveyance or proposed further
encumbrance of the Property and reasonably believes that it is entitled to do so
under applicable law; provided,  however, that the Master Servicer will not take
any  enforcement  action that would  impair or  threaten to impair any  recovery
under any related insurance policy. See "The  AgreementsnCollection  Procedures"
and "Certain Legal Aspects of the Loans" for a description of certain provisions
of each Agreement and certain legal  developments that may affect the prepayment
experience on the Loans.

         The rate of prepayments with respect to conventional mortgage loans has
fluctuated significantly in recent years. If prevailing rates fall significantly
below the Loan  Rates  borne by the  Loans,  such Loans may be subject to higher
prepayment rates than if prevailing  interest rates remain at or above such Loan
Rates. Conversely,  if prevailing interest rates rise appreciably above the Loan
Rates borne by the Loans, such Loans may experience a lower prepayment rate than
if prevailing rates remain at or below such Loan Rates. However, there can be no
assurance that such will be the case.

         When a full  prepayment  is made on a Loan,  the  borrower  is  charged
interest on the  principal  amount of the Loan so prepaid only for the number of
days in the month actually elapsed up to the date of the prepayment, rather than
for a full month. Unless the Master Servicer remits amounts otherwise payable to
it as servicing  compensation,  see "Description of the  SecuritiesnCompensating
Interest",  the  effect of  prepayments  in full will be to reduce the amount of
interest passed through in the following month to holders of Securities  because
interest on the principal amount of any Loan so prepaid will be paid only to the
date of prepayment.  Partial  prepayments in a given month may be applied to the
outstanding  principal  balances of the Loans so prepaid on the first day of the
month of receipt or the month  following  receipt.  In the latter case,  partial
prepayments will not reduce the amount of interest passed through in such month.
Unless otherwise  specified in the related Prospectus  Supplement,  neither full
nor  partial  prepayments  will be passed  through  until  the  month  following
receipt.

         Even assuming that the  Properties  provide  adequate  security for the
Loans,   substantial   delays  could  be  encountered  in  connection  with  the
liquidation  of  defaulted  Loans and  corresponding  delays in the  receipt  of
related  proceeds by  Securityholders  could occur.  An action to foreclose on a
Property securing a Loan is regulated by state statutes and rules and is subject
to  many  of  the  delays  and  expenses  of  other   lawsuits  if  defenses  or
counterclaims  are interposed,  sometimes  requiring  several years to complete.
Furthermore,  in some  states an action to obtain a  deficiency  judgment is not
permitted following a nonjudicial sale of a property.  In the event of a default
by a borrower,  these restrictions among other things, may impede the ability of
the  Master  Servicer  to  foreclose  on or  sell  the  Property  or  to  obtain
liquidation proceeds sufficient to repay all amounts due on the related Loan. In
addition,   the  Master  Servicer  will  be  entitled  to  deduct  from  related
liquidation  proceeds all expenses  reasonably incurred in attempting to recover
amounts due on defaulted Loans and not yet repaid,  including payments to senior
lienholders,  legal  fees and  costs of legal  action,  real  estate  taxes  and
maintenance and preservation expenses.

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

         Applicable  state  laws  generally  regulate  interest  rates and other
charges,   require  certain  disclosures,   and  require  licensing  of  certain
originators  and servicers of Loans. In addition,  most have other laws,  public
policy and general principles of equity relating to the protection of consumers,
unfair and deceptive practices and practices which may apply to the origination,
servicing  and  collection  of the Loans.  Depending  on the  provisions  of the
applicable law and the specific facts and circumstances involved,  violations of
these laws, policies and principles may limit the ability of the Master Servicer
to collect all or part of the principal of or interest on the Loans, may entitle
the  borrower to a refund of amounts  previously  paid and, in  addition,  could
subject the Master Servicer to damages and administrative sanctions.

         If the rate at which  interest  is passed  through  to the  holders  of
Securities of a Series is calculated on a Loan-by-Loan  basis,  disproportionate
principal  prepayments  among  Loans with  different  Loan Rates will affect the
yield on such Securities.  In most cases, the effective yield to Securityholders
will be lower than the yield otherwise  produced by the applicable  Pass-Through
Rate and purchase  price,  because while  interest will accrue on each Loan from
the first day of the month (unless otherwise specified in the related Prospectus
Supplement), the distribution of such interest will not be made earlier than the
month following the month of accrual.

         Under certain  circumstances,  the Master Servicer,  the holders of the
residual  interests in a REMIC or any person specified in the related Prospectus
Supplement  may have the option to purchase  the assets of a Trust Fund  thereby
effecting  earlier  retirement  of the related  Series of  Securities.  See "The
Agreements--Termination; Optional Termination".

         Factors  other  than  those  identified   herein  and  in  the  related
Prospectus  Supplement could significantly  affect principal  prepayments at any
time and over the lives of the  Securities.  The  relative  contribution  of the
various factors affecting  prepayment may also vary from time to time. There can
be no  assurance as to the rate of payment of principal of the Trust Fund Assets
at any time or over the lives of the Securities.

         The  Prospectus  Supplement  relating  to a Series of  Securities  will
discuss  in  greater  detail  the  effect of the rate and  timing  of  principal
payments  (including  prepayments),  delinquencies  and  losses  on  the  yield,
weighted average lives and maturities of such Securities.

                                 THE AGREEMENTS

         Set forth below is a summary of certain  provisions  of each  Agreement
which are not  described  elsewhere  in this  Prospectus.  The summary  does not
purport to be  complete  and is subject  to, and  qualified  in its  entirety by
reference to, the provisions of each Agreement.  Where particular  provisions or
terms used in the  Agreements  are referred to, such  provisions or terms are as
specified  in the  Agreements.  Except as  otherwise  specified,  the  Agreement
described herein contemplates a Trust Fund comprised of Loans. The provisions of
an Agreement with respect to a Trust Fund which consists of or includes  Private
Asset Backed Securities may contain provisions similar to those described herein
but will be more fully described in the related Prospectus Supplement.

ASSIGNMENT OF THE TRUST FUND ASSETS

         Assignment of the Loans. At the time of issuance of the Securities of a
Series,  the Depositor will cause the Loans comprising the related Trust Fund to
be assigned to the Trustee, together with all principal and interest received by
or on behalf of the Depositor on or with respect to such Loans after the Cut-off
Date,  other than  principal  and interest due on or before the Cut-off Date and
other than any Retained Interest specified in the related Prospectus Supplement.
The Trustee will,  concurrently with such assignment,  deliver the Securities to
the  Depositor  in exchange  for the Loans.  Each Loan will be  identified  in a
schedule  appearing as an exhibit to the related  Agreement.  Such schedule will
include  information as to the outstanding  principal balance of each Loan after
application  of  payments  due  on or  before  the  Cut-off  Date,  as  well  as
information  regarding  the Loan  Rate or APR,  the  current  scheduled  monthly
payment of  principal  and  interest,  the  maturity of the Loan,  the  Combined
Loan-to-Value Ratios at origination and certain other information.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Depositor  will as to each Home  Improvement  Contract,  deliver  or cause to be
delivered to the Trustee the original  Home  Improvement  Contract and copies of
documents and instruments  related to each Home Improvement  Contract and, other
than in the case of unsecured Home Improvement Contracts,  the security interest
in the Property securing such Home Improvement Contract. In order to give notice
of the right,  title and  interest of  Securityholders  to the Home  Improvement
Contracts,  the Depositor will cause a UCC-1 financing  statement to be executed
by the Depositor or the Seller  identifying the Trustee as the secured party and
identifying  all Home  Improvement  Contracts as  collateral.  Unless  otherwise
specified in the related Prospectus  Supplement,  the Home Improvement Contracts
will not be  stamped or  otherwise  marked to reflect  their  assignment  to the
Trustee.  Therefore,  if, through negligence,  fraud or otherwise,  a subsequent
purchaser  were  able  to  take  physical  possession  of the  Home  Improvement
Contracts without notice of such assignment,  the interest of Securityholders in
the Home Improvement Contracts could be defeated.  See "Certain Legal Aspects of
the Loans--The Home Improvement Contracts."

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Agreement  will require  that,  within the time period  specified  therein,  the
Depositor  will also  deliver or cause to be delivered to the Trustee (or to the
custodian  hereinafter  referred  to) as to each Home Equity  Loan,  among other
things,  (i) the mortgage note or contract endorsed without recourse in blank or
to the  order of the  Trustee,  (ii)  the  mortgage,  deed of  trust or  similar
instrument (a "Mortgage") with evidence of recording  indicated  thereon (except
for any Mortgage not returned from the public  recording  office,  in which case
the  Depositor  will  deliver or cause to be  delivered a copy of such  Mortgage
together with a certificate  that the original of such Mortgage was delivered to
such  recording  office),  (iii) an  assignment  of the Mortgage to the Trustee,
which  assignment  will  be  in  recordable  form  in  the  case  of a  Mortgage
assignment, and (iv) such other security documents,  including those relating to
any  senior  interests  in the  Property,  as may be  specified  in the  related
Prospectus  Supplement.  Unless  otherwise  specified in the related  Prospectus
Supplement,  the Depositor  will promptly  cause the  assignments of the related
Loans to be recorded in the appropriate public office for real property records,
except in states in which, in the opinion of counsel  acceptable to the Trustee,
such  recording is not required to protect the Trustee's  interest in such Loans
against the claim of any  subsequent  transferee or any successor to or creditor
of the Depositor or the originator of such Loans.

         The Trustee (or the custodian hereinafter referred to) will review such
Loan  documents  within the time  period  specified  in the  related  Prospectus
Supplement  after receipt  thereof,  and the Trustee will hold such documents in
trust for the benefit of the Securityholders.  Unless otherwise specified in the
related  Prospectus  Supplement,  if any such document is found to be missing or
defective in any material  respect,  the Trustee (or such custodian) will notify
the Master  Servicer and the Depositor,  and the Master Servicer will notify the
related  Seller.  If the Seller  cannot  cure the  omission  or defect  within a
specified  number of days after  receipt of such notice (or such other period as
may be  specified  in the  related  Prospectus  Supplement),  the Seller will be
obligated either (i) to purchase the related Loan from the Trust at the Purchase
Price or (ii) to remove  such Loan from the  Trust  Fund and  substitute  in its
place one or more other  Loans.  There can be no  assurance  that a Seller  will
fulfill this purchase or substitution  obligation.  Although the Master Servicer
may be obligated to enforce such obligation to the extent  described above under
"Loan  ProgramnRepresentations  by  Sellers;  Repurchases",  neither  the Master
Servicer nor the Depositor will be obligated to purchase or replace such Loan if
the Seller  defaults on its  obligation,  unless such breach also  constitutes a
breach of the  representations  or  warranties  of the  Master  Servicer  or the
Depositor,  as the  case  may be.  Unless  otherwise  specified  in the  related
Prospectus  Supplement,  this purchase  obligation  constitutes  the sole remedy
available to the  Securityholders  or the Trustee for omission of, or a material
defect in, a constituent document.

         The Trustee  will be  authorized  to appoint a custodian  pursuant to a
custodial agreement to maintain possession of and, if applicable,  to review the
documents relating to the Loans as agent of the Trustee.

         The Master  Servicer will make certain  representations  and warranties
regarding  its  authority  to  enter  into,  and  its  ability  to  perform  its
obligations  under, the Agreement.  Upon a breach of any such  representation of
the Master Servicer which materially and adversely  affects the interests of the
Securityholders  in a Loan, the Master Servicer will be obligated either to cure
the breach in all  material  respects  or to purchase or replace the Loan at the
Purchase Price. Unless otherwise specified in the related Prospectus Supplement,
this  obligation  to cure,  purchase or substitute  constitutes  the sole remedy
available  to  the   Securityholders  or  the  Trustee  for  such  a  breach  of
representation by the Master Servicer.

         Assignment of Private Asset Backed Securities. The Depositor will cause
Private Asset Backed Securities to be registered in the name of the Trustee. The
Trustee (or the  custodian)  will have  possession of any  certificated  Private
Asset Backed  Securities.  Unless otherwise  specified in the related Prospectus
Supplement, the Trustee will not be in possession of or be assignee of record of
any  underlying  assets  for a Private  Asset  Backed  Security.  See "The Trust
FundnPrivate Asset Backed Securities" herein. Each Private Asset Backed Security
will  be  identified  in a  schedule  appearing  as an  exhibit  to the  related
Agreement  which  will  specify  the  original  principal  amount,   outstanding
principal balance as of the Cut-off Date,  annual  pass-through rate or interest
rate and maturity date and certain other pertinent  information for each Private
Asset Backed Security conveyed to the Trustee.

         Notwithstanding the foregoing provisions,  with respect to a Trust Fund
for which a REMIC election is to be made, no purchase or  substitution of a Loan
will be made if such  purchase  or  substitution  would  result in a  prohibited
transaction tax under the Code.

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

         Each  Sub-Servicer   servicing  a  Loan  pursuant  to  a  Sub-Servicing
Agreement (as defined below under  "nSub-Servicing of Loans") will establish and
maintain an account  (the  "Sub-Servicing  Account")  which meets the  following
requirements and is otherwise acceptable to the Master Servicer. A Sub-Servicing
Account must be  established  with a Federal Home Loan Bank or with a depository
institution  (including the  Sub-Servicer  itself) whose accounts are insured by
either  the  Bank  Insurance  Fund  (the  "BIF")  of the  FDIC  or  the  Savings
Association  Insurance  Fund  (as  successor  to the  Federal  Savings  and Loan
Insurance  Corporation  ("SAIF"))  of the FDIC.  If a  Sub-Servicing  Account is
maintained at an institution that is a Federal Home Loan Bank or an FDIC-insured
institution  and,  in either  case,  the amount on deposit in the  Sub-Servicing
Account exceeds the FDIC insurance coverage amount, then such excess amount must
be remitted  to the Master  Servicer  within one  business  day of  receipt.  In
addition,  the  Sub-Servicer  must  maintain a separate  account  for escrow and
impound funds relating to the Loans.  Each  Sub-Servicer  is required to deposit
into its  Sub-Servicing  Account on a daily  basis all amounts  described  below
under "nSub-Servicing of Loans" that are received by it in respect of the Loans,
less its servicing or other compensation. On or before the date specified in the
Sub-Servicing  Agreement, the Sub-Servicer will remit or cause to be remitted to
the Master Servicer or the Trustee all funds held in the  Sub-Servicing  Account
with respect to Loans that are required to be so remitted.  The Sub-Servicer may
also be  required  to  advance on the  scheduled  date of  remittance  an amount
corresponding to any monthly installment of interest and/or principal,  less its
servicing or other compensation,  on any Loan for which payment was not received
from  the  mortgagor.  Unless  otherwise  specified  in the  related  Prospectus
Supplement,  any such obligation of the Sub-Servicer to advance will continue up
to and including the first of the month  following the date on which the related
Property  is  sold  at a  foreclosure  sale  or is  acquired  on  behalf  of the
Securityholders  by deed in lieu of  foreclosure,  or until the related  Loan is
liquidated.

         The  Master  Servicer  will  establish  and  maintain  or  cause  to be
established  and  maintained  with respect to the related  Trust Fund a separate
account or accounts  for the  collection  of payments on the related  Trust Fund
Assets in the Trust Fund (the "Security  Account") must be either (i) maintained
with a depository institution the debt obligations of which (or in the case of a
depository  institution  that is the principal  subsidiary of a holding company,
the obligations of which) are rated in one of the two highest rating  categories
by the Rating  Agency or Rating  Agencies  that rated one or more classes of the
related Series of Securities,  (ii) an account or accounts the deposits in which
are fully  insured by either the BIF or SAIF,  (iii) an account or accounts  the
deposits in which are insured by the BIF or SAIF (to the limits  established  by
the FDIC), and the uninsured  deposits in which are otherwise secured such that,
as evidenced  by an opinion of counsel,  the  Securityholders  have a claim with
respect to the funds in the  Security  Account  or a  perfected  first  priority
security interest against any collateral securing such funds that is superior to
the  claims of any other  depositors  or  general  creditors  of the  depository
institution with which the Security Account is maintained, or (iv) an account or
accounts otherwise  acceptable to each Rating Agency. The collateral eligible to
secure  amounts in the Security  Account is limited to United States  government
securities  and other  high-quality  investments  ("Permitted  Investments").  A
Security  Account may be maintained as an interest  bearing account or the funds
held  therein may be  invested  pending  each  succeeding  Distribution  Date in
Permitted  Investments.  Unless  otherwise  specified in the related  Prospectus
Supplement,  the Master Servicer or its designee will be entitled to receive any
such  interest  or other  income  earned  on funds in the  Security  Account  as
additional compensation and will be obligated to deposit in the Security Account
the amount of any loss  immediately  as realized.  The  Security  Account may be
maintained with the Master Servicer or with a depository  institution that is an
affiliate  of the Master  Servicer,  provided it meets the  standards  set forth
above.

         The  Master  Servicer  will  deposit  or cause to be  deposited  in the
Security Account for each Trust Fund on a daily basis, to the extent  applicable
and provided in the Agreement,  the following payments and collections  received
or advances  made by or on behalf of it  subsequent  to the Cut-off  Date (other
than  payments  due on or before the Cut-off  Date and  exclusive of any amounts
representing Retained Interest):

                  (i) all payments on account of principal,  including Principal
                  Prepayments  and  any  applicable prepayment penalties, on the
                  Loans;

                  (ii) all payments on account of interest on the Loans,  net of
                  applicable servicing compensation;

                  (iii) all proceeds (net of  unreimbursed  payments of property
                  taxes,   insurance   premiums  and  similar  items   ("Insured
                  Expenses")  incurred,  and unreimbursed  advances made, by the
                  related Sub-Servicer, if any) of the hazard insurance policies
                  and any Primary  Mortgage  Insurance  Policies,  to the extent
                  such  proceeds  are  not  applied  to the  restoration  of the
                  property or released to the Mortgagor in  accordance  with the
                  Master Servicer's normal servicing  procedures  (collectively,
                  "Insurance  Proceeds")  and all  other  cash  amounts  (net of
                  unreimbursed  expenses incurred in connection with liquidation
                  or  foreclosure   ("Liquidation  Expenses")  and  unreimbursed
                  advances made, by the related  Sub-Servicer,  if any) received
                  and retained in connection  with the  liquidation of defaulted
                  Loans, by foreclosure or otherwise  ("Liquidation  Proceeds"),
                  together  with any net  proceeds  received on a monthly  basis
                  with  respect  to any  properties  acquired  on  behalf of the
                  Securityholders by foreclosure or deed in lieu of foreclosure;

                  (iv) all  proceeds of any Loan or property in respect  thereof
                  purchased  by  the  Master   Servicer,   the  Depositor,   any
                  Sub-Servicer   or  any  Seller  as   described   under   "Loan
                  ProgramnRepresentations    by   Sellers;    Repurchases"    or
                  "nAssignment  of Trust Fund Assets"  above and all proceeds of
                  any  Loan   repurchased  as  described  under   "nTermination;
                  Optional Termination" below;

                  (v) all  payments  required to be  deposited  in the  Security
                  Account with respect to any  deductible  clause in any blanket
                  insurance policy described under "nHazard Insurance" below;

                  (vi)  any  amount  required  to be  deposited  by  the  Master
                  Servicer in connection with losses realized on investments for
                  the  benefit  of the  Master  Servicer  of  funds  held in the
                  Security Account; and

                  (vii)  all  other  amounts  required  to be  deposited  in the
                  Security Account pursuant to the Agreement.

PRE-FUNDING ACCOUNT

         If so  provided  in  the  related  Prospectus  Supplement,  the  Master
Servicer will establish and maintain a Pre-Funding  Account,  in the name of the
related  Trustee  on  behalf  of the  related  Securityholders,  into  which the
Depositor  will deposit the Pre-Funded  Amount on the related  Closing Date. The
Pre-Funded Amount will not exceed 25% of the initial aggregate  principal amount
of the Certificates and Notes of the related Series.  The Pre-Funded Amount will
be used by the related Trustee to purchase  Subsequent  Loans from the Depositor
from time to time during the Funding Period.  The Funding Period,  if any, for a
Trust  Fund  will  begin on the  related  Closing  Date and will end on the date
specified in the related Prospectus Supplement,  which in no event will be later
than the date that is three months after the Closing Date. Any amounts remaining
in the Pre-Funding  Account at the end of the Funding Period will be distributed
to the  related  Securityholders  in the manner and  priority  specified  in the
related  Prospectus  Supplement,  as a  prepayment  of  principal of the related
Securities.

SUB-SERVICING OF LOANS

         Each  Seller of a Loan or any  other  servicing  entity  may act as the
Sub-Servicer  for such Loan  pursuant to an agreement  (each,  a  "Sub-Servicing
Agreement"),  which will not  contain  any terms  inconsistent  with the related
Agreement.  While each Sub-Servicing Agreement will be a contract solely between
the Master  Servicer and the  Sub-Servicer,  the  Agreement  pursuant to which a
Series of  Securities  is issued will provide that, if for any reason the Master
Servicer for such Series of Securities  is no longer the Master  Servicer of the
related Loans,  the Trustee or any successor  Master Servicer must recognize the
Sub-Servicer's rights and obligations under such Sub-Servicing Agreement.

         With the approval of the Master  Servicer,  a Sub-Servicer may delegate
its servicing obligations to third-party  servicers,  but such Sub-Servicer will
remain obligated under the related  Sub-Servicing  Agreement.  Each Sub-Servicer
will be required to perform the  customary  functions  of a servicer of mortgage
loans. Such functions  generally include collecting  payments from mortgagors or
obligors and remitting  such  collections  to the Master  Servicer;  maintaining
hazard  insurance  policies as  described  herein and in any related  Prospectus
Supplement, and filing and settling claims thereunder,  subject in certain cases
to the right of the Master  Servicer to approve in advance any such  settlement;
maintaining escrow or impoundment accounts of mortgagors or obligors for payment
of taxes,  insurance  and other items  required to be paid by the  mortgagor  or
obligor pursuant to the related Loan;  processing  assumptions or substitutions,
although,  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;  inspecting and managing  Properties under certain  circumstances;
maintaining  accounting  records  relating  to the  Loans;  and,  to the  extent
specified in the related Prospectus Supplement, maintaining additional insurance
policies  or  credit  support   instruments   and  filing  and  settling  claims
thereunder. A Sub-Servicer will also be obligated to make advances in respect of
delinquent installments of interest and/or principal on Loans, as described more
fully above under  "nPayments on Loans;  Deposits to Security  Account",  and in
respect of certain  taxes and  insurance  premiums not paid on a timely basis by
mortgagors or obligors.

         As compensation for its servicing  duties,  each  Sub-Servicer  will be
entitled to a monthly  servicing fee (to the extent the scheduled payment on the
related  Loan  has been  collected)  in the  amount  set  forth  in the  related
Prospectus Supplement. Each Sub-Servicer is also entitled to collect and retain,
as part of its servicing  compensation,  any prepayment or late charges provided
in  the  Mortgage  Note  or  related  instruments.  Each  Sub-Servicer  will  be
reimbursed  by the Master  Servicer  for  certain  expenditures  which it makes,
generally to the same extent the Master  Servicer would be reimbursed  under the
Agreement.  The Master  Servicer  may  purchase  the  servicing  of Loans if the
Sub-Servicer  elects  to  release  the  servicing  of such  Loans to the  Master
Servicer. See "nServicing and Other Compensation and Payment of Expenses".

         Each  Sub-Servicer  may 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  Sub-Servicer in its servicing
capacity.  Each Sub-Servicer will be 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 Sub-Servicer will be required to service each Loan pursuant to the
terms of the  Sub-Servicing  Agreement for the entire term of such Loan,  unless
the  Sub-Servicing  Agreement is earlier  terminated  by the Master  Servicer or
unless  servicing is released to the Master  Servicer.  The Master  Servicer may
terminate a Sub-Servicing  Agreement  without cause,  upon written notice to the
Sub-Servicer in the manner specified in such Sub-Servicing Agreement.

         The  Master   Servicer  may  agree  with  a  Sub-Servicer  to  amend  a
Sub-Servicing Agreement or, upon termination of the Sub-Servicing Agreement, the
Master  Servicer  may act as  servicer  of the  related  Loans or enter into new
Sub-Servicing  Agreements with other Sub-Servicers.  If the Master Servicer acts
as servicer, it will not assume liability for the representations and warranties
of the Sub-Servicer  which it replaces.  Each  Sub-Servicer  must be a Seller or
meet the standards for becoming a Seller or have such servicing experience as to
be otherwise  satisfactory to the Master Servicer and the Depositor.  The Master
Servicer  will  make  reasonable  efforts  to have the new  Sub-Servicer  assume
liability for the representations and warranties of the terminated Sub-Servicer,
but no assurance can be given that such an assumption  will occur.  In the event
of such an assumption,  the Master  Servicer may in the exercise of its business
judgment release the terminated  Sub-Servicer  from liability in respect of such
representations and warranties.  Any amendments to a Sub-Servicing  Agreement or
new Sub-Servicing  Agreements may contain provisions  different from those which
are in effect in the original Sub-Servicing  Agreement.  However, each Agreement
will provide that any such  amendment or new agreement  may not be  inconsistent
with or violate such Agreement.

COLLECTION PROCEDURES

         The Master  Servicer,  directly or through  one or more  Sub-Servicers,
will make reasonable  efforts to collect all payments called for under the Loans
and will, consistent with each Agreement and any Pool Insurance Policy,  Primary
Mortgage Insurance Policy, FHA Insurance, VA Guaranty Policy and Bankruptcy Bond
or alternative arrangements,  follow such collection procedures as are customary
with  respect to loans that are  comparable  to the Loans.  Consistent  with the
above, the Master Servicer may, in its discretion, (i) waive any assumption fee,
late  payment or other charge in  connection  with a Loan and (ii) to the extent
not  inconsistent  with the  coverage of such Loan by a Pool  Insurance  Policy,
Primary Mortgage Insurance Policy, FHA Insurance, VA Guaranty or Bankruptcy Bond
or alternative arrangements,  if applicable,  arrange with a borrower a schedule
for the liquidation of delinquencies running for no more than 125 days after the
applicable  due date for each  payment.  Both the  Sub-Servicer  and the  Master
Servicer  may be  obligated  to  make  Advances  during  any  period  of such an
arrangement.

         Except as otherwise specified in the related Prospectus Supplement,  in
any case in which property securing a Loan has been, or is about to be, conveyed
by the  mortgagor or obligor,  the Master  Servicer  will,  to the extent it has
knowledge of such  conveyance  or proposed  conveyance,  exercise or cause to be
exercised  its  rights  to  accelerate  the  maturity  of such  Loan  under  any
due-on-sale clause applicable  thereto,  but only if the exercise of such rights
is permitted by applicable law. If these conditions are not met or if the Master
Servicer  reasonably  believes it is unable under applicable law to enforce such
due-on-sale  clause,  or the  Master  Servicer  will  enter  into or cause to be
entered 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  for  repayment  of the Loan and,  to the  extent  permitted  by
applicable law, the mortgagor remains liable thereon. Any fee collected by or on
behalf of the Master Servicer for entering into an assumption  agreement will be
retained  by or on  behalf  of  the  Master  Servicer  as  additional  servicing
compensation. See "Certain Legal Aspects of the LoansnDue-on-Sale Clauses".
In connection with any such assumption, the terms of the related Loan may not be
changed.

HAZARD INSURANCE

         Except as otherwise specified in the related Prospectus Supplement, the
Master Servicer will require the mortgagor or obligor on each Loan to maintain a
hazard  insurance policy providing for no less than the coverage of the standard
form of fire insurance policy with extended  coverage  customary for the type of
Property in the state in which such Property is located.  All amounts  collected
by the Master Servicer under any hazard policy (except for amounts to be applied
to the  restoration  or repair of the  Property or released to the  mortgagor or
obligor in accordance with the Master  Servicer's  normal servicing  procedures)
will be deposited in the related Security Account.  In the event that the Master
Servicer  maintains a blanket policy  insuring  against hazard losses on all the
Loans  comprising  part of a Trust Fund, it will  conclusively be deemed to have
satisfied its obligation  relating to the maintenance of hazard insurance.  Such
blanket  policy  may  contain a  deductible  clause,  in which  case the  Master
Servicer  will be  required  to  deposit  from its own  funds  into the  related
Security  Account the amounts  which would have been  deposited  therein but for
such clause.

         In general,  the  standard  form of fire and extended  coverage  policy
covers physical damage to or destruction of the improvements  securing a Loan by
fire, lightning,  explosion,  smoke,  windstorm and hail, riot, strike and civil
commotion,  subject to the  conditions  and  exclusions  particularized  in each
policy.  Although the policies  relating to the Loans may have been underwritten
by different  insurers under  different  state laws in accordance with different
applicable  forms and therefore may not contain  identical terms and conditions,
the basic terms  thereof are dictated by  respective  state laws,  and most such
policies  typically  do  not  cover  any  physical  damage  resulting  from  the
following: war, revolution, governmental actions, floods and other water-related
causes,  earth  movement  (including  earthquakes,  landslides  and mud  flows),
nuclear reactions, wet or dry rot, vermin, rodents, insects or domestic animals,
theft and, in certain cases, vandalism.  The foregoing list is merely indicative
of certain kinds of uninsured risks and is not intended to be all inclusive.  If
the Property securing a Loan is located in a federally  designated special flood
area at the time of origination,  the Master Servicer will require the mortgagor
or obligor to obtain and maintain flood insurance.

         The hazard insurance  policies covering  properties  securing the Loans
typically  contain a clause which in effect  requires the insured at all time to
carry insurance of a specified  percentage of the full replacement  value of the
insured property in order to recover the full amount of any partial loss. If the
insured's  coverage  falls below this specified  percentage,  then the insurer's
liability  in the event of  partial  loss will not  exceed the larger of (i) the
actual cash value  (generally  defined as replacement cost at the time and place
of loss, less physical depreciation) of the improvements damaged or destroyed or
(ii) such proportion of the loss as the amount of insurance carried bears to the
specified  percentage of the full replacement cost of such  improvements.  Since
the amount of hazard insurance the Master Servicer may cause to be maintained on
the  improvements  securing the Loans  declines as the principal  balances owing
thereon  decrease,  and since improved real estate  generally has appreciated in
value  over time in the past,  the  effect of this  requirement  in the event of
partial  loss may be that hazard  insurance  proceeds  will be  insufficient  to
restore  fully the damaged  property.  If  specified  in the related  Prospectus
Supplement, a special hazard insurance policy will be obtained to insure against
certain of the uninsured risks described above. See "Credit  EnhancementnSpecial
Hazard Insurance Policies".

         If the Property  securing a defaulted Loan is damaged and proceeds,  if
any, from the related hazard  insurance  policy are  insufficient to restore the
damaged Property, 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  Securityholders  on  liquidation  of the Loan after
reimbursement  of the  Master  Servicer  for its  expenses  and (ii)  that  such
expenses  will  be  recoverable  by  it  from  related  Insurance   Proceeds  or
Liquidation Proceeds.

         If recovery on a defaulted Loan under any related  Insurance  Policy is
not available for the reasons set forth in the  preceding  paragraph,  or if the
defaulted Loan is not covered by an Insurance  Policy,  the Master Servicer will
be  obligated  to follow  or cause to be  followed  such  normal  practices  and
procedures  as it deems  necessary or  advisable  to realize upon the  defaulted
Loan. If the proceeds of any liquidation of the Property  securing the defaulted
Loan are less than the  principal  balance  of such Loan plus  interest  accrued
thereon that is payable to  Securityholders,  the Trust Fund will realize a loss
in the amount of such difference plus the aggregate of expenses  incurred by the
Master Servicer in connection with such  proceedings and which are  reimbursable
under the Agreement. In the unlikely event that any such proceedings result in a
total  recovery  which is,  after  reimbursement  to the Master  Servicer of its
expenses,  in excess of the principal balance of such Loan plus interest accrued
thereon that is payable to Securityholders, the Master Servicer will be entitled
to withdraw or retain from the Security Account amounts  representing its normal
servicing compensation with respect to such Loan and, unless otherwise specified
in the related Prospectus  Supplement,  amounts representing the balance of such
excess,  exclusive of any amount  required by law to be forwarded to the related
borrower, as additional servicing compensation.

         Unless otherwise specified in the related Prospectus Supplement, if the
Master Servicer or its designee recovers Insurance Proceeds which, when added to
any  related  Liquidation  Proceeds  and after  deduction  of  certain  expenses
reimbursable to the Master Servicer,  exceed the principal  balance of such Loan
plus interest  accrued  thereon that is payable to  Securityholders,  the Master
Servicer  will be  entitled to  withdraw  or retain  from the  Security  Account
amounts  representing  its normal  servicing  compensation  with respect to such
Loan.  In the event  that the  Master  Servicer  has  expended  its own funds to
restore the damaged  Property and such funds have not been reimbursed  under the
related  hazard  insurance  policy,  it will be entitled  to  withdraw  from the
Security Account out of related Liquidation Proceeds or Insurance Proceeds in an
amount equal to such expenses  incurred by it, in which event the Trust Fund may
realize a loss up to the amount so  charged.  Since  Insurance  Proceeds  cannot
exceed  deficiency  claims and certain expenses incurred by the Master Servicer,
no such  payment or  recovery  will result in a recovery to the Trust Fund which
exceeds the  principal  balance of the  defaulted  Loan  together  with  accrued
interest thereon. See "Credit Enhancement".

REALIZATION UPON DEFAULTED LOANS

         Primary Mortgage Insurance Policies.  The Master Servicer will maintain
or cause each  Sub-Servicer  to maintain,  as the case may be, in full force and
effect, to the extent specified in the related Prospectus Supplement,  a Primary
Mortgage  Insurance  Policy with regard to each Loan for which such  coverage is
required.  The  Master  Servicer  will not  cancel  or  refuse to renew any such
Primary Mortgage  Insurance Policy in effect at the time of the initial issuance
of a  Series  of  Securities  that is  required  to be kept in force  under  the
applicable  Agreement unless the replacement  Primary Mortgage  Insurance Policy
for such  cancelled or  nonrenewed  policy is  maintained  with an insurer whose
claims-paying  ability is  sufficient  to  maintain  the  current  rating of the
classes of Securities of such Series that have been rated.

         Although the terms and conditions of primary  mortgage  insurance vary,
the amount of a claim for benefits  under a Primary  Mortgage  Insurance  Policy
covering a Loan will consist of the insured  percentage of the unpaid  principal
amount  of the  covered  Loan  and  accrued  and  unpaid  interest  thereon  and
reimbursement  of  certain  expenses,  less  (i) all  rents  or  other  payments
collected  or  received  by the  insured  (other  than the  proceeds  of  hazard
insurance)  that are derived  from or in any way related to the  Property,  (ii)
hazard  insurance  proceeds  in excess of the amount  required  to  restore  the
Property  and which  have not been  applied to the  payment  of the Loan,  (iii)
amounts  expended but not approved by the issuer of the related Primary Mortgage
Insurance Policy (the "Primary Insurer"), (iv) claim payments previously made by
the Primary Insurer and (v) unpaid premiums.

         Primary Mortgage  Insurance Policies reimburse certain losses sustained
by reason of  defaults  in payments by  borrowers.  Primary  Mortgage  Insurance
Policies will not insure against, and exclude from coverage, a loss sustained by
reason of a default  arising from or involving  certain  matters,  including (i)
fraud  or  negligence  in  origination  or  servicing  of the  Loans,  including
misrepresentation  by the originator,  borrower or other persons involved in the
origination of the Loans;  (ii) failure to construct the Property subject to the
Loan in accordance with specified plans;  (iii) physical damage to the Property;
and (iv) the related  Master  Servicer or  Sub-servicer  not being approved as a
servicer by the Primary Insurer.

         Recoveries Under a Primary  Mortgage  Insurance  Policy.  As conditions
precedent  to the  filing of or  payment  of a claim  under a  Primary  Mortgage
Insurance Policy covering a Loan, the insured will be required to (i) advance or
discharge  (a) all hazard  insurance  policy  premiums and (b) as necessary  and
approved in advance by the Primary Insurer,  (1) real estate property taxes, (2)
all  expenses  required to maintain  the related  Property in at least as good a
condition as existed at the effective  date of such Primary  Mortgage  Insurance
Policy,  ordinary wear and tear excepted,  (3) Property sales expenses,  (4) any
outstanding liens (as defined in such Primary Mortgage  Insurance Policy) on the
Property  and (5)  foreclosure  costs,  including  court  costs  and  reasonable
attorneys'  fees;  (ii) in the  event  of any  physical  loss or  damage  to the
Property,  to have the  Property  restored  and  repaired  to at least as good a
condition as existed at the effective  date of such Primary  Mortgage  Insurance
Policy, ordinary wear and tear excepted; and (iii) tender to the Primary Insurer
good and merchantable title to and possession of the Property.

         In those  cases  in which a Loan is  serviced  by a  Sub-Servicer,  the
Sub-Servicer, on behalf of itself, the Trustee and Securityholders, will present
claims to the Primary Insurer,  and all collection  thereunder will be deposited
in the Sub-Servicing Account. In all other cases, the Master Servicer, on behalf
of itself,  the  Trustee and the  Securityholders,  will  present  claims to the
insurer  under  each  Primary  Mortgage  Insurance  Policy,  and will  take such
reasonable  steps as are  necessary  to receive  payment  or to permit  recovery
thereunder with respect to defaulted  Loans. As set forth above, all collections
by or on behalf of the Master  Servicer  under any  Primary  Mortgage  Insurance
Policy  and,  when the  Property  has not been  restored,  the hazard  insurance
policy,  are to be deposited in the Security  Account,  subject to withdrawal as
heretofore described.

         If the Property  securing a defaulted Loan is damaged and proceeds,  if
any, from the related hazard  insurance  policy are  insufficient to restore the
damaged Property to a condition  sufficient to permit recovery under the related
Primary Mortgage  Insurance  Policy, if any, 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   Securityholders  on
liquidation  of the Loan  after  reimbursement  of the Master  Servicer  for its
expenses  and (ii) that such  expenses  will be  recoverable  by it from related
Insurance Proceeds or Liquidation Proceeds.

         If  recovery on a defaulted  Loan under any  related  Primary  Mortgage
Insurance  Policy is not  available  for the reasons set forth in the  preceding
paragraph,  or if the  defaulted  Loan  is not  covered  by a  Primary  Mortgage
Insurance Policy, the Master Servicer will be obligated to follow or cause to be
followed such normal practices and procedures as it deems necessary or advisable
to realize upon the defaulted  Loan. If the proceeds of any  liquidation  of the
Property securing the defaulted Loan are less than the principal balance of such
Loan plus interest accrued thereon that is payable to Securityholders, the Trust
Fund will realize a loss in the amount of such  difference plus the aggregate of
expenses incurred by the Master Servicer in connection with such proceedings and
which are reimbursable under the Agreement.  In the unlikely event that any such
proceedings  result in a total  recovery  which is, after  reimbursement  to the
Master Servicer of its expenses, in excess of the principal balance of such Loan
plus interest  accrued  thereon that is payable to  Securityholders,  the Master
Servicer  will be  entitled to  withdraw  or retain  from the  Security  Account
amounts representing its normal servicing compensation with respect to such Loan
and,  except  as  otherwise  specified  in the  Prospectus  Supplement,  amounts
representing the balance of such excess, exclusive of any amount required by law
to be forwarded to the related borrower, as additional servicing compensation.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Master  Servicer's  primary  servicing  compensation with respect to a Series of
Securities  will come  from the  monthly  payment  to it,  out of each  interest
payment on a Loan, of an amount equal to the percentage  per annum  specified in
the related Prospectus  Supplement of the outstanding principal balance thereof.
Since  the  Master  Servicer's  primary  compensation  is a  percentage  of  the
outstanding  principal  balance of each Loan,  such amounts will decrease as the
Loans amortize. In addition to primary compensation,  the Master Servicer or the
Sub-Servicers  may be entitled to retain all  assumption  fees and late  payment
charges,  to the extent  collected  from  borrowers,  and, if so provided in the
related  Prospectus  Supplement,  any  prepayment  penalties and any interest or
other income  which may be earned on funds held in the  Security  Account or any
Sub-Servicing  Account.  Unless  otherwise  specified in the related  Prospectus
Supplement,  any  Sub-Servicer  will receive a portion of the Master  Servicer's
primary compensation as its sub-servicing compensation.

         In addition to amounts payable to any Sub-Servicer, the Master Servicer
will, unless otherwise specified in the related Prospectus Supplement,  pay from
its servicing  compensation  certain  expenses  incurred in connection  with its
servicing of the Loans,  including,  without limitation,  payment of any premium
for any insurance policy,  guaranty,  surety or other form of credit enhancement
as  specified  in the  related  Prospectus  Supplement,  payment of the fees and
disbursements  of the Trustee and independent  accountants,  payment of expenses
incurred in connection with  distributions and reports to  Securityholders,  and
payment of any other expenses described in the related Prospectus Supplement.

EVIDENCE AS TO COMPLIANCE

         Each  Agreement will provide that on or before a specified date in each
year, a firm of independent  public  accountants will furnish a statement to the
Trustee  to the  effect  that,  on the  basis of the  examination  by such  firm
conducted  substantially in compliance with the Uniform Single Audit Program for
Mortgage  Bankers or the Audit  Program for  Mortgages  serviced for FHLMC,  the
servicing  by or on behalf of the Master  Servicer of mortgage  loans or private
asset backed securities, or under pooling and servicing agreements substantially
similar to each  other  (including  the  related  Agreement)  was  conducted  in
compliance with such agreements except for any significant  exceptions or errors
in records  that,  in the opinion of the firm,  the Audit  Program for Mortgages
serviced for FHLMC, or the Uniform Single Audit Program for Mortgage Bankers, it
is required to report.  In rendering  its  statement  such firm may rely,  as to
matters  relating  to the  direct  servicing  of Loans or Private  Asset  Backed
Securities  by  Sub-Servicers,   upon  comparable  statements  for  examinations
conducted  substantially in compliance with the Uniform Single Audit Program for
Mortgage Bankers or the Audit Program for Mortgages serviced for FHLMC (rendered
within one year of such  statement) of firms of independent  public  accountants
with respect to the related Sub-Servicer.

         Each  Agreement  will also provide for  delivery to the Trustee,  on or
before a  specified  date in each  year,  of an annual  statement  signed by two
officers  of the Master  Servicer  to the effect  that the Master  Servicer  has
fulfilled its obligations under the Agreement throughout the preceding year.

         Copies  of the  annual  accountants'  statement  and the  statement  of
officers  of the Master  Servicer  may be  obtained  by  Securityholders  of the
related Series without charge upon written request to the Master Servicer at the
address set forth in the related Prospectus Supplement.

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

         The Master  Servicer  under each Agreement will be named in the related
Prospectus  Supplement.  The entity  serving as Master  Servicer may have normal
business relationships with the Depositor or the Depositor's affiliates.

         Each  Agreement  will provide  that the Master  Servicer may not resign
from its obligations and duties under the Agreement  except upon a determination
that its duties  thereunder are no longer  permissible under applicable law. The
Master Servicer may, however,  be removed from its obligations and duties as set
forth in the Agreement.  No such  resignation  will become  effective  until the
Trustee or a successor  servicer has assumed the Master  Servicer's  obligations
and duties under the Agreement.

         Each Agreement will further  provide that neither the Master  Servicer,
the  Depositor  nor any  director,  officer,  employee,  or agent of the  Master
Servicer or the Depositor  will be under any liability to the related Trust Fund
or Securityholders for any action taken or for refraining from the taking of any
action in good faith  pursuant  to the  Agreement,  or for  errors in  judgment;
provided,  however, that neither the Master Servicer, the Depositor nor any such
person will be protected  against any liability which would otherwise be imposed
by reason of wilful misfeasance or gross negligence in the performance of duties
thereunder  or by  reasons  of  reckless  disregard  of  obligations  and duties
thereunder.  To  the  extent  provided  in the  related  Agreement,  the  Master
Servicer,  the  Depositor and any  director,  officer,  employee or agent of the
Master  Servicer or the  Depositor  may be entitled  to  indemnification  by the
related  Trust Fund and may be held  harmless  against  any loss,  liability  or
expense  incurred in connection  with any legal action relating to the Agreement
or the  Securities,  other than any loss,  liability  or expense  related to any
specific  Loan or Loans  (except any such loss,  liability or expense  otherwise
reimbursable  pursuant  to the  Agreement)  and any loss,  liability  or expense
incurred by reason of willful misfeasance or gross negligence in the performance
of duties  thereunder  or by reason of reckless  disregard  of  obligations  and
duties  thereunder.  In addition,  each  Agreement will provide that neither the
Master  Servicer nor the  Depositor  will be under any  obligation to appear in,
prosecute or defend any legal action which is not  incidental to its  respective
responsibilities  under the Agreement and which in its opinion may involve it in
any expense or liability.  The Master Servicer or the Depositor may, however, in
its  discretion  undertake  any  such  action  which it may  deem  necessary  or
desirable with respect to the Agreement and the rights and duties of the parties
thereto and the interests of the Securityholders  thereunder. In such event, the
legal  expenses and costs of such action and any liability  resulting  therefrom
will be  expenses,  costs  and  liabilities  of the  Trust  Fund and the  Master
Servicer or the Depositor, as the case may be, will be entitled to be reimbursed
therefor out of funds otherwise distributable to Securityholders.

         Except as otherwise specified in the related Prospectus Supplement, any
person  into which the Master  Servicer  may be merged or  consolidated,  or 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 each Agreement.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

         Pooling  and  Servicing  Agreement;   Servicing  Agreement.  Except  as
otherwise  specified  in the related  Prospectus  Supplement,  Events of Default
under each Agreement  will consist of (i) any failure by the Master  Servicer to
distribute  or cause to be  distributed  to  Securityholders  of any  class  any
required  payment  (other than an Advance) 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  Depositor,  or to the  Master  Servicer,  the
Depositor and the Trustee by the holders of Securities of such class  evidencing
not less than 25% of the aggregate Percentage Interests evidenced by such class;
(ii) any failure by the Master Servicer to make an Advance as required under the
Agreement,  unless cured as specified  therein;  (iii) any failure by the Master
Servicer  duly to observe or perform in any  material  respect  any of its other
covenants or agreements in the Agreement which  continues  unremedied for thirty
days after the giving of written  notice of such failure to the Master  Servicer
by the Trustee or the Depositor,  or to the Master  Servicer,  the Depositor and
the Trustee by the holders of Securities of any class  evidencing  not less than
25% of the aggregate  Percentage  Interests  constituting  such class;  and (iv)
certain events of insolvency,  readjustment  of debt,  marshalling of assets and
liabilities  or similar  proceeding  and certain  actions by or on behalf of the
Master Servicer  indicating its insolvency,  reorganization  or inability to pay
its obligations.

         If specified in the related Prospectus  Supplement,  the Agreement will
permit the  Trustee to sell the Trust  Fund  Assets and the other  assets of the
Trust Fund in the event that  payments in respect  thereto are  insufficient  to
make payments  required in the  Agreement.  The assets of the Trust Fund will be
sold only under the  circumstances  and in the manner  specified  in the related
Prospectus Supplement.

         So long as an Event of Default under an Agreement  remains  unremedied,
the  Depositor or the Trustee may, and at the direction of holders of Securities
of any class evidencing not less than 51% of the aggregate  Percentage Interests
constituting  such class and under such other  circumstances as may be specified
in  such  Agreement,  the  Trustee  shall,  terminate  all  of  its  rights  and
obligations of the Master  Servicer  under the Agreement  relating to such Trust
Fund and in and to the Trust Fund Assets,  whereupon the Trustee will succeed to
all of the responsibilities, duties and liabilities of the Master Servicer under
the Agreement, including, if specified in the related Prospectus Supplement, the
obligation  to make  advances,  and will be  entitled  to  similar  compensation
arrangements. In the event that the Trustee is unwilling or unable so to act, it
may appoint,  or petition a court of competent  jurisdiction for the appointment
of,  a  mortgage  loan  servicing  institution  with  a  net  worth  of a  least
$10,000,000  to act as successor  to the Master  Servicer  under the  Agreement.
Pending such appointment,  the Trustee is obligated to act in such capacity. The
Trustee and any such successor may agree upon the servicing  compensation  to be
paid,  which in no event may be  greater  than the  compensation  payable to the
Master Servicer under the Agreement.

         No  Securityholder,  solely  by  virtue  of such  holder's  status as a
Securityholder,  will  have any right  under  any  Agreement  to  institute  any
proceeding  with respect to such  Agreement,  unless such holder  previously has
given to the  Trustee  written  notice of  default  and  unless  the  holders of
Securities  of any  class of such  Series  evidencing  not less  than 25% of the
aggregate Percentage Interests constituting such class have made written request
upon the  Trustee  to  institute  such  proceeding  in its own  name as  Trustee
thereunder and have offered to the Trustee reasonable indemnity, and the Trustee
for 60 days has neglected or refused to institute any such proceeding.

         Indenture.  Except as  otherwise  specified  in the related  Prospectus
Supplement,  Events of  Default  under the  Indenture  for each  Series of Notes
include: (i) a default for five (5) days or more in the payment of any principal
of or interest  on any Note of such  Series;  (ii)  failure to perform any other
covenant of the Depositor or the Trust Fund in the Indenture which continues for
a period of thirty (30) days after notice  thereof is given in  accordance  with
the  procedures  described  in the  related  Prospectus  Supplement;  (iii)  any
representation  or  warranty  made by the  Depositor  or the  Trust  Fund in the
Indenture or in any certificate or other writing  delivered  pursuant thereto or
in  connection  therewith  with respect to or affecting  such Series having been
incorrect  in a material  respect as of the time  made,  and such  breach is not
cured within thirty (30) days after notice  thereof is given in accordance  with
the  procedures  described in the related  Prospectus  Supplement;  (iv) certain
events of bankruptcy,  insolvency,  receivership or liquidation of the Depositor
or the Trust Fund;  or (v) any other Event of Default  provided  with respect to
Notes of that Series.

         If an Event of Default  with  respect to the Notes of any Series at the
time outstanding occurs and is continuing,  either the Trustee or the holders of
a majority of the then aggregate  outstanding amount of the Notes of such Series
may  declare  the  principal  amount  (or,  if the Notes of that  Series  have a
Pass-Through  Rate  of 0%,  such  portion  of  the  principal  amount  as may be
specified  in the terms of that  Series,  as provided in the related  Prospectus
Supplement)  of all the Notes of such Series to be due and payable  immediately.
Such declaration may, under certain circumstances,  be rescinded and annulled by
the holders of more than 50% of the  Percentage  Interests  of the Notes of such
Series.

         If,  following an Event of Default with respect to any Series of Notes,
the Notes of such Series have been  declared to be due and payable,  the Trustee
may, in its discretion,  notwithstanding  such  acceleration,  elect to maintain
possession of the  collateral  securing the Notes of such Series and to continue
to apply distributions on such collateral as if there had been no declaration of
acceleration if such collateral  continues to provide  sufficient  funds for the
payment of  principal  of and interest on the Notes of such Series as they would
have  become  due if there had not been such a  declaration.  In  addition,  the
Trustee may not sell or otherwise liquidate the collateral securing the Notes of
a Series  following  an Event of Default,  unless (a) the holders of 100% of the
Percentage  Interests of the Notes of such Series  consent to such sale, (b) the
proceeds of such sale or liquidation are sufficient to pay in full the principal
of and accrued interest, due and unpaid, on the outstanding Notes of such Series
at the date of such sale or (c) the  Trustee  determines  that  such  collateral
would not be  sufficient  on an ongoing basis to make all payments on such Notes
as such  payments  would have become due if such Notes had not been declared due
and payable,  and the Trustee  obtains the consent of the holders of 66K% of the
Percentage Interests of each Class of Notes of such Series.

         Except as otherwise specified in the related Prospectus Supplement,  in
the event the principal of the Notes of a Series is declared due and payable, as
described above, the holders of any such Notes issued at a discount from par may
be  entitled  to  receive no more than an amount  equal to the unpaid  principal
amount thereof less the amount of such discount which is unamortized.

         Subject to the  provisions of the  Indenture  relating to the duties of
the  Trustee,  in case an Event of Default  shall occur and be  continuing  with
respect  to a Series of  Notes,  the  Trustee  shall be under no  obligation  to
exercise  any of the  rights or powers  under the  Indenture  at the  request or
direction  of any of the holders of Notes of such  Series,  unless such  holders
offered to the Trustee  security  or  indemnity  satisfactory  to it against the
costs,  expenses and liabilities which might be incurred by it in complying with
such request or direction.  Subject to such provisions for  indemnification  and
certain limitations contained in the Indenture, the holders of a majority of the
then  aggregate  outstanding  amount of the Notes of such Series  shall have the
right to direct the time,  method and place of conducting any proceeding for any
remedy  available to the Trustee or exercising  any trust or power  conferred on
the  Trustee  with  respect to the Notes of such  Series,  and the  holders of a
majority of the then  aggregate  outstanding  amount of the Notes of such Series
may, in certain cases, waive any default with respect thereto,  except a default
in the payment of principal or interest or a default in respect of a covenant or
provision of the Indenture that cannot be modified without the waiver or consent
of all the holders of the outstanding Notes of such Series affected thereby.

AMENDMENT

         Except as  otherwise  specified in the related  Prospectus  Supplement,
each  Agreement  may be amended by the  Depositor,  the Master  Servicer and the
Trustee,  without  the  consent of any of the  Securityholders,  (i) to cure any
ambiguity;  (ii) to correct or  supplement  any  provision  therein which may be
defective or inconsistent with any other provision therein; or (iii) to make any
other revisions with respect to matters or questions arising under the Agreement
which are not  inconsistent  with the  provisions  thereof,  provided  that such
action will not  adversely  affect in any material  respect the interests of any
Securityholder. In addition, to the extent provided in the related Agreement, an
Agreement may be amended without the consent of any of the  Securityholders,  to
change the manner in which the Security Account is maintained, provided that any
such change does not  adversely  affect the then current  rating on the class or
classes of  Securities  of such Series that have been rated.  In addition,  if a
REMIC election is made with respect to a Trust Fund,  the related  Agreement may
be amended to modify,  eliminate or add to any of its  provisions to such extent
as may be necessary to maintain the qualification of the related Trust Fund as a
REMIC,  provided  that the  Trustee  has  received  an opinion of counsel to the
effect that such action is necessary or helpful to maintain such  qualification.
Except  as  otherwise  specified  in the  related  Prospectus  Supplement,  each
Agreement  may also be amended by the  Depositor,  the Master  Servicer  and the
Trustee with consent of holders of Securities of such Series evidencing not less
than 66% of the aggregate  Percentage  Interests of each class affected  thereby
for the  purpose  of  adding  any  provisions  to or  changing  in an  manner or
eliminating any of the provisions of the Agreement or of modifying in any manner
the rights of the holders of the related Securities;  provided, however, that no
such  amendment  may (i)  reduce in any manner the amount of or delay the timing
of,  payments  received on Loans which are  required  to be  distributed  on any
Security without the consent of the holder of such Security,  or (ii) reduce the
aforesaid percentage of Securities of any class of holders which are required to
consent  to any  such  amendment  without  the  consent  of the  holders  of all
Securities of such class covered by such Agreement then outstanding.  If a REMIC
election is made with respect to a Trust Fund,  the Trustee will not be entitled
to consent  to an  amendment  to the  related  Agreement  without  having  first
received an opinion of counsel to the effect that such  amendment will not cause
such  Trust  Fund  to  fail  to  qualify  as  a  REMIC.

TERMINATIONS;  OPTIONAL TERMINATION

         Pooling and Servicing  Agreement;  Trust  Agreement.  Unless  otherwise
specified in the related Agreement,  the obligations created by each Pooling and
Servicing  Agreement  and Trust  Agreement  for each Series of  Securities  will
terminate upon the payment to the related Securityholders of all amounts held in
the Security  Account or by the Master  Servicer and required to be paid to them
pursuant to such  Agreement  following  the later of (i) the final payment of or
other  liquidation of the last of the Trust Fund Assets  subject  thereto or the
disposition  of all property  acquired upon  foreclosure  of any such Trust Fund
Assets  remaining in the Trust Fund and (ii) the purchase by the Master Servicer
or,  if REMIC  treatment  has  been  elected  and if  specified  in the  related
Prospectus Supplement,  by the holder of the residual interest in the REMIC (see
"Certain Material Federal Income Tax  Considerations"  below),  from the related
Trust Fund of all of the remaining  Trust Fund Assets and all property  acquired
in respect of such Trust Fund Assets.

         Unless otherwise  specified by the related Prospectus  Supplement,  any
such  purchase  of Trust Fund Assets and  property  acquired in respect of Trust
Fund Assets  evidenced by a Series of  Securities  will be made at the option of
the  Master  Servicer  or, if  applicable,  such  holder  of the REMIC  residual
interest,  at a price,  and in accordance with the procedures,  specified in the
related  Prospectus  Supplement.  The  exercise of such right will effect  early
retirement  of the  Securities  of that  Series,  but the  right  of the  Master
Servicer or, if applicable,  such holder of the REMIC residual  interest,  to so
purchase is subject to the  principal  balance of the related  Trust Fund Assets
being less than the percentage specified in the related Prospectus Supplement of
the aggregate principal balance of the Trust Fund Assets at the Cut-off Date for
the Series.  The foregoing is subject to the provision  that if a REMIC election
is made with  respect to a Trust Fund,  any  repurchase  pursuant to clause (ii)
above will be made only in  connection  with a  "qualified  liquidation"  of the
REMIC within the meaning of Section 860F(g)(4) of the Code.

         Indenture. The Indenture will be discharged with respect to a Series of
Notes  (except  with  respect  to certain  continuing  rights  specified  in the
Indenture) upon the delivery to the Trustee for cancellation of all the Notes of
such Series or, with certain limitations, upon deposit with the Trustee of funds
sufficient for the payment in full of all of the Notes of such Series.

         In addition to such discharge with certain  limitations,  the Indenture
will provide that, if so specified with respect to the Notes of any Series,  the
related Trust Fund will be discharged from any and all obligations in respect of
the Notes of such Series (except for certain  obligations  relating to temporary
Notes and exchange of Notes,  to register  the transfer of or exchange  Notes of
such  Series,  to replace  stolen,  lost or mutilated  Notes of such Series,  to
maintain  paying  agencies  and to hold  monies for  payment in trust)  upon the
deposit with the Trustee,  in trust,  of money and/or direct  obligations  of or
obligations guaranteed by the United States of America which through the payment
of interest and principal in respect thereof in accordance with their terms will
provide  money  in an  amount  sufficient  to pay  the  principal  of  and  each
installment  of  interest  on the  Notes of such  Series  on the last  scheduled
Distribution  Date for such Notes and any  installment of interest on such Notes
in accordance  with the terms of the Indenture and the Notes of such Series.  In
the event of any such defeasance and discharge of Notes of such Series,  holders
of Notes of such Series would be able to look only to such money  and/or  direct
obligations for payment of principal and interest,  if any, on their Notes until
maturity.

THE TRUSTEE

         The  Trustee  under  each  Agreement  will be named  in the  applicable
Prospectus  Supplement.  The commercial bank or trust company serving as Trustee
may have normal banking  relationships  with the Depositor,  the Master Servicer
and any of their respective affiliates.

                       CERTAIN LEGAL ASPECTS OF THE LOANS

         The  following  discussion  contains  summaries,  which are  general in
nature,  of certain  legal  matters  relating to the Loans.  Because  such legal
aspects are governed  primarily by  applicable  state law (which laws may differ
substantially),  the  summaries do not purport to be complete nor to reflect the
laws of any particular  state,  nor to encompass the laws of all states in which
the security for the Loans is situated.  The  summaries  are  qualified in their
entirety by reference to the applicable federal laws and the appropriate laws of
the states in which Loans may be originated.

GENERAL

         The Loans for a Series  may be  secured  by deeds of trust,  mortgages,
security deeds or deeds to secure debt,  depending upon the prevailing  practice
in the state in which the  property  subject to the loan is located.  A mortgage
creates a lien upon the real property encumbered by the mortgage,  which lien is
generally not prior to the lien for real estate taxes and assessments.  Priority
between mortgages depends on their terms and generally on the order of recording
with a state  or  county  office.  There  are two  parties  to a  mortgage,  the
mortgagor,  who is the borrower  and owner of the  mortgaged  property,  and the
mortgagee,  who is the lender.  Under the  mortgage  instrument,  the  mortgagor
delivers to the  mortgagee a note or bond and the  mortgage.  Although a deed of
trust is similar to a mortgage,  a deed of trust formally has three parties, the
borrower-property  owner called the trustor  (similar to a mortgagor),  a lender
(similar to a  mortgagee)  called the  beneficiary,  and a  third-party  grantee
called the trustee.  Under a deed of trust,  the borrower  grants the  property,
irrevocably until the debt is paid, in trust, generally with a power of sale, to
the trustee to secure payment of the  obligation.  A security deed and a deed to
secure  debt are special  types of deeds which  indicate on their face that they
are granted to secure an  underlying  debt. By executing a security deed or deed
to secure debt,  the grantor  conveys title to, as opposed to merely  creating a
lien upon, the subject property to the grantee until such time as the underlying
debt is repaid.  The trustee's  authority under a deed of trust, the mortgagee's
authority under a mortgage and the grantee's  authority under a security deed or
deed to secure  debt are  governed  by law and,  with  respect  to some deeds of
trust, the directions of the beneficiary.

FORECLOSURE/REPOSSESSION

         Foreclosure  of  a  deed  of  trust  is  generally  accomplished  by  a
non-judicial  sale  under  a  specific  provision  in the  deed of  trust  which
authorizes  the trustee to sell the property at public  auction 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,  the trustee
must record a notice of default and send a copy to the borrower-trustor,  to any
person who has recorded a request for a copy of any notice of default and notice
of  sale,  to  any  successor  in  interest  to  the  borrower-trustor,  to  the
beneficiary  of any  junior  deed of trust  and to  certain  other  persons.  In
general,  the borrower,  or any other person having a junior  encumbrance on the
real estate, may, during a statutorily  prescribed  reinstatement period, cure a
monetary  default by paying the entire  amount in arrears plus other  designated
costs and expenses  incurred in enforcing the obligation.  Generally,  state law
controls  the amount of  foreclosure  expenses and costs,  including  attorney's
fees,  which may be recovered by a lender.  After the  reinstatement  period has
expired without the default having been cured, the borrower or junior lienholder
no longer has the right to  reinstate  the loan and must pay the loan in full to
prevent the scheduled  foreclosure sale. If the deed of trust is not reinstated,
a notice of sale must be posted in a public place and, in most states, published
for a specific period of time in one or more newspapers. In addition, some state
laws  require  that a copy of the notice of sale be posted on the  property  and
sent to all parties having an interest in the real property.

         Foreclosure of a mortgage is generally accomplished by judicial action.
The action is  initiated  by the  service of legal  pleadings  upon all  parties
having an interest in the real property. Delays in completion of the foreclosure
may  occasionally  result  from  difficulties  in  locating  necessary  parties.
Judicial foreclosure  proceedings are often not contested by any of the parties.
When the mortgagee's  right to foreclosure is contested,  the legal  proceedings
necessary to resolve the issue can be time consuming.  After the completion of a
judicial  foreclosure  proceeding,  the court  generally  issues a  judgment  of
foreclosure and appoints a referee or other court officer to conduct the sale of
the property. In some states, mortgages may also be foreclosed by advertisement,
pursuant to a power of sale provided in the mortgage.

         Although  foreclosure  sales are typically public sales,  frequently no
third  party  purchaser  bids in  excess of the  lender's  lien  because  of the
difficulty  of  determining  the  exact  status  of title to the  property,  the
possible deterioration of the property during the foreclosure  proceedings and a
requirement  that the  purchaser  pay for the  property in cash or by  cashier's
check. Thus the foreclosing lender often purchases the property from the trustee
or referee for an amount equal to the  principal  amount  outstanding  under the
loan, accrued and unpaid interest and the expenses of foreclosure in which event
the  mortgagor's  debt will be  extinguished  or the lender may  purchase  for a
lesser  amount in order to  preserve  its right  against  a  borrower  to seek a
deficiency  judgment in states  where such  judgment is  available.  Thereafter,
subject  to the right of the  borrower  in some  states to remain in  possession
during the  redemption  period,  the lender will assume the burden of ownership,
including  obtaining hazard insurance and making such repairs at its own expense
as are  necessary  to render the  property  suitable  for sale.  The lender will
commonly  obtain the  services  of a real  estate  broker  and pay the  broker's
commission in connection  with the sale of the property.  Depending  upon market
conditions,  the ultimate proceeds of the sale of the property may not equal the
lender's  investment in the property.  Any loss may be reduced by the receipt of
any mortgage guaranty insurance proceeds.

         Courts have imposed  general  equitable  principles  upon  foreclosure,
which are generally  designed to mitigate the legal consequences to the borrower
of the borrower's defaults under the loan documents. Some courts have been faced
with the issue of whether federal or state constitutional  provisions reflecting
due process concerns for fair notice require that borrowers under deeds of trust
receive notice longer than that prescribed by statute.  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 does not involve  sufficient  state
action to afford constitutional protection to the borrower.

         When the beneficiary under a junior mortgage or deed of trust cures the
default  and  reinstates  or  redeems  by paying  the full  amount of the senior
mortgage  or deed of trust,  the amount  paid by the  beneficiary  so to cure or
redeem becomes a part of the indebtedness secured by the junior mortgage or deed
of trust. See "Junior Mortgages; Rights of Senior Mortgagees".

ENVIRONMENTAL RISKS

         Federal,  state and local laws and  regulations  impose a wide range of
requirements on activities that may affect the  environment,  health and safety.
These include laws and regulations governing air pollutant emissions,  hazardous
and toxic substances, impacts to wetlands, leaks from underground storage tanks,
and the  management,  removal  and  disposal  of lead-  and  asbestos-containing
materials.   In  certain  circumstances,   these  laws  and  regulations  impose
obligations on the owners or operators of residential  properties  such as those
subject to the Loans.  The failure to comply with such laws and  regulations may
result in fines and penalties.

         Moreover,  under various federal, state and local laws and regulations,
an owner or operator  of real  estate may be liable for the costs of  addressing
hazardous  substances  on, in or beneath such property and related  costs.  Such
liability  may be imposed  without  regard to whether the owner or operator knew
of, or was responsible  for, the presence of such  substances,  and could exceed
the value of the property and the aggregate assets of the owner or operator.  In
addition,  persons who transport or dispose of hazardous substances,  or arrange
for the  transportation,  disposal or  treatment  of  hazardous  substances,  at
off-site  locations  may also be held liable if there are releases or threatened
releases of hazardous substances at such off-site locations.

         In  addition,  under the laws of some  states  and  under  the  federal
Comprehensive Environmental Response, Compensation and Liability Act ("CERCLA"),
contamination  of property may give rise to a lien on the property to assure the
payment of the costs of clean-up.  In several  states,  such a lien has priority
over the lien of an existing mortgage against such property.  Under CERCLA, such
a lien is subordinate to pre-existing, perfected security interests.

         Under the laws of some states, and under CERCLA, there is a possibility
that a  lender  may be held  liable  as an  "owner  or  operator"  for  costs of
addressing  releases  or  threatened  releases  of  hazardous  substances  at  a
property,  regardless of whether or not the  environmental  damage or threat was
caused by a current  or prior  owner or  operator.  CERCLA  and some  state laws
provide an exemption  from the  definition  of "owner or operator" for a secured
creditor who,  without  "participating  in the management" of a facility,  holds
indicia of ownership primarily to protect its security interest in the facility.
The Solid Waste  Disposal Act ("SWDA")  provides  similar  protection to secured
creditors in connection  with  liability for releases of petroleum  from certain
underground storage tanks. However, if a lender "participates in the management"
of the facility in question or is found not to have held its interest  primarily
to protect a security  interest,  the lender may forfeit  its  secured  creditor
exemption status.

         A regulation  promulgated by the U.S.  Environmental  Protection Agency
("EPA") in April 1992 attempted to clarify the activities in which lenders could
engage  both prior to and  subsequent  to  foreclosure  of a  security  interest
without  forfeiting the secured  creditor  exemption under CERCLA.  The rule was
struck down in 1994 by the United  States  Court of Appeals for the  District of
Columbia Circuit in Kelley ex rel State of Michigan v. Environmental  Protection
Agency,  15 F.3d 1100 (D.C Cir. 1994),  reh'g denied, 25 F.3d 1088, cert. denied
sub nom.  Am.  Bankers  Ass'n v.  Kelley,  115 S.Ct.  900  (1995).  Another  EPA
regulation  promulgated  in 1995  clarifies the  activities in which lenders may
engage without  forfeiting the secured creditor  exemption under the underground
storage tank provisions of the SWDA. That regulation has not been struck down.

         On  September  30, 1996,  Congress  amended both CERCLA and the SWDA to
provide  additional  clarification  regarding the scope of the lender  liability
exemptions  under the two  statutes.  Among other  things,  the 1996  amendments
specify the  circumstances  under which a lender will be protected by the CERCLA
and SWDA  exemptions,  both while the  borrower  is still in  possession  of the
secured property and following foreclosure on the secured property.

         Generally,  the  amendments  state that a lender  who holds  indicia of
ownership  primarily  to  protect a  security  interest  in a  facility  will be
considered to participate in management  only if, while the borrower is still in
possession of the facility  encumbered by the security interest,  the lender (i)
exercises  decision-making control over environmental  compliance related to the
facility  such that the  lender  has  undertaken  responsibility  for  hazardous
substance  handling  or  disposal  practices  related  to the  facility  or (ii)
exercises  control at a level  comparable  to that of a manager of the  facility
such that the lender has assumed or  manifested  responsibility  for (x) overall
management of the facility  encompassing  daily-decision  making with respect to
environmental  compliance or (y) overall or substantially all of the operational
functions (as distinguished  from financial or administrative  functions) of the
facility  other than the function of  environmental  compliance.  The amendments
also specify certain  activities that are not considered to be "participation in
management",  including  monitoring  or enforcing  the terms of the extension of
credit or security  interest,  inspecting  the facility,  and requiring a lawful
means of addressing the release or threatened release of a hazardous substance.

         The 1996  amendments also specify that a lender who did not participate
in  management  of a facility  prior to  foreclosure  will not be  considered an
"owner or  operator",  even if the lender  forecloses  on the facility and after
foreclosure  sells or liquidates the facility,  maintains  business  activities,
winds up operations,  undertakes an appropriate  response  action,  or takes any
other  measure to preserve,  protect,  or prepare the facility  prior to sale or
disposition, if the lender seeks to sell or otherwise divest the facility at the
earliest practicable,  commercially  reasonable time, on commercially reasonable
terms,   taking  into  account  market   conditions  and  legal  and  regulatory
requirements.

         The CERCLA and SWDA lender liability  amendments  specifically  address
the potential  liability of lenders who hold  mortgages or similar  conventional
security  interests in real property,  such as the Trust Fund does in connection
with the Home Equity Loans and the Home Improvement Contracts. The amendments do
not clearly address the potential liability of lenders who retain legal title to
a property and enter into an agreement with the purchaser for the payment of the
purchase  price and interest  over the term of the  contract,  such as the Trust
Fund does in connection with the Installment Contracts.

         If a lender  (including a lender under an  Installment  Contract) is or
becomes  liable under CERCLA,  it may be authorized to bring a statutory  action
for contribution against any other "responsible  parties",  including a previous
owner or  operator.  However,  such  persons  or  entities  may be  bankrupt  or
otherwise  judgment proof, and the costs associated with  environmental  cleanup
and  related  actions may be  substantial.  Moreover,  some state laws  imposing
liability for addressing  hazardous  substances do not contain  exemptions  from
liability  for lenders.  Whether the costs of addressing a release or threatened
release  at a  property  pledged  as  collateral  for one of the  Loans (or at a
property  subject  to an  Installment  Contract),  would be imposed on the Trust
Fund, and thus occasion a loss to the Securityholders,  therefore depends on the
specific factual and legal circumstances at issue.

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

         Certain  states have adopted  statutory  prohibitions  restricting  the
right of the  beneficiary or mortgagee to obtain a deficiency  judgment  against
borrowers  financing the purchase of their  residence or following  sale under a
deed of trust or certain other foreclosure proceedings. A deficiency judgment is
a personal  judgment  against the borrower equal in most cases to the difference
between  the  amount due to the  lender  and the fair  market  value of the real
property sold at the foreclosure sale. Other statutes require the beneficiary or
mortgagee to exhaust the security  afforded under a deed of trust or mortgage by
foreclosure  in an attempt to satisfy the full debt  before  bringing a personal
action against the borrower.  In certain other states, the lender has the option
of bringing a personal  action  against the borrower on the debt  without  first
exhausting  such  security;  however,  in  some of  these  states,  the  lender,
following  judgment on such  personal  action,  may be deemed to have  elected a
remedy  and may be  precluded  from  exercising  remedies  with  respect  to the
security.  Consequently,  the practical effect of the election requirement, when
applicable,  is that  lenders will usually  proceed  first  against the security
rather than  bringing a personal  action  against the borrower.  Finally,  other
statutory  provisions limit any deficiency  judgment against the former borrower
following a foreclosure sale to the excess of the outstanding debt over the fair
market  value of the  property  at the time of the public  sale.  The purpose of
these  statutes  is  generally  to prevent a  beneficiary  or a  mortgagee  from
obtaining a large deficiency judgment against the former borrower as a result of
low or no bids at the foreclosure sale.

         In addition to anti-deficiency and related legislation,  numerous other
federal and state statutory  provisions,  including the federal bankruptcy laws,
the federal  Soldiers' and Sailors'  Civil Relief Act of 1940 (the "Relief Act")
and state laws  affording  relief to debtors,  may interfere  with or affect the
ability  of the  secured  mortgage  lender to  realize  upon its  security.  For
example,  in a proceeding  under the federal  Bankruptcy  Code, a lender may not
foreclose on the Property  without the permission of the bankruptcy  court.  The
rehabilitation  plan proposed by the debtor may provide,  if the Property is not
the debtor's principal  residence and the court determines that the value of the
Property  is less than the  principal  balance  of the  mortgage  loan,  for the
reduction  of the secured  indebtedness  to the value of the  Property as of the
date of the  commencement  of the  bankruptcy,  rendering  the  lender a general
unsecured creditor for the difference,  and also may reduce the monthly payments
due under such mortgage loan, change the rate of interest and alter the mortgage
loan repayment  schedule.  The effect of any such proceedings  under the federal
Bankruptcy  Code,  including but not limited to any automatic stay, could result
in delays in receiving  payments on the Loans  underlying a Series of Securities
and possible reductions in the aggregate amount of such payments.

         The  federal  tax laws  provide  priority to certain tax liens over the
lien of a  mortgage  or  secured  party.  Numerous  federal  and state  consumer
protection  laws  impose  substantive  requirements  upon  mortgage  lenders  in
connection with the  origination,  servicing and enforcement of loans secured by
Single Family Properties.  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 and  regulations.
These federal and state laws impose specific statutory  liabilities upon lenders
who fail to comply with the provisions of the law. In some cases, this liability
may affect assignees of the loans or contracts.

DUE-ON-SALE CLAUSES

         Unless otherwise specified in the related Prospectus  Supplement,  each
conventional  Loan will contain a due-on-sale  clause which will provide that if
the mortgagor or obligor sells,  transfers or conveys the Property,  the loan or
contract may be  accelerated  by the  mortgagee or secured  party.  The Garn-St.
Germain  Depository  Institutions  Act of 1982  (the  "Garn-St.  Germain  Act"),
subject to certain exceptions, preempts state constitutional, statutory and case
law prohibiting the enforcement of due-on-sale clauses. As a result, due-on-sale
clauses  have  become  generally   enforceable  except  in  those  states  whose
legislatures  exercised their authority to regulate the  enforceability  of such
clauses  with  respect to  mortgage  loans that were (i)  originated  or assumed
during the "window  period"  under the  Garn-St.  Germain Act which ended in all
cases not later than October 15, 1982, and (ii) originated by lenders other than
national banks,  federal savings  institutions and federal credit unions.  FHLMC
has taken the position in its published mortgage  servicing  standards that, out
of a total of eleven "window  period  states," five states  (Arizona,  Michigan,
Minnesota,  New Mexico and Utah) have  enacted  statutes  extending,  on various
terms and for varying  periods,  the  prohibition  on enforcement of due-on-sale
clauses with respect to certain  categories of window period  loans.  Also,  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.

         As to  loans  secured  by an  owner-occupied  residence,  the  Garn-St.
Germain Act sets forth nine specific  instances in which a mortgagee  covered by
the Act may not exercise its rights under a due-on-sale clause,  notwithstanding
the fact that a transfer of the property  may have  occurred.  The  inability to
enforce a due-on-sale  clause may result in transfer of the related  Property to
an uncreditworthy  person, which could increase the likelihood of default or may
result in a mortgage  bearing an  interest  rate below the  current  market rate
being  assumed by a new home  buyer,  which may affect the  average  life of the
Loans and the number of Loans which may extend to maturity.

         In addition,  under federal bankruptcy law, due-on-sale clauses may not
be enforceable in bankruptcy  proceedings and may, under certain  circumstances,
be  eliminated  in  any  modified   mortgage   resulting  from  such  bankruptcy
proceeding.

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

         Forms of  notes,  mortgages  and  deeds of trust  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.  Late charges and  prepayment  fees are  typically  retained by
servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

         In connection  with lenders'  attempts to realize upon their  security,
courts have invoked general equitable  principles.  The equitable principles are
generally designed to relieve the borrower from the legal effect of his defaults
under the loan documents. Examples of judicial remedies that have been fashioned
include  judicial   requirements  that  the  lender  undertake  affirmative  and
expensive  actions to  determine  the causes of the  borrower's  default and the
likelihood  that the borrower will be able to reinstate the loan. In some cases,
courts have  substituted  their  judgment  for the  lender's  judgment  and have
required that lenders  reinstate  loans or recast payment  schedules in order to
accommodate borrowers who are suffering from temporary financial disability.  In
other  cases,  courts  have  limited  the right of a lender to realize  upon his
security if the default under the security  agreement is not  monetary,  such as
the  borrower's  failure to adequately  maintain the property or the  borrower's
execution of secondary  financing 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  security   agreements  receive  notices  in  addition  to  the
statutorily-prescribed  minimums. For the most part, these cases have upheld the
notice  provisions  as  being  reasonable  or have  found  that,  in some  cases
involving the sale by a trustee under a deed of trust or by a mortgagee  under a
mortgage having a power of sale,  there is  insufficient  state action to afford
constitutional protections to the borrower.

         Most conventional  single-family  mortgage loans may be prepaid in full
or in part without penalty.  The regulations of the Federal Home Loan Bank Board
(the "FHLBB") prohibit the imposition of a prepayment  penalty or equivalent fee
in  connection  with the  acceleration  of a loan by exercise  of a  due-on-sale
clause.  A  mortgagee  to whom a  prepayment  in full has been  tendered  may be
compelled  to give either a release of the mortgage or an  instrument  assigning
the existing  mortgage.  The absence of a restraint on prepayment,  particularly
with respect to Loans having higher mortgage rates,  may increase the likelihood
of refinancing or other early retirements of the Loans.

APPLICABILITY OF USURY LAWS

         Title  V of  the  Depository  Institutions  Deregulation  and  Monetary
Control Act of 1980, enacted in March 1980 ("Title V") provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated  by  certain  lenders  after  March 31,  1980.  The  Office of Thrift
Supervision,  as successor to the Federal Home Loan Bank Board, is authorized to
issue  rules  and   regulations   and  to  publish   interpretations   governing
implementation  of  Title V. The  statute  authorized  the  states  to  reimpose
interest rate limits by adopting,  before April 1, 1983, a law or constitutional
provision  which  expressly  rejects an application of the federal law.  Fifteen
states adopted such a law prior to the April 1, 1993 deadline. 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
and/or to limit discount points or other charges.

THE HOME IMPROVEMENT CONTRACTS

         General.  The  Home  Improvement  Contracts,   other  than  those  Home
Improvement  Contracts that are unsecured or secured by mortgages on real estate
(such Home Improvement  Contracts are hereinafter referred to in this section as
"contracts")  generally  are  "chattel  paper"  or  constitute  "purchase  money
security  interests" each as defined in the Uniform Commercial Code (the "UCC").
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security interest in chattel paper. Under the related Agreement,
the Depositor will transfer physical  possession of the contracts to the Trustee
or a designated custodian or may retain possession of the contracts as custodian
for the Trustee. In addition, the Depositor will make an appropriate filing of a
UCC-1  financing  statement  in the  appropriate  states  to give  notice of the
Trustee's ownership of the contracts.  Unless otherwise specified in the related
Prospectus Supplement,  the contracts will not be stamped or otherwise marked to
reflect  their  assignment  from the  Depositor  to the Trustee.  Therefore,  if
through negligence, fraud or otherwise, a subsequent purchaser were able to take
physical  possession of the contracts  without  notice of such  assignment,  the
Trustee's interest in the contracts could be defeated.

         Security Interests in Home Improvements. The contracts that are secured
by the  Home  Improvements  financed  thereby  grant to the  originator  of such
contracts a purchase money security interest in such Home Improvements to secure
all or  part of the  purchase  price  of  such  Home  Improvements  and  related
services. A financing statement generally is not required to be filed to perfect
a purchase  money  security  interest in consumer  goods.  Such  purchase  money
security  interests  are  assignable.  In  general,  a purchase  money  security
interest  grants to the  holder a security  interest  that has  priority  over a
conflicting  security  interest in the same  collateral and the proceeds of such
collateral.  However,  to the extent that the  collateral  subject to a purchase
money security  interest  becomes a fixture,  in order for the related  purchase
money  security  interest to take priority  over a  conflicting  interest in the
fixture,  the  holder's  interest in such Home  Improvement  must  generally  be
perfected by a timely fixture filing.  In general,  a security interest does not
exist  under  the  UCC  in  ordinary  building  material  incorporated  into  an
improvement on land. Home  Improvement  Contracts that finance  lumber,  bricks,
other types of ordinary building material or other goods that are deemed to lose
such  characterization  upon  incorporation  of such  materials into the related
property,  will not be secured by a purchase money security interest in the Home
Improvement being financed.

         Enforcement of Security Interest in Home  Improvements.  So long as the
Home  Improvement  has not become subject to the real estate law, a creditor can
repossess a Home  Improvement  securing a contract by  voluntary  surrender,  by
"self-help"  repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary  surrender and the ability to repossess  without
breach of the peace, by judicial process. The holder of a contract must give the
debtor a number of days'  notice,  which varies from 10 to 30 days  depending on
the state,  prior to  commencement  of any  repossession.  The UCC and  consumer
protection  laws  in most  states  place  restrictions  on  repossession  sales,
including requiring prior notice to the debtor and commercial  reasonableness in
effecting  such a sale.  The law in most states also requires that the debtor be
given  notice of any sale prior to resale of the unit that the debtor may redeem
at or before such resale.

         Under the laws  applicable  in most  states,  a creditor is entitled to
obtain a deficiency  judgment from a debtor for any  deficiency on  repossession
and resale of the  property  securing the debtor's  loan.  However,  some states
impose  prohibitions or limitations on deficiency  judgments,  and in many cases
the defaulting borrower would have no assets with which to pay a judgment.

         Certain  other  statutory  provisions,   including  federal  and  state
bankruptcy and insolvency laws and general  equitable  principles,  may limit or
delay the ability of a lender to repossess  and resell  collateral  or enforce a
deficiency judgment.

         Consumer Protection Laws. The so-called  "Holder-in-Due Course" rule of
the Federal Trade Commission is intended to defeat the ability of the transferor
of a consumer  credit  contract  which is the seller of goods which gave rise to
the  transaction  (and certain  related  lenders and assignees) to transfer such
contract free of notice of claims by the debtor  thereunder.  The effect of this
rule is to subject the  assignee  of such a contract to all claims and  defenses
which the debtor could assert against the seller of goods.  Liability under this
rule is limited to amounts paid under a contract;  however, the obligor also may
be able to assert the rule to set off remaining amounts due as a defense against
a claim brought by the Trustee against such obligor.  Numerous other federal and
state consumer protection laws impose requirements applicable to the origination
and lending  pursuant to the contracts,  including the Truth in Lending Act, the
Federal  Trade  Commission  Act,  the Fair Credit  Billing  Act, the Fair Credit
Reporting  Act,  the Equal  Credit  Opportunity  Act,  the Fair Debt  Collection
Practices Act and the Uniform Consumer Credit Code. In the case of some of these
laws, the failure to comply with their provisions may affect the  enforceability
of the related contract.

         Applicability  of Usury Laws.  Title V of the  Depository  Institutions
Deregulation and Monetary Control Act of 1980, as amended ("Title V"),  provides
that,  subject to the following  conditions,  state usury  limitations shall not
apply to any  contract  which is secured  by a first  lien on  certain  kinds of
consumer  goods.  The  contracts  would  be  covered  if  they  satisfy  certain
conditions,  among other things,  governing the terms of any  prepayments,  late
charges  and  deferral  fees and  requiring  a  30-day  notice  period  prior to
instituting any action leading to repossession of the related unit.

         Title V authorized any state to reimpose  limitations on interest rates
and finance  charges by adopting  before  April 1, 1983 a law or  constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition,  even where
Title V was not so  rejected,  any  state  is  authorized  by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.

INSTALLMENT CONTRACTS

         The  Loans  may  also  consist  of  installment  contracts.   Under  an
installment contract  ("Installment  Contract") the seller (hereinafter referred
to in this  section as the  "lender")  retains  legal title to the  property and
enters into an  agreement  with the  purchaser  hereinafter  referred to in this
section as the "borrower") for the payment of the purchase price, plus interest,
over the term of such contract.  Only after full  performance by the borrower of
the  contract is the lender  obligated  to convey  title to the  property to the
purchaser.  As with  mortgage or deed of trust  financing,  during the effective
period of the Installment  Contract,  the borrower is generally  responsible for
maintaining  the property in good  condition  and for paying real estate  taxes,
assessments and hazard insurance premiums associated with the property.

         The method of enforcing  the rights of the lender under an  Installment
Contract  varies on a  state-by-state  basis  depending upon the extent to which
state  courts are willing,  or able  pursuant to state  statute,  to enforce the
contract  strictly  according to the terms.  The terms of Installment  Contracts
generally provide that upon a default by the borrower, the borrower loses his or
her right to occupy the property,  the entire  indebtedness is accelerated,  and
the buyer's equitable interest in the property is forfeited.  The lender in such
a situation does not have to foreclose in order to obtain title to the property,
although  in some cases a quiet  title  action is in order if the  borrower  has
filed the Installment Contract in local land records and an ejectment action may
be necessary to recover  possession.  In a few states,  particularly in cases of
borrower default during the early years of an Installment  Contract,  the courts
will permit  ejectment of the buyer and a  forfeiture  of his or her interest in
the  property.  However,  most state  legislatures  have enacted  provisions  by
analogy to mortgage law protecting  borrowers under  Installment  Contracts from
the harsh  consequences  of  forfeiture.  Under such  statutes,  a  judicial  or
nonjudicial  foreclosure  may be  required,  the lender may be  required to give
notice of default and the borrower may be granted some grace period during which
the  Installment  Contract  may be  reinstated  upon full payment of the default
amount and the borrower may have a post-foreclosure  statutory redemption right.
In other  states,  courts in  equity  may  permit a  borrower  with  significant
investment in the property  under an  Installment  Contract for the sale of real
estate to share in the proceeds of sale of the property  after the  indebtedness
is  repaid  or  may  otherwise   refuse  to  enforce  the   forfeiture   clause.
Nevertheless,   generally  speaking,   the  lender's  procedures  for  obtaining
possession  and clear title under an  Installment  Contract in a given state are
simpler  and  less  time-consuming  and  costly  than  are  the  procedures  for
foreclosing  and  obtaining  clear  title to a  property  subject to one or more
liens.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

         Generally,  under the terms of the Soldiers' and Sailors'  Civil Relief
Act of 1940,  as amended (the  "Relief  Act"),  a borrower  who enters  military
service after the  origination of such borrower's Loan (including a borrower who
is a member of the  National  Guard or is in  reserve  status at the time of the
origination  of the Loan and is later  called to active duty) may not be charged
interest above an annual rate of 6% during the period of such borrower's  active
duty status,  unless a court orders otherwise upon application of the lender. It
is possible  that such  interest rate  limitation  could have an effect,  for an
indeterminate  period of time, on the ability of the Master  Servicer to collect
full  amounts of interest  on certain of the Loans.  Any  shortfall  in interest
collections  resulting  from the  application  of the Relief Act could result in
losses to the  Securityholders.  The Relief Act also imposes  limitations  which
would impair the ability of the Master Servicer to foreclose on an affected Loan
during the  borrower's  period of active duty status.  Moreover,  the Relief Act
permits the extension of a Loan's maturity and the  re-adjustment of its payment
schedule beyond the completion of military service. Thus, in the event that such
a Loan goes into  default,  there may be delays  and  losses  occasioned  by the
inability to realize upon the Property in a timely fashion.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

         To the extent that the Loans comprising the Trust Fund for a Series are
secured by mortgages  which are junior to other  mortgages held by other lenders
or  institutional  investors,  the rights of the Trust Fund (and  therefore  the
Securityholders),  as mortgagee under any such junior mortgage,  are subordinate
to those of any mortgagee under any senior  mortgage.  The senior  mortgagee has
the right to receive hazard insurance and condemnation proceeds and to cause the
property  securing  the Loan to be sold upon default of the  mortgagor,  thereby
extinguishing  the junior  mortgagee's lien unless the junior mortgagee  asserts
its  subordinate  interest  in  the  property  in  foreclosure  litigation  and,
possibly,  satisfies  the  defaulted  senior  mortgage.  A junior  mortgagee may
satisfy a  defaulted  senior  loan in full and,  in some  states,  may cure such
default and bring the senior loan  current,  in either  event adding the amounts
expended  to the  balance  due on the  junior  loan.  In most  states,  absent a
provision in the mortgage or deed of trust,  no notice of default is required to
be given to a junior mortgagee.

         The standard  form of the mortgage used by most  institutional  lenders
confers on the mortgagee the right both to receive all proceeds  collected under
any hazard 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,  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 a junior mortgage.

         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  appear  prior to the
mortgage  or deed of trust,  to  provide  and  maintain  fire  insurance  on the
property,  to maintain  and repair the  property and not to commit or permit any
waste thereof,  and to appear in and defend any action or proceeding  purporting
to affect the property or the rights of the mortgagee under the mortgage. Upon a
failure of the mortgagor to perform any of these  obligations,  the mortgagee is
given the right under certain mortgages 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
the mortgagee become part of the indebtedness secured by the mortgage.

         The form of credit line trust deed or mortgage  generally  used by most
institutional  lenders which make Revolving Credit Line 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.  Any  amounts so  advanced  after the
Cut-off  Date with  respect to any  mortgage  will not be  included in the Trust
Fund.  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 called and
recorded  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  home equity  credit  lines  applies  retroactively  to the date of the
original recording of the trust deed or mortgage, provided that the total amount
of  advances  under the home  equity  credit  line 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.

THE TITLE I PROGRAM

         General.  Certain of the Loans  contained  in a Trust Fund may be loans
insured  under the FHA Title I Credit  Insurance  program  created  pursuant  to
Sections 1 and 2(a) of the National Housing Act of 1934 (the "Title I Program").
Under  the  Title I  Program,  the FHA is  authorized  and  empowered  to insure
qualified  lending  institutions  against losses on eligible loans.  The Title I
Program operates as a coinsurance  program in which the FHA insures up to 90% of
certain  losses  incurred on an individual  insured  loan,  including the unpaid
principal balance of the loan, but only to the extent of the insurance  coverage
available in the lender's FHA insurance  coverage reserve account.  The owner of
the loan bears the uninsured loss on each loan.

         The types of loans which are  eligible  for  insurance by the FHA under
the Title I Program include property  improvement  loans ("Property  Improvement
Loans" or "Title I Loans"). A Property  Improvement Loan or Title I Loan means a
loan made to finance actions or items that substantially  protect or improve the
basic livability or utility of a property and includes single family improvement
loans.

         There are two basic methods of lending or originating  such loans which
include a "direct loan" or a "dealer  loan".  With respect to a direct loan, the
borrower makes  application  directly to a lender without any assistance  from a
dealer,  which  application  may be filled  out by the  borrower  or by a person
acting at the  direction of the borrower who does not have a financial  interest
in the loan transaction, and the lender may disburse the loan proceeds solely to
the borrower or jointly to the borrower  and other  parties to the  transaction.
With  respect  to a  dealer  loan,  the  dealer,  who has a direct  or  indirect
financial  interest in the loan  transaction,  assists the borrower in preparing
the loan  application  or otherwise  assists the borrower in obtaining  the loan
from the lender.  The lender may disburse  proceeds  solely to the dealer or the
borrower  or jointly  to the  borrower  and the  dealer or other  parties to the
transaction.  With  respect to a dealer  Title I Loan,  a dealer  may  include a
seller, a contractor or supplier of goods or services.

         Loans  insured  under the Title I Program  are  required  to have fixed
interest rates and generally provide for equal installment  payments due weekly,
biweekly,  semi-monthly or monthly,  except that a loan may be payable quarterly
or semi-annually  where a borrower has an irregular flow of income. The first or
last  payments  (or  both)  may vary in amount  but may not  exceed  150% of the
regular installment  payment, and the first payment may be due no later than two
months from the date of the loan.  The note must contain a provision  permitting
full or partial prepayment of the loan. The interest rate must be negotiated and
agreed to by the  borrower  and the lender and must be fixed for the term of the
loan and recited in the note.  Interest on an insured  loan must accrue from the
date of the loan and be calculated according to the actuarial method. The lender
must assure  that the note and all other  documents  evidencing  the loan are in
compliance with applicable federal, state and local laws.

         Each  insured  lender is required to use prudent  lending  standards in
underwriting  individual  loans and to satisfy the applicable loan  underwriting
requirements  under the Title I Program  prior to its  approval  of the loan and
disbursement of loan proceeds.  Generally, the lender must exercise prudence and
diligence to  determine  whether the borrower and any co-maker is solvent and an
acceptable  credit risk, with a reasonable  ability to make payments on the loan
obligation.  The lender's credit  application and review must determine  whether
the borrower's income will be adequate to meet the periodic payments required by
the loan, as well as the borrower's other housing and recurring expenses,  which
determination  must be made in  accordance  with  the  expense-to-income  ratios
published by the Secretary of HUD unless the lender  determines and documents in
the loan file the existence of  compensating  factors  concerning the borrower's
creditworthiness which support approval of the loan.

         Under the Title I  Program,  the FHA does not  review  or  approve  for
qualification for insurance the individual loans insured  thereunder at the time
of approval  by the lending  institution  (as is  typically  the case with other
federal  loan  programs).  If,  after a loan has  been  made  and  reported  for
insurance  under  the  Title  I  Program,  the  lender  discovers  any  material
misstatement  of fact  or that  the  loan  proceeds  have  been  misused  by the
borrower,  dealer or any other party,  it shall promptly report this to the FHA.
In such case,  provided  that the  validity of any lien on the  property has not
been  impaired,  the insurance of the loan under the Title I Program will not be
affected unless such material  misstatements  of fact or misuse of loan proceeds
was caused by (or was knowingly sanctioned by) the lender or its employees.

         Requirements for Title I Loans. The maximum  principal amount for Title
I Loans must not exceed the actual cost of the project plus any applicable  fees
and charges allowed under the Title I Program; provided that such maximum amount
does not exceed $25,000 (or the current  applicable  amount) for a single family
property improvement loan. Generally, the term of a Title I Loan may not be less
than six months nor  greater  than 20 years and 32 days.  A borrower  may obtain
multiple Title I Loans with respect to multiple  properties,  and a borrower may
obtain  more than one Title I Loan with  respect to a single  property,  in each
case as long as the total  outstanding  balance of all Title I Loans in the same
property  does not exceed the  maximum  loan amount for the type of Title I Loan
thereon having the highest permissible loan amount.

         Borrower eligibility for a Title I Loan requires that the borrower have
at least a one-half interest in either fee simple title to the real property,  a
lease thereof for a term  expiring at least six months after the final  maturity
of the Title I Loan or a recorded land installment  contract for the purchase of
the real property.  In the case of a Title I Loan with a total principal balance
in excess of $15,000, if the property is not occupied by the owner, the borrower
must have equity in the property  being improved at least equal to the principal
amount of the loan, as demonstrated by a current appraisal.  Any Title I Loan in
excess of $7,500  must be secured by a recorded  lien on the  improved  property
which is evidenced  by a mortgage or deed of trust  executed by the borrower and
all other owners in fee simple.

         The proceeds  from a Title I Loan may be used only to finance  property
improvements  which  substantially  protect or improve the basic  livability  or
utility of the property as disclosed in the loan  application.  The Secretary of
HUD has published a list of items and  activities  which cannot be financed with
proceeds  from any Title I Loan and from time to time the  Secretary  of HUD may
amend such list of items and  activities.  With  respect  to any dealer  Title I
Loan,  before  the  lender  may  disburse  funds,  the  lender  must have in its
possession  a  completion  certificate  on a HUD  approved  form,  signed by the
borrower and the dealer.  With respect to any direct Title I Loan, the lender is
required to obtain,  promptly upon completion of the  improvements but not later
than 6 months after disbursement of the loan proceeds with one 6 month extension
if necessary,  a completion  certificate,  signed by the borrower. The lender is
required  to  conduct  an  on-site  inspection  on any  Title I Loan  where  the
principal obligation is $7,500 or more, and on any direct Title I Loan where the
borrower fails to submit a completion certificate.

         FHA Insurance Coverage.  Under the Title I Program, the FHA establishes
an insurance  coverage  reserve account for each lender which has been granted a
Title I contract of insurance.  The amount of insurance coverage in this account
is a maximum of 10% of the amount disbursed,  advanced or expended by the lender
in originating or purchasing  eligible loans registered with the FHA for Title I
insurance,  with  certain  adjustments.  The balance in the  insurance  coverage
reserve account is the maximum amount of insurance claims the FHA is required to
pay to the Title I lender. Loans to be insured under the Title I Program will be
registered for insurance by the FHA and the insurance  coverage  attributable to
such loans will be included in the insurance  coverage  reserve  account for the
originating or purchasing lender following the receipt and acknowledgment by the
FHA of a loan report on the prescribed form pursuant to the Title I regulations.
For each eligible loan reported and acknowledged for insurance,  the FHA charges
a fee (the "Premium"). For loans having a maturity of 25 months or less, the FHA
bills the  lender for the entire  Premium in an amount  equal to the  product of
0.50% of the original loan amount and the loan term. For home improvement  loans
with a maturity greater than 25 months, each year that a loan is outstanding the
FHA bills the lender for a Premium in an amount  equal to 0.50% of the  original
loan amount.  If a loan is prepaid  during the year,  the FHA will not refund or
abate the Premium paid for such year.

         Under the Title I Program  the FHA will reduce the  insurance  coverage
available in the lender's FHA insurance coverage reserve account with respect to
loans insured under the lender's  contract of insurance by (i) the amount of the
FHA  insurance  claims  approved for payment  relating to such insured loans and
(ii) the amount of insurance coverage  attributable to insured loans sold by the
lender,  and such insurance coverage may be reduced for any FHA insurance claims
rejected by the FHA. The balance of the lender's FHA insurance  coverage reserve
account  will be further  adjusted as required  under Title I or by the FHA, and
the  insurance  coverage  therein may be  earmarked  with respect to each or any
eligible loans insured  thereunder,  if a determination is made by the Secretary
of HUD that it is in its interest to do so. Originations and acquisitions of new
eligible loans will continue to increase a lender's  insurance  coverage reserve
account  balance  by  10% of the  amount  disbursed,  advanced  or  expended  in
originating  or  acquiring  such  eligible  loans  registered  with  the FHA for
insurance under the Title I Program. The Secretary of HUD may transfer insurance
coverage  between  insurance  coverage  reserve  accounts with  earmarking  with
respect  to a  particular  insured  loan  or  group  of  insured  loans  when  a
determination is made that it is in the Secretary's interest to do so.

         The  lender  may  transfer   (except  as  collateral  in  a  bona  fide
transaction)  insured  loans and loans  reported for  insurance  only to another
qualified lender under a valid Title I contract of insurance.  Unless an insured
loan is  transferred  with recourse or with a guaranty or repurchase  agreement,
the FHA,  upon receipt of written  notification  of the transfer of such loan in
accordance  with the Title I  regulations,  will transfer from the  transferor's
insurance  coverage  reserve  account  to the  transferee's  insurance  coverage
reserve  account an amount,  if available,  equal to 10% of the actual  purchase
price or the net  unpaid  principal  balance of such loan  (whichever  is less).
However,  under the Title I Program not more than $5,000 in  insurance  coverage
shall be transferred to or from a lender's  insurance  coverage  reserve account
during any October 1 to  September 30 period  without the prior  approval of the
Secretary of HUD.  Amounts  which may be recovered by the Secretary of HUD after
payment of an insurance claim are not added to the amount of insurance  coverage
in the related lender's insurance coverage reserve account.

         Claims  Procedures  Under Title I. Under the Title I Program the lender
may  accelerate an insured loan  following a default on such loan only after the
lender or its agent has contacted the borrower in a  face-to-face  meeting or by
telephone  to discuss the  reasons for the default and to seek its cure.  If the
borrower  does not cure the  default  or agree to a  modification  agreement  or
repayment  plan,  the lender will notify the  borrower in writing  that,  unless
within 30 days the default is cured or the borrower  enters into a  modification
agreement or  repayment  plan,  the loan will be  accelerated  and that,  if the
default  persists,  the lender will report the default to an appropriate  credit
agency.  The lender may rescind the  acceleration of maturity after full payment
is due and  reinstate  the loan only if the  borrower  brings the loan  current,
executes a modification agreement or agrees to an acceptable repayment plan.

         Following  acceleration  of maturity upon a secured  Title I Loan,  the
lender  may  either  (a)  proceed   against  the  property  under  any  security
instrument, or (b) make a claim under the lender's contract of insurance. If the
lender chooses to proceed  against the property under a security  instrument (or
if it accepts a voluntary  conveyance or surrender of the property),  the lender
may file an  insurance  claim only with the prior  approval of the  Secretary of
HUD.

         When a lender files an  insurance  claim with the FHA under the Title I
Program,  the FHA reviews the claim, the complete loan file and documentation of
the  lender's  efforts  to obtain  recourse  against  any  dealer who has agreed
thereto,  certification  of compliance with  applicable  state and local laws in
carrying out any foreclosure or  repossession,  and evidence that the lender has
properly  filed  proofs of claims,  where the  borrower is bankrupt or deceased.
Generally,  a claim for reimbursement for loss on any Title I Loan must be filed
with the FHA no later  than 9 months  after the date of  default  of such  loan.
Concurrently  with filing the  insurance  claim,  the lender shall assign to the
United  States of America the  lender's  entire  interest in the loan note (or a
judgment in lien of the note),  in any  security  held and in any claim filed in
any  legal  proceedings.  If,  at the time the note is  assigned  to the  United
States,  the  Secretary  has  reason  to  believe  that the note is not valid or
enforceable  against the  borrower,  the FHA may deny the claim and reassign the
note to the lender. If either such defect is discovered after the FHA has paid a
claim, the FHA may require the lender to repurchase the paid claim and to accept
a reassignment of the loan note. If the lender subsequently  obtains a valid and
enforceable  judgment  against  the  borrower,  the  lender  may  resubmit a new
insurance claim with an assignment of the judgment. Although the FHA may contest
any insurance  claim and make a demand for repurchase of the loan at any time up
to two years from the date the claim was  certified  for  payment  and may do so
thereafter in the event of fraud or misrepresentation on the part of the lender,
the FHA has  expressed  an intention to limit the period of time within which it
will take such  action  to one year  from the date the claim was  certified  for
payment.

         Under the Title I Program the amount of an FHA insurance claim payment,
when made,  is equal to the  Claimable  Amount,  up to the  amount of  insurance
coverage in the lender's  insurance  coverage reserve account.  For the purposes
hereof,  the "Claimable  Amount" means an amount equal to 90% of the sum of: (a)
the unpaid loan  obligation (net unpaid  principal and the uncollected  interest
earned to the date of  default)  with  adjustments  thereto  if the  lender  has
proceeded  against  property  securing such loan; (b) the interest on the unpaid
amount  of the  loan  obligation  from the  date of  default  to the date of the
claim's initial  submission for payment plus 15 calendar days (but not to exceed
9 months from the date of default),  calculated at the rate of 7% per annum; (c)
the uncollected court costs; (d) the attorney's fees not to exceed $500; and (e)
the expenses for recording the assignment of the security to the United States.

         The Secretary of HUD may deny a claim for insurance in whole or in part
for any violations of the  regulations  governing the Title I Program;  however,
the Secretary of HUD may waive such violations if it determines that enforcement
of  the  regulations   would  impose  an  injustice  upon  a  lender  which  has
substantially complied with the regulations in good faith.

OTHER LEGAL CONSIDERATIONS

         The Loans are also subject to federal laws,  including:  (i) Regulation
Z, which requires  certain  disclosures to the borrowers  regarding the terms of
the  Loans;  (ii)  the  Equal  Opportunity  Act  and  Regulation  B  promulgated
thereunder, which prohibit discrimination on the basis of age, race, color, sex,
religion,  marital status,  national origin, receipt of public assistance or the
exercise of any right under the Consumer Credit Protection Act, in the extension
of credit;  and (iii) the Fair Credit Reporting Act, which regulates the use and
reporting of information related to the borrower's credit experience. Violations
of certain provisions of these federal laws may limit the ability of the Sellers
to  collect  all or part of the  principal  of or  interest  on the Loans and in
addition could subject the Sellers to damages and administrative enforcement.

               CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

         The  following  is a summary of certain  anticipated  material  federal
income tax  consequences  of the purchase,  ownership,  and  disposition  of the
Securities and is based on the opinion of Brown & Wood LLP,  special  counsel to
the Depositor (in such capacity,  "Tax Counsel").  The summary is based upon the
provisions of the Code, the regulations promulgated thereunder, including, where
applicable,  proposed regulations,  and the judicial and administrative  rulings
and  decisions  now in effect,  all of which are  subject to change or  possible
differing   interpretations.   The  statutory   provisions,   regulations,   and
interpretations on which this interpretation is based are subject to change, and
such a change could apply retroactively.

         The summary does not purport to deal with all aspects of federal income
taxation  that may  affect  particular  investors  in light of their  individual
circumstances.  This summary  focuses  primarily  upon  investors  who will hold
Securities as "capital assets" (generally,  property held for investment) within
the  meaning  of Section  1221 of the Code.  Prospective  investors  may wish to
consult  their own tax advisers  concerning  the federal,  state,  local and any
other tax  consequences as relates  specifically to such investors in connection
with the purchase, ownership and disposition of the Securities.

         The federal income tax  consequences  to holders will vary depending on
whether (i) the Securities of a Series are classified as  indebtedness;  (ii) an
election  is made to treat the Trust Fund  relating  to a  particular  Series of
Securities as a real estate  mortgage  investment  conduit  ("REMIC")  under the
Internal  Revenue Code of 1986,  as amended (the "Code");  (iii) the  Securities
represent  an  ownership  interest in some or all of the assets  included in the
Trust  Fund for a Series;  or (iv) an  election  is made to treat the Trust Fund
relating to a particular Series of Certificates as a partnership. The Prospectus
Supplement for each Series of Securities will specify how the Securities will be
treated  for  federal  income  tax  purposes  and will  discuss  whether a REMIC
election, if any, will be made with respect to such Series.

         As used herein,  the term "U.S.  Person" means a citizen or resident of
the  United  States,  a  corporation,  partnership  or other  entity  created or
organized in or under the laws of the United  States,  any state  thereof or the
District of Columbia  (other than a partnership  that is not treated as a United
States person under any applicable Treasury regulations), an estate whose income
is subject to U.S.  federal income tax regardless of its source of income,  or a
trust  if a  court  within  the  United  States  is  able  to  exercise  primary
supervision of the authority to control all substantial  decisions of the trust.
Notwithstanding the preceding  sentence,  to the extent provided in regulations,
certain  trusts in  existence  on August 20, 1996 and  treated as United  States
Persons prior to such date that elect to continue to be treated as United States
persons shall be considered U.S. Persons as well.

TAXATION OF DEBT SECURITIES

         Status as Real Property Loans.  Except to the extent otherwise provided
in the related Prospectus Supplement, if the Securities are regular interests in
a REMIC  ("Regular  Interest  Securities")  or represent  interests in a grantor
trust,  Tax Counsel is of the opinion that:  (i)  Securities  held by a domestic
building and loan association will constitute  "loans...  secured by an interest
in real property" within the meaning of Code section 7701(a)(19)(C)(v); and (ii)
Securities held by a real estate  investment  trust will constitute "real estate
assets"  within  the  meaning  of Code  section  856(c)(4)(A)  and  interest  on
Securities will be considered  "interest on obligations  secured by mortgages on
real  property  or on  interests  in real  property"  within the meaning of Code
section 856(c)(3)(B).

         Interest  and  Acquisition  Discount.  In the  opinion of Tax  Counsel,
Regular Interest  Securities are generally taxable to holders in the same manner
as evidences of indebtedness issued by the REMIC. Stated interest on the Regular
Interest  Securities  will be taxable as ordinary  income and taken into account
using the  accrual  method of  accounting,  regardless  of the  holder's  normal
accounting  method.  Interest (other than original issue discount) on Securities
(other than Regular Interest  Securities) that are characterized as indebtedness
for federal income tax purposes will be includible in income by holders  thereof
in accordance with their usual methods of accounting.  Securities  characterized
as debt for federal income tax purposes and Regular Interest  Securities will be
referred to hereinafter collectively as "Debt Securities."

         Tax Counsel is of the opinion  that Debt  Securities  that are Compound
Interest  Securities will, and certain of the other Debt Securities  issued at a
discount may, be issued with "original  issue discount"  ("OID").  The following
discussion  is based in part on the rules  governing  OID which are set forth in
Sections 1271-1275 of the Code and the Treasury regulations issued thereunder on
February 2, 1994, as amended on June 11, 1996 (the "OID Regulations").  A holder
should be aware,  however,  that the OID  Regulations do not adequately  address
certain issues relevant to prepayable securities, such as the Debt Securities.

         In general,  OID, if any, will equal the difference  between the stated
redemption  price at maturity of a Debt  Security  and its issue  price.  In the
opinion of Tax  Counsel,  a holder of a Debt  Security  must include such OID in
gross income as ordinary  interest  income as it accrues  under a method  taking
into  account an  economic  accrual of the  discount.  In  general,  OID must be
included  in income in advance  of the  receipt  of the cash  representing  that
income. The amount of OID on a Debt Security will be considered to be zero if it
is less than a de minimis amount determined under the Code.

         The  issue  price  of a Debt  Security  is the  first  price at which a
substantial  amount of Debt  Securities  of that  class  are sold to the  public
(excluding bond houses,  brokers,  underwriters or wholesalers).  If less than a
substantial  amount of a particular class of Debt Securities is sold for cash on
or prior to the Closing Date,  the issue price for such class will be treated as
the fair market  value of such class on the Closing  Date.  The issue price of a
Debt Security  also includes the amount paid by an initial Debt Security  holder
for accrued  interest  that  relates to a period  prior to the issue date of the
Debt  Security.  The stated  redemption  price at  maturity  of a Debt  Security
includes the original principal amount of the Debt Security,  but generally will
not  include   distributions  of  interest  if  such  distributions   constitute
"qualified stated interest."

         Under the OID Regulations,  qualified  stated interest  generally means
interest payable at a single fixed rate or qualified variable rate (as described
below)  provided  that such  interest  payments are  unconditionally  payable at
intervals of one year or less during the entire term of the Debt  Security.  The
OID Regulations state that interest payments are unconditionally payable only if
a late payment or nonpayment is expected to be penalized or reasonable  remedies
exist to compel  payment.  Certain  Debt  Securities  may  provide  for  default
remedies in the event of late payment or nonpayment of interest.  In the opinion
of Tax Counsel,  the interest on such Debt  Securities  will be  unconditionally
payable and constitute  qualified  stated  interest,  not OID.  However,  absent
clarification of the OID  Regulations,  where Debt Securities do not provide for
default remedies,  the interest payments will be included in the Debt Security's
stated  redemption price at maturity and taxed as OID.  Interest is payable at a
single fixed rate only if the rate  appropriately  takes into account the length
of the interval between  payments.  Distributions of interest on Debt Securities
with  respect  to which  deferred  interest  will  accrue,  will not  constitute
qualified stated interest payments, in which case the stated redemption price at
maturity of such Debt Securities  includes all distributions of interest as well
as principal  thereon.  Where the interval  between the issue date and the first
Distribution  Date on a Debt  Security  is  either  longer or  shorter  than the
interval  between  subsequent  Distribution  Dates,  all or part of the interest
foregone,  in the  case  of  the  longer  interval,  and  all of the  additional
interest,  in the case of the shorter  interval,  will be included in the stated
redemption  price at maturity  and tested  under the de minimis  rule  described
below.  In the case of a Debt Security with a long first period which has non-de
minimis OID, all stated interest in excess of interest  payable at the effective
interest  rate  for the  long  first  period  will  be  included  in the  stated
redemption  price at maturity and the Debt  Security  will  generally  have OID.
Holders of Debt  Securities  should  consult their own tax advisors to determine
the issue price and stated redemption price at maturity of a Debt Security.

         Under the de minimis rule, OID on a Debt Security will be considered to
be zero if such  OID is less  than  0.25%  of the  stated  redemption  price  at
maturity of the Debt Security multiplied by the weighted average maturity of the
Debt  Security.  For this  purpose,  the weighted  average  maturity of the Debt
Security is computed as the sum of the amounts  determined  by  multiplying  the
number of full years (i.e.,  rounding  down  partial  years) from the issue date
until each  distribution in reduction of stated  redemption price at maturity is
scheduled to be made by a fraction, the numerator of which is the amount of each
distribution  included  in the stated  redemption  price at maturity of the Debt
Security and the denominator of which is the stated redemption price at maturity
of the Debt Security.  Holders  generally must report de minimis OID pro rata as
principal  payments  are  received,  and such income will be capital gain if the
Debt Security is held as a capital  asset.  However,  accrual method holders may
elect to accrue all de minimis OID as well as market  discount  under a constant
interest method.

         Debt Securities may provide for interest based on a qualified  variable
rate. Under the OID  Regulations,  interest is treated as payable at a qualified
variable rate and not as contingent interest if, generally, (i) such interest is
unconditionally  payable  at least  annually,  (ii) the issue  price of the debt
instrument does not exceed the total noncontingent  principal payments and (iii)
interest is based on a  "qualified  floating  rate," an  "objective  rate," or a
combination of "qualified  floating  rates" that do not operate in a manner that
significantly  accelerates or defers interest payments on such Debt Security. In
the case of Compound Interest Securities,  certain Interest Weighted Securities,
and  certain  of the  other  Debt  Securities,  none of the  payments  under the
instrument will be considered qualified stated interest,  and thus the aggregate
amount of all payments will be included in the stated redemption price.

         The Internal  Revenue  Services  (the "IRS")  issued  regulations  (the
"Contingent Regulations") governing the calculation of OID on instruments having
contingent  interest  payments.  The Contingent  Regulations  represent the only
guidance  regarding  the views of the IRS with  respect to  contingent  interest
instruments  and  specifically  do not apply for purposes of calculating  OID on
debt instruments subject to Code Section 1272(a)(6),  such as the Debt Security.
Additionally,  the  OID  Regulations  do  not  contain  provisions  specifically
interpreting Code Section 1272(a)(6).  Until the Treasury issues guidance to the
contrary, the Trustee intends to base its computation on Code Section 1272(a)(6)
and the OID  Regulations as described in this  Prospectus.  However,  because no
regulatory guidance currently exists under Code Section 1272(a)(6), there can be
no assurance that such methodology  represents the correct manner of calculating
OID.

         The holder of a Debt  Security  issued  with OID must  include in gross
income,  for all days  during  its  taxable  year on which  it holds  such  Debt
Security,  the sum of the "daily portions" of such original issue discount.  The
amount of OID includible in income by a holder will be computed by allocating to
each day during a taxable year a pro rata portion of the original issue discount
that accrued during the relevant accrual period.  In the case of a Debt Security
that is not a Regular Interest Security and the principal  payments on which are
not subject to acceleration  resulting from prepayments on the Loans, the amount
of OID  includible in income of a holder for an accrual  period  (generally  the
period  over  which  interest  accrues  on the debt  instrument)  will equal the
product of the yield to maturity of the Debt  Security  and the  adjusted  issue
price  of the  Debt  Security,  reduced  by any  payments  of  qualified  stated
interest.  The  adjusted  issue  price is the sum of its issue  price plus prior
accruals or OID,  reduced by the total  payments  made with respect to such Debt
Security in all prior periods, other than qualified stated interest payments.

         The  amount  of OID to be  included  in  income  by a holder  of a debt
instrument,  such as certain Classes of the Debt Securities,  that is subject to
acceleration  due  to  prepayments  on  other  debt  obligations  securing  such
instruments (a "Pay-Through  Security"),  is computed by taking into account the
anticipated  rate of  prepayments  assumed in pricing the debt  instrument  (the
"Prepayment  Assumption").  The amount of OID that will accrue during an accrual
period on a  Pay-Through  Security  is the excess (if any) of the sum of (a) the
present value of all payments  remaining to be made on the Pay-Through  Security
as of the close of the accrual  period and (b) the  payments  during the accrual
period of amounts  included in the stated  redemption  price of the  Pay-Through
Security,  over the  adjusted  issue  price of the  Pay-Through  Security at the
beginning of the accrual period.  The present value of the remaining payments is
to be  determined  on the  basis of three  factors:  (i) the  original  yield to
maturity of the Pay-Through  Security (determined on the basis of compounding at
the end of each  accrual  period  and  properly  adjusted  for the length of the
accrual  period),  (ii) events which have occurred before the end of the accrual
period and (iii) the  assumption  that the  remaining  payments  will be made in
accordance with the original Prepayment Assumption. The effect of this method is
to increase the portions of OID required to be included in income by a holder to
take into account  prepayments  with respect to the Loans at a rate that exceeds
the Prepayment  Assumption,  and to decrease (but not below zero for any period)
the portions of original issue  discount  required to be included in income by a
holder of a Pay-Through  Security to take into account  prepayments with respect
to the Loans at a rate that is slower than the Prepayment  Assumption.  Although
original issue  discount will be reported to holders of  Pay-Through  Securities
based on the Prepayment  Assumption,  no  representation is made to holders that
Loans will be prepaid at that rate or at any other rate.

         The  Depositor  may  adjust  the  accrual  of OID on a Class of Regular
Interest  Securities (or other regular interests in a REMIC) in a manner that it
believes to be  appropriate,  to take  account of realized  losses on the Loans,
although  the OID  Regulations  do not  provide  for  such  adjustments.  If the
Internal  Revenue  Service  were to  require  that OID be accrued  without  such
adjustments,  the  rate  of  accrual  of OID  for a Class  of  Regular  Interest
Securities could increase.

         Certain classes of Regular Interest  Securities may represent more than
one class of REMIC regular  interests.  Unless otherwise provided in the related
Prospectus  Supplement,  the Trustee intends,  based on the OID Regulations,  to
calculate  OID on such  Securities  as if,  solely for the purposes of computing
OID, the separate regular interests were a single debt instrument.

         A subsequent holder of a Debt Security will also be required to include
OID in gross income,  but such a holder who purchases  such Debt Security for an
amount that  exceeds  its  adjusted  issue  price will be  entitled  (as will an
initial holder who pays more than a Debt Security's  issue price) to offset such
OID by comparable economic accruals of portions of such excess.

         Effects of Defaults and  Delinquencies.  In the opinion of Tax Counsel,
holders will be required to report income with respect to the related Securities
under an  accrual  method  without  giving  effect to delays and  reductions  in
distributions  attributable  to a default or  delinquency  on the Loans,  except
possibly  to the  extent  that  it can be  established  that  such  amounts  are
uncollectible.  As a result,  the amount of income (including OID) reported by a
holder of such a Security in any period could significantly exceed the amount of
cash  distributed to such holder in that period.  The holder will  eventually be
allowed a loss (or will be allowed  to report a lesser  amount of income) to the
extent that the aggregate  amount of  distributions on the Securities is deduced
as a result of a Loan default.  However, the timing and character of such losses
or reductions in income are uncertain  and,  accordingly,  holders of Securities
should consult their own tax advisors on this point.

         Interest  Weighted  Securities.  It is not clear how  income  should be
accrued with respect to Regular Interest  Securities or Stripped  Securities (as
defined under "--Tax Status as a Grantor Trust; General" herein) the payments on
which  consist  solely or  primarily  of a  specified  portion  of the  interest
payments  on  qualified  mortgages  held by the  REMIC  or on  Loans  underlying
Pass-Through Securities ("Interest Weighted Securities").  The Issuer intends to
take the  position  that all of the income  derived  from an  Interest  Weighted
Security  should be  treated  as OID and that the  amount and rate of accrual of
such OID should be  calculated by treating the Interest  Weighted  Security as a
Compound Interest Security. However, in the case of Interest Weighted Securities
that are entitled to some  payments of principal  and that are Regular  Interest
Securities the Internal Revenue Service could assert that income derived from an
Interest  Weighted  Security  should be  calculated  as if the  Security  were a
security  purchased  at a premium  equal to the excess of the price paid by such
holder for such Security over its stated  principal  amount,  if any. Under this
approach,  a holder would be entitled to amortize such premium only if it has in
effect an election  under  Section  171 of the Code with  respect to all taxable
debt instruments held by such holder,  as described  below.  Alternatively,  the
Internal Revenue Service could assert that an Interest  Weighted Security should
be taxable under the rules governing bonds issued with contingent payments. Such
treatment may be more likely in the case of Interest  Weighted  Securities  that
are Stripped  Securities  as  described  below.  See "--Tax  Status as a Grantor
Trust--Discount or Premium on Pass-Through Securities."

         Variable Rate Debt  Securities.  In the opinion of Tax Counsel,  in the
case of  Debt  Securities  bearing  interest  at a rate  that  varies  directly,
according to a fixed formula,  with an objective  index, it appears that (i) the
yield to maturity of such Debt  Securities  and (ii) in the case of  Pay-Through
Securities,  the present value of all payments remaining to be made on such Debt
Securities,  should be calculated as if the interest index remained at its value
as of the issue date of such Securities.  Because the proper method of adjusting
accruals  of OID on a  variable  rate Debt  Security  is  uncertain,  holders of
variable rate Debt  Securities  should consult their own tax advisers  regarding
the appropriate treatment of such Securities for federal income tax purposes.

         Market  Discount.  In the  opinion of Tax  Counsel,  a  purchaser  of a
Security may be subject to the market  discount  rules of Sections  1276-1278 of
the Code. A Holder that  acquires a Debt Security with more than a prescribed de
minimis  amount of "market  discount"  (generally,  the excess of the  principal
amount  of the  Debt  Security  over the  purchaser's  purchase  price)  will be
required to include accrued market discount in income as ordinary income in each
month, but limited to an amount not exceeding the principal payments on the Debt
Security  received  in that  month and,  if the  Securities  are sold,  the gain
realized.  Such  market  discount  would  accrue in a manner to be  provided  in
Treasury  regulations  but,  until such  regulations  are  issued,  such  market
discount would in general accrue either (i) on the basis of a constant yield (in
the case of a Pay-Through Security, taking into account a prepayment assumption)
or (ii) in the  ratio  of (a) in the  case of  Securities  (or in the  case of a
Pass-Through  Security,  as set forth below, the Loans underlying such Security)
not originally  issued with original issue discount,  stated interest payable in
the  relevant  period  to  total  stated  interest  remaining  to be paid at the
beginning of the period or (b) in the case of  Securities  (or, in the case of a
Pass-Through  Security,  as described below, the Loans underlying such Security)
originally  issued  at a  discount,  OID in the  relevant  period  to total  OID
remaining to be paid.

         Section 1277 of the Code provides that,  regardless of the  origination
date of the Debt  Security  (or,  in the case of a  Pass-Through  Security,  the
Loans),  the excess of interest  paid or accrued to purchase or carry a Security
(or, in the case of a Pass-Through  Security, as described below, the underlying
Loans) with market  discount over interest  received on such Security is allowed
as a current deduction only to the extent such excess is greater than the market
discount that accrued during the taxable year in which such interest expense was
incurred.  In general,  the  deferred  portion of any  interest  expense will be
deductible when such market  discount is included in income,  including upon the
sale,  disposition,  or  repayment  of  the  Security  (or  in  the  case  of  a
Pass-Through Security, an underlying Loan). A holder may elect to include market
discount in income currently as it accrues,  on all market discount  obligations
acquired  by such  holder  during the  taxable  year such  election  is made and
thereafter, in which case the interest deferral rule will not apply.

         Premium.  In the opinion of Tax Counsel,  a holder who purchases a Debt
Security  (other than an  Interest  Weighted  Security  to the extent  described
above) at a cost greater than its stated redemption price at maturity, generally
will be  considered to have  purchased  the Security at a premium,  which it may
elect to amortize as an offset to interest income on such Security (and not as a
separate deduction item) on a constant yield method. The legislative  history of
the 1986 Act  indicates  that  premium is to be  accrued  in the same  manner as
market discount.  Accordingly, it appears that the accrual of premium on a class
of Pay-Through  Securities  will be calculated  using the prepayment  assumption
used in pricing such class. If a holder makes an election to amortize premium on
a Debt  Security,  such  election  will apply to all  taxable  debt  instruments
(including  all  REMIC  regular  interests  and  all  pass-through  certificates
representing  ownership  interests in a trust holding debt  obligations) held by
the holder at the  beginning  of the taxable year in which the election is made,
and to all taxable debt instruments acquired thereafter by such holder, and will
be irrevocable  without the consent of the IRS. Purchasers who pay a premium for
the  Securities  should  consult  their tax advisers  regarding  the election to
amortize  premium and the application of recently  finalized  regulations  under
Section 171 issued December 30, 1997.

         Election  to Treat All  Interest as Original  Issue  Discount.  The OID
Regulations  permit a holder of a Debt Security to elect to accrue all interest,
discount (including de minimis market or original issue discount) and premium in
income  as  interest,  based on a  constant  yield  method  for Debt  Securities
acquired  on or after April 4, 1994.  If such an  election  were to be made with
respect to a Debt Security with market discount, the holder of the Debt Security
would be deemed to have made an election to include in income  currently  market
discount with respect to all other debt instruments  having market discount that
such holder of the Debt  Security  acquires  during the year of the  election or
thereafter.  Similarly, a holder of a Debt Security that makes this election for
a Debt  Security  that is acquired  at a premium  will be deemed to have made an
election to amortize  bond premium with respect to all debt  instruments  having
amortizable  bond  premium  that such holder owns or  acquires.  The election to
accrue interest, discount and premium on a constant yield method with respect to
a Debt Security is irrevocable.

TAXATION OF THE REMIC AND ITS HOLDERS

         General.  In the opinion of Tax  Counsel,  if a REMIC  election is made
with  respect  to a Series  of  Securities,  then the  arrangement  by which the
Securities  of that  Series are issued will be treated as a REMIC as long as all
of the  provisions  of the  applicable  Agreement  are  complied  with  and  the
statutory  and  regulatory  requirements  are  satisfied.   Securities  will  be
designated  as  "Regular  Interests"  or  "Residual  Interests"  in a REMIC,  as
specified in the related Prospectus Supplement.

         Except to the extent specified otherwise in a Prospectus Supplement, if
a REMIC election is made with respect to a Series of Securities,  in the opinion
of Tax Counsel (i) Securities held by a domestic  building and loan  association
will constitute "a regular or a residual interest in a REMIC" within the meaning
of Code Section  7701(a)(19)(C)(xi)  (assuming  that at least 95% of the REMIC's
assets consist of cash, government securities,  "loans secured by an interest in
real   property,"   and  other  types  of  assets   described  in  Code  Section
7701(a)(19)(C)); and (ii) Securities held by a real estate investment trust will
constitute "real estate assets" within the meaning of Code Section 856(c)(4)(A),
and income  with  respect to the  Securities  will be  considered  "interest  on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property" within the meaning of Code Section  856(c)(3)(B)  (assuming,  for both
purposes,  that at least 95% of the REMIC's  assets are qualifying  assets).  If
less than 95% of the REMIC's assets consist of assets described in clause (i) or
(ii) above,  then a Security  will  qualify for the tax  treatment  described in
clause  (i) or (ii) in the  proportion  that such REMIC  assets  are  qualifying
assets.

REMIC EXPENSES; SINGLE CLASS REMICS

         As a general rule,  in the opinion of Tax Counsel,  all of the expenses
of a REMIC will be taken  into  account  by  holders  of the  Residual  Interest
Securities. In the case of a "single class REMIC," however, the expenses will be
allocated, under Treasury regulations, among the holders of the Regular Interest
Securities and the holders of the Residual Interest  Securities on a daily basis
in proportion to the relative  amounts of income accruing to each holder on that
day. In the case of a holder of a Regular Interest Security who is an individual
or a "pass-through interest holder" (including certain pass-through entities but
not including real estate investment  trusts),  such expenses will be deductible
only to the  extent  that such  expenses,  plus  other  "miscellaneous  itemized
deductions" of the holder,  exceed 2% of such Holder's adjusted gross income. In
addition,  for taxable years  beginning  after  December 31, 1990, the amount of
itemized  deductions  otherwise allowable for the taxable year for an individual
whose adjusted gross income exceeds the applicable  amount (which amount will be
adjusted for inflation for taxable years  beginning  after 1990) will be reduced
by the  lesser  of (i) 3% of the  excess  of  adjusted  gross  income  over  the
applicable  amount, or (ii) 80% of the amount of itemized  deductions  otherwise
allowable for such taxable year. The reduction or disallowance of this deduction
may have a significant  impact on the yield of the Regular Interest  Security to
such a holder.  In general  terms,  a single  class REMIC is one that either (i)
would qualify,  under existing  Treasury  regulations,  as a grantor trust if it
were not a REMIC  (treating all interests as ownership  interests,  even if they
would be classified as debt for federal  income tax purposes) or (ii) is similar
to such a trust and which is structured  with the principal  purpose of avoiding
the  single  class  REMIC  rules.  Unless  otherwise  specified  in the  related
Prospectus Supplement, the expenses of the REMIC will be allocated to holders of
the related residual interest securities.

TAXATION OF THE REMIC

         General.  Although a REMIC is a separate  entity for federal income tax
purposes,  in the opinion of Tax Counsel,  a REMIC is not  generally  subject to
entity-level  tax.  Rather,  the taxable  income or net loss of a REMIC is taken
into  account by the holders of residual  interests.  As  described  above,  the
regular interests are generally taxable as debt of the REMIC.

         Calculation of REMIC Income. In the opinion of Tax Counsel, the taxable
income  or net  loss of a  REMIC  is  determined  under  an  accrual  method  of
accounting and in the same manner as in the case of an individual,  with certain
adjustments.  In general,  the taxable income or net loss will be the difference
between (i) the gross income  produced by the REMIC's assets,  including  stated
interest and any original issue  discount or market  discount on loans and other
assets,  and (ii)  deductions,  including  stated  interest and  original  issue
discount  accrued on Regular  Interest  Securities,  amortization of any premium
with respect to Loans,  and servicing  fees and other  expenses of the REMIC.  A
holder of a Residual  Interest Security that is an individual or a "pass-through
interest holder" (including  certain  pass-through  entities,  but not including
real estate  investment  trusts) will be unable to deduct servicing fees payable
on the loans or other  administrative  expenses of the REMIC for a given taxable
year, to the extent that such expenses, when aggregated with such holder's other
miscellaneous  itemized  deductions  for that year, do not exceed two percent of
such holder's adjusted gross income.

         For purposes of  computing  its taxable  income or net loss,  the REMIC
should have an initial  aggregate tax basis in its assets equal to the aggregate
fair market value of the regular  interests  and the  residual  interests on the
Startup Day (generally,  the day that the interests are issued).  That aggregate
basis will be  allocated  among the assets of the REMIC in  proportion  to their
respective fair market values.

         The OID provisions of the Code apply to loans of individuals originated
on or after March 2, 1984,  and the market  discount  provisions  apply to loans
originated  after July 18,  1984.  Subject  to  possible  application  of the de
minimis  rules,  the  method of accrual by the REMIC of OID income on such loans
will be equivalent to the method under which holders of  Pay-Through  Securities
accrue  original  issue discount  (i.e.,  under the constant yield method taking
into  account  the  Prepayment  Assumption).  The REMIC  will  deduct OID on the
Regular  Interest  Securities in the same manner that the holders of the Regular
Interest  Securities  include such discount in income, but without regard to the
de minimis rules. See "Taxation of Debt Securities" above. However, a REMIC that
acquires loans at a market  discount must include such market discount in income
currently, as it accrues, on a constant interest basis.

         To the extent that the REMIC's  basis  allocable to loans that it holds
exceeds their  principal  amounts,  the resulting  premium,  if  attributable to
mortgages  originated  after September 27, 1985, will be amortized over the life
of the loans (taking into account the Prepayment Assumption) on a constant yield
method.  Although  the law is  somewhat  unclear  regarding  recovery of premium
attributable  to loans  originated  on or before such date,  it is possible that
such premium may be recovered in proportion to payments of loan principal.

         Prohibited  Transactions  and  Contributions  Tax.  The  REMIC  will be
subject to a 100% tax on any net income derived from a "prohibited transaction."
For this purpose,  net income will be calculated without taking into account any
losses  from  prohibited  transactions  or any  deductions  attributable  to any
prohibited  transaction  that  resulted  in  a  loss.  In  general,   prohibited
transactions  include:  (i)  subject  to limited  exceptions,  the sale or other
disposition of any qualified mortgage  transferred to the REMIC; (ii) subject to
a limited  exception,  the sale or other  disposition of a cash flow investment;
(iii) the  receipt of any income  from  assets not  permitted  to be held by the
REMIC  pursuant  to the  Code;  or  (iv)  the  receipt  of  any  fees  or  other
compensation for services  rendered by the REMIC. It is anticipated that a REMIC
will not engage in any  prohibited  transactions  in which it would  recognize a
material amount of net income. In addition, subject to a number of exceptions, a
tax is imposed at the rate of 100% on amounts  contributed  to a REMIC after the
close of the  three-month  period  beginning  on the Startup Day. The holders of
Residual  Interest  Securities  will generally be responsible for the payment of
any such taxes  imposed on the REMIC.  To the extent not paid by such holders or
otherwise,  however,  such  taxes will be paid out of the Trust Fund and will be
allocated pro rata to all outstanding classes of Securities of such REMIC.

 . INTEREST SECURITIES

         In the opinion of Tax Counsel, the holder of a Certificate representing
a residual interest (a "Residual Interest  Security") will take into account the
"daily  portion"  of the  taxable  income  or net loss of the REMIC for each day
during  the  taxable  year on  which  such  holder  held the  Residual  Interest
Security.  The daily  portion is  determined  by  allocating  to each day in any
calendar  quarter its ratable  portion of the taxable  income or net loss of the
REMIC for such quarter, and by allocating that amount among the holders (on such
day) of the Residual  Interest  Securities  in  proportion  to their  respective
holdings on such day.

         In the  opinion  of Tax  Counsel,  the  holder of a  Residual  Interest
Security must report its proportionate  share of the taxable income of the REMIC
whether or not it receives cash  distributions  from the REMIC  attributable  to
such income or loss.  The  reporting  of taxable  income  without  corresponding
distributions  could occur,  for example,  in certain  REMIC issues in which the
loans held by the REMIC were issued or acquired  at a discount,  since  mortgage
prepayments  cause  recognition  of  discount  income,  while the  corresponding
portion of the  prepayment  could be used in whole or in part to make  principal
payments  on REMIC  Regular  Interests  issued  without  any  discount  or at an
insubstantial  discount  (if this occurs,  it is likely that cash  distributions
will exceed taxable  income in later years).  Taxable income may also be greater
in earlier  years of certain  REMIC issues as a result of the fact that interest
expense  deductions,  as a percentage of outstanding  principal on REMIC Regular
Interest  Securities,  will  typically  increase  over  time as  lower  yielding
Securities  are  paid,  whereas  interest  income  with  respect  to loans  will
generally remain constant over time as a percentage of loan principal.

         In any event, because the holder of a residual interest is taxed on the
net income of the REMIC,  the taxable  income  derived from a Residual  Interest
Security  in a given  taxable  year  will  not be equal  to the  taxable  income
associated  with  investment in a corporate bond or stripped  instrument  having
similar cash flow  characteristics  and pretax yield.  Therefore,  the after-tax
yield on the Residual  Interest Security may be less than that of such a bond or
instrument.

         Limitation on Losses. In the opinion of Tax Counsel,  the amount of the
REMIC's net loss that a holder may take into account currently is limited to the
holder's  adjusted  basis at the end of the calendar  quarter in which such loss
arises.  A holder's basis in a Residual  Interest  Security will initially equal
such holder's  purchase price, and will  subsequently be increased by the amount
of the REMIC's  taxable income  allocated to the holder,  and decreased (but not
below  zero) by the amount of  distributions  made and the amount of the REMIC's
net loss  allocated to the holder.  Any disallowed  loss may be carried  forward
indefinitely,  but may be used only to offset  income of the REMIC  generated by
the same REMIC. The ability of holders of Residual Interest Securities to deduct
net losses may be subject to additional  limitations under the Code, as to which
such holders should consult their tax advisers.

         Distributions.  In the  opinion  of  Tax  Counsel,  distributions  on a
Residual  Interest  Security (whether at their scheduled times or as a result of
prepayments) will generally not result in any additional  taxable income or loss
to a holder of a  Residual  Interest  Security.  If the  amount of such  payment
exceeds a holder's  adjusted basis in the Residual Interest  Security,  however,
the holder will  recognize  gain  (treated as gain from the sale of the Residual
Interest Security) to the extent of such excess.

         Sale or Exchange. In the opinion of Tax Counsel, a holder of a Residual
Interest  Security  will  recognize  gain or loss on the sale or  exchange  of a
Residual Interest  Security equal to the difference,  if any, between the amount
realized and such holder's  adjusted basis in the Residual  Interest Security at
the time of such sale or exchange. Except to the extent provided in regulations,
which have not yet been issued, any loss upon disposition of a Residual Interest
Security will be disallowed if the selling holder acquires any residual interest
in a REMIC or similar  mortgage  pool  within  six  months  before or after such
disposition.

         Excess  Inclusions.  In the opinion of Tax Counsel,  the portion of the
REMIC taxable income of a holder of a Residual Interest  Security  consisting of
"excess  inclusion"  income  may not be offset by other  deductions  or  losses,
including net operating  losses,  on such  holder's  federal  income tax return.
Further,  if the  holder of a  Residual  Interest  Security  is an  organization
subject to the tax on  unrelated  business  income  imposed by Code Section 511,
such  holder's  excess  inclusion  income will be treated as unrelated  business
taxable income of such holder. In addition, under Treasury regulations yet to be
issued,  if a real estate investment trust, a regulated  investment  company,  a
common  trust  fund,  or certain  cooperatives  were to own a Residual  Interest
Security,  a portion  of  dividends  (or other  distributions)  paid by the real
estate  investment  trust (or other entity) would be treated as excess inclusion
income.  If a Residual  Security is owned by a foreign  person excess  inclusion
income is subject to tax at a rate of 30% which may not be reduced by treaty, is
not eligible for  treatment as  "portfolio  interest"  and is subject to certain
additional  limitations.  See "Tax  Treatment of Foreign  Investors."  The Small
Business Job Protection  Act of 1996 has eliminated the special rule  permitting
Section 593 institutions ("thrift institutions") to use net operating losses and
other allowable  deductions to offset their excess  inclusion  income from REMIC
residual  certificates that have  "significant  value" within the meaning of the
REMIC  Regulations,  effective for taxable years  beginning  after  December 31,
1995, except with respect to residual certificates continuously held by a thrift
institution since November 1, 1995.

         In addition,  the Small  Business Job  Protection  Act of 1996 provides
three rules for determining  the effect on excess  inclusions on the alternative
minimum taxable income of a residual holder. First,  alternative minimum taxable
income for such residual holder is determined without regard to the special rule
that taxable income cannot be less than excess  inclusions.  Second,  a residual
holder's  alternative  minimum taxable income for a tax year cannot be less than
excess inclusions for the year. Third, the amount of any alternative minimum tax
net operating  loss  deductions  must be computed  without  regard to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.

         The excess inclusion  portion of a REMIC's income is generally equal to
the excess,  if any, of REMIC taxable income for the quarterly  period allocable
to a Residual  Interest  Security,  over the daily  accruals for such  quarterly
period of (i) 120% of the long term  applicable  federal rate on the Startup Day
multiplied by (ii) the adjusted issue price of such Residual  Interest  Security
at the  beginning  of such  quarterly  period.  The  adjusted  issue  price of a
Residual Interest at the beginning of each calendar quarter will equal its issue
price  (calculated in a manner analogous to the determination of the issue price
of a Regular  Interest),  increased by the  aggregate of the daily  accruals for
prior  calendar  quarters,  and decreased  (but not below zero) by the amount of
loss allocated to a holder and the amount of distributions  made on the Residual
Interest  Security  before the beginning of the quarter.  The long-term  federal
rate, which is announced monthly by the Treasury Department, is an interest rate
that is based on the average market yield of outstanding  marketable obligations
of the United States  government  having remaining  maturities in excess of nine
years.

         Under the REMIC  Regulations,  in certain  circumstances,  transfers of
Residual  Securities may be disregarded.  See  "--Restrictions  on Ownership and
Transfer  of  Residual  Interest  Securities"  and "--Tax  Treatment  of Foreign
Investors" below.

         Restrictions on Ownership and Transfer of Residual Interest Securities.
As a condition to qualification as a REMIC, reasonable arrangements must be made
to prevent the  ownership  of a REMIC  residual  interest  by any  "Disqualified
Organization."  Disqualified  Organizations include the United States, any State
or political  subdivision  thereof,  any foreign  government,  any international
organization,  or any agency or instrumentality of any of the foregoing, a rural
electric or  telephone  cooperative  described in Section  1381(a)(2)(C)  of the
Code, or any entity exempt from the tax imposed by Sections  1-1399 of the Code,
if  such  entity  is  not  subject  to tax on  its  unrelated  business  income.
Accordingly,  the  applicable  Pooling and  Servicing  Agreement  will  prohibit
Disqualified   Organizations  from  owning  a  Residual  Interest  Security.  In
addition,  no transfer of a Residual  Interest Security will be permitted unless
the  proposed  transferee  shall have  furnished  to the  Trustee  an  affidavit
representing  and warranting that it is neither a Disqualified  Organization nor
an agent or nominee acting on behalf of a Disqualified Organization.

         If a  Residual  Interest  Security  is  transferred  to a  Disqualified
Organization  after March 31, 1988 (in violation of the  restrictions  set forth
above),  a  substantial  tax will be imposed on the  transferor of such Residual
Interest  Security at the time of the transfer.  In addition,  if a Disqualified
Organization  holds an interest in a  pass-through  entity  after March 31, 1988
(including,  among others, a partnership,  trust,  real estate investment trust,
regulated  investment  company,  or any person holding as nominee),  that owns a
Residual Interest Security,  the pass-through  entity will be required to pay an
annual tax on its allocable share of the excess inclusion income of the REMIC.

         Under the REMIC  Regulations,  if a  Residual  Interest  Security  is a
"noneconomic  residual  interest," as described  below, a transfer of a Residual
Interest  Security to a United States person will be disregarded for all Federal
tax  purposes  unless no  significant  purpose of the transfer was to impede the
assessment or collection of tax. A Residual  Interest Security is a "noneconomic
residual  interest" unless, at the time of the transfer (i) the present value of
the expected future  distributions  on the Residual  Interest  Security at least
equals the product of the present value of the anticipated excess inclusions and
the highest rate of tax for the year in which the transfer occurs,  and (ii) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the REMIC at or after the time at which the taxes accrue on the anticipated
excess  inclusions in an amount  sufficient to satisfy the accrued  taxes.  If a
transfer of a Residual  Interest is disregarded,  the transferor would be liable
for any Federal income tax imposed upon taxable income derived by the transferee
from the REMIC. The REMIC Regulations provide no guidance as to how to determine
if a significant purpose of a transfer is to impede the assessment or collection
of tax. A similar type of limitation exists with respect to certain transfers of
residual  interests  by foreign  persons to United  States  persons.  See "--Tax
Treatment of Foreign Investors."

         Mark to  Market  Rules.  Prospective  purchasers  of a  REMIC  Residual
Interest  Security should be aware that the IRS recently  finalized  regulations
(the "Mark-to-Market  Regulations") which provide that a REMIC Residual Interest
Security acquired after January 3, 1995 cannot be marked-to-market.  Prospective
purchasers  of a REMIC  Residual  Interest  Security  should  consult  their tax
advisors regarding the possible application of the Mark to Market Regulations.

ADMINISTRATIVE MATTERS

         The REMIC's  books must be  maintained on a calendar year basis and the
REMIC  must file an annual  federal  income tax  return.  The REMIC will also be
subject to the procedural  and  administrative  rules of the Code  applicable to
partnerships,  including the  determination  of any  adjustments to, among other
things, items of REMIC income, gain, loss, deduction, or credit, by the IRS in a
unified administrative proceeding.

TAX STATUS AS A GRANTOR TRUST

         General. As further specified in the related Prospectus Supplement,  if
a  REMIC  election  is not  made  and the  Trust  Fund  is not  structured  as a
partnership,  then, in the opinion of Tax Counsel,  the Trust Fund relating to a
Series of  Securities  will be classified  for federal  income tax purposes as a
grantor  trust under Subpart E, Part 1 of Subchapter J of the Code and not as an
association   taxable  as  a  corporation   (the   Securities  of  such  Series,
"Pass-Through  Securities").  In some Series there will be no  separation of the
principal and interest  payments on the Loans. In such  circumstances,  a holder
will be considered to have  purchased a pro rata  undivided  interest in each of
the Loans. In other cases ("Stripped  Securities"),  sale of the Securities will
produce a  separation  in the  ownership  of all or a portion  of the  principal
payments from all or a portion of the interest payments on the Loans.

         In the opinion of Tax  Counsel,  each holder must report on its federal
income  tax  return its share of the gross  income  derived  from the Loans (not
reduced  by the amount  payable  as fees to the  Trustee  and the  Servicer  and
similar fees  (collectively,  the "Servicing Fee")), at the same time and in the
same  manner as such  items  would have been  reported  under the  Holder's  tax
accounting  method  had it held its  interest  in the Loans  directly,  received
directly its share of the amounts  received with respect to the Loans,  and paid
directly its share of the Servicing Fees. In the case of Pass-Through Securities
other than Stripped Securities,  such income will consist of a pro rata share of
all of the income  derived  from all of the Loans and,  in the case of  Stripped
Securities,  such income will consist of a pro rata share of the income  derived
from each stripped bond or stripped coupon in which the holder owns an interest.
The holder of a Security  will  generally  be entitled to deduct such  Servicing
Fees  under  Section  162 or  Section  212 of the Code to the  extent  that such
Servicing Fees represent "reasonable"  compensation for the services rendered by
the Trustee and the Servicer  (or third  parties  that are  compensated  for the
performance  of  services).  In the  case  of a  noncorporate  holder,  however,
Servicing  Fees (to the extent not  otherwise  disallowed,  e.g.,  because  they
exceed  reasonable  compensation)  will be deductible in computing such holder's
regular tax  liability  only to the extent  that such fees,  when added to other
miscellaneous  itemized  deductions,  exceed 2% of adjusted gross income and may
not be deductible to any extent in computing such holder's  alternative  minimum
tax liability. In addition, for taxable years beginning after December 31, 1990,
the amount of itemized  deductions  otherwise allowable for the taxable year for
an individual  whose adjusted gross income exceeds the applicable  amount (which
amount will be adjusted for  inflation in taxable  years  beginning  after 1990)
will be reduced by the lesser of (i) 3% of the excess of adjusted  gross  income
over the  applicable  amount or (ii) 80% of the  amount of  itemized  deductions
otherwise allowable for such taxable year.

         Discount or Premium on Pass-Through  Securities.  In the opinion of Tax
Counsel,  the  holder's  purchase  price  of a  Pass-Through  Security  is to be
allocated among the Loans in proportion to their fair market values,  determined
as of the time of purchase of the  Securities.  In the typical case, the Trustee
(to the extent necessary to fulfill its reporting  obligations)  will treat each
Loan as having a fair market value  proportional  to the share of the  aggregate
principal balances of all of the Loans that it represents, since the Securities,
unless otherwise  specified in the related  Prospectus  Supplement,  will have a
relatively uniform interest rate and other common characteristics. To the extent
that the portion of the purchase price of a Pass-Through Security allocated to a
Loan  (other than to a right to receive  any  accrued  interest  thereon and any
undistributed  principal  payments)  is less than or greater than the portion of
the principal balance of the Loan allocable to the Security, the interest in the
Loan allocable to the Pass-Through Security will be deemed to have been acquired
at a discount or premium, respectively.

         The  treatment  of any  discount  will depend on whether  the  discount
represents OID or market discount. In the case of a Loan with OID in excess of a
prescribed de minimis amount or a Stripped Security, a holder of a Security will
be required to report as interest  income in each  taxable year its share of the
amount of OID that accrues during that year in the manner  described  above. OID
with respect to a Loan could arise,  for example,  by virtue of the financing of
points by the  originator of the Loan, or by virtue of the charging of points by
the  originator  of the Loan in an amount  greater  than a statutory  de minimis
exception,  in circumstances under which the points are not currently deductible
pursuant to applicable Code provisions. Any market discount or premium on a Loan
will be includible in income,  generally in the manner described  above,  except
that in the case of Pass-Through Securities,  market discount is calculated with
respect to the Loans underlying the Certificate, rather than with respect to the
Security. A holder that acquires an interest in a Loan originated after July 18,
1984 with more than a de  minimis  amount  of market  discount  (generally,  the
excess  of the  principal  amount  of the Loan  over the  purchaser's  allocable
purchase price) will be required to include accrued market discount in income in
the manner set forth above. See "--Taxation of Debt Securities; Market Discount"
and "--Premium" above.

         In the case of market discount on a Pass-Through  Security attributable
to Loans  originated on or before July 18, 1984,  the holder  generally  will be
required to allocate  the portion of such  discount  that is allocable to a loan
among the principal  payments on the Loan and to include the discount  allocable
to each principal  payment in ordinary income at the time such principal payment
is made.  Such treatment  would  generally  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 in the preceding paragraph.

         Stripped  Securities.  A Stripped  Security  may  represent  a right to
receive only a portion of the interest payments on the Loans, a right to receive
only principal  payments on the Loans, or a right to receive certain payments of
both  interest  and  principal.   Certain  Stripped   Securities  ("Ratio  Strip
Securities") may represent a right to receive differing  percentages of both the
interest and principal on each Loan.  Pursuant to Section 1286 of the Code,  the
separation  of  ownership  of the right to receive  some or all of the  interest
payments on an obligation  from ownership of the right to receive some or all of
the principal  payments results in the creation of "stripped bonds" with respect
to principal  payments and "stripped coupons" with respect to interest payments.
Section  1286 of the Code  applies the OID rules to stripped  bonds and stripped
coupons. For purposes of computing original issue discount, a stripped bond or a
stripped  coupon is  treated as a debt  instrument  issued on the date that such
stripped  interest is purchased  with an issue price equal to its purchase price
or, if more than one stripped  interest is  purchased,  the ratable share of the
purchase price allocable to such stripped interest.

         Servicing  fees  in  excess  of  reasonable   servicing  fees  ("excess
servicing")  will be  treated  under the  stripped  bond  rules.  If the  excess
servicing  fee is less than 100 basis  points  (i.e.,  1%  interest  on the Loan
principal  balance)  or the  Securities  are  initially  sold with a de  minimis
discount  (assuming no prepayment  assumption is required),  any non-de  minimis
discount arising from a subsequent  transfer of the Securities should be treated
as market discount. The IRS appears to require that reasonable servicing fees be
calculated  on a Loan by Loan  basis,  which  could  result in some Loans  being
treated as having more than 100 basis points of interest stripped off.

         The Code,  OID  Regulations  and judicial  decisions  provide no direct
guidance as to how the interest and original  issue  discount rules are to apply
to  Stripped  Securities  and other  Pass-Through  Securities.  Under the method
described  above for  Pay-Through  Securities  (the "Cash Flow Bond Method"),  a
prepayment  assumption is used and periodic  recalculations  are made which take
into  account  with  respect to each  accrual  period the effect of  prepayments
during such period. However, the 1986 Act does not, absent Treasury regulations,
appear  specifically to cover instruments such as the Stripped  Securities which
technically  represent  ownership interests in the underlying Loans, rather than
being debt instruments  "secured by" those loans.  Nevertheless,  it is believed
that the Cash Flow Bond Method is a reasonable  method of  reporting  income for
such  Securities,  and it is  expected  that OID will be  reported on that basis
unless otherwise specified in the related Prospectus Supplement. In applying the
calculation to Pass-Through  Securities,  the Trustee will treat all payments to
be received by a holder with  respect to the  underlying  Loans as payments on a
single  installment  obligation.  The IRS could,  however,  assert that original
issue  discount  must be  calculated  separately  for  each  Loan  underlying  a
Security.

         Under certain circumstances,  if the Loans prepay at a rate faster than
the Prepayment Assumption, the use of the Cash Flow Bond Method may accelerate a
holder's  recognition of income. If, however,  the Loans prepay at a rate slower
than the Prepayment Assumption, in some circumstances the use of this method may
decelerate a holder's recognition of income.

         In the  case  of a  Stripped  Security  that  is an  Interest  Weighted
Security,  the Trustee intends,  absent contrary authority,  to report income to
Security  holders as OID, in the manner  described  above for Interest  Weighted
Securities.

         Possible Alternative  Characterizations.  The  characterizations of the
Stripped Securities described above are not the only possible interpretations of
the applicable Code provisions. Among other possibilities,  the Internal Revenue
Service could contend that (i) in certain  Series,  each  non-Interest  Weighted
Security is composed of an unstripped  undivided ownership interest in Loans and
an installment  obligation  consisting of stripped principal payments;  (ii) the
non-Interest   Weighted   Securities  are  subject  to  the  contingent  payment
provisions of the Proposed Regulations; or (iii) each Interest Weighted Stripped
Security is composed of an unstripped  undivided ownership interest in Loans and
an installment obligation consisting of stripped interest payments.

         Given  the  variety  of  alternatives  for  treatment  of the  Stripped
Securities and the different  federal income tax  consequences  that result from
each  alternative,  potential  purchasers  are  urged to  consult  their own tax
advisers regarding the proper treatment of the Securities for federal income tax
purposes.

         Character  as  Qualifying  Loans.  In the case of Stripped  Securities,
there is no specific legal authority existing regarding whether the character of
the Securities,  for federal income tax purposes, will be the same as the Loans.
The IRS could take the position that the Loans  character is not carried over to
the  Securities in such  circumstances.  Pass-Through  Securities  will be, and,
although  the  matter  is not free from  doubt,  Stripped  Securities  should be
considered  to  represent  "real  estate  assets"  within the meaning of Section
856(c)(4)(A)  of the Code,  and "loans  secured by an interest in real property"
within the meaning of Section 7701(a)(19)(C)(v) of the Code; and interest income
attributable  to the Securities  should be considered to represent  "interest on
obligations  secured by  mortgages  on real  property  or on  interests  in real
property"  within the meaning of Section  856(c)(3)(B) of the Code.  Reserves or
funds  underlying  the  Securities  may cause a  proportionate  reduction in the
above-described qualifying status categories of Securities.

SALE OR EXCHANGE

         Subject to the discussion below with respect to Trust Funds as to which
a partnership  election is made,  in the opinion of Tax Counsel,  a holder's tax
basis in its Security is the price such holder pays for a Security, plus amounts
of  original  issue or market  discount  included  in income and  reduced by any
payments  received  (other than  qualified  stated  interest  payments)  and any
amortized premium. Gain or loss recognized on a sale, exchange, or redemption of
a Security,  measured by the  difference  between  the amount  realized  and the
Security's  basis as so adjusted  such gain will  generally  be capital  gain or
loss,  assuming that the Security is held as a capital asset and will  generally
be long-term  capital gain or loss if the holding  period of the security is one
year or more.  Non-corporate  taxpayers are subject to reduced  maximum rates on
long-term  capital  gains and are  generally  subject to tax at ordinary  income
rates on  short-term  capital  gains.  The  deductibility  of capital  losses is
subject to certain limitations.  Prospective  investors should consult their own
tax advisors concerning these tax law provisions.

         In  the  case  of  a  Security  held  by a  bank,  thrift,  or  similar
institution described in Section 582 of the Code, however, gain or loss realized
on the sale or  exchange  of a Regular  Interest  Security  will be  taxable  as
ordinary  income or loss. In addition,  gain from the  disposition  of a Regular
Interest  Security  that  might  otherwise  be  capital  gain will be treated as
ordinary  income to the extent of the  excess,  if any,  of (i) the amount  that
would have been  includible in the holder's  income if the yield on such Regular
Interest  Security  had equaled  110% of the  applicable  federal rate as of the
beginning of such holder's  holding  period,  over the amount of ordinary income
actually  recognized  by the  holder  with  respect  to  such  Regular  Interest
Security.

MISCELLANEOUS TAX ASPECTS

         Backup  Withholding.  Subject to the  discussion  below with respect to
Trust Funds as to which a partnership  election is made, a holder,  other than a
holder of a REMIC  Residual  Security,  may,  under  certain  circumstances,  be
subject to "backup  withholding" at a rate of 31% with respect to  distributions
or the proceeds of a sale of  certificates  to or through brokers that represent
interest  or  original  issue  discount  on  the  Securities.  This  withholding
generally  applies if the holder of a Security  (i) fails to furnish the Trustee
with its taxpayer  identification  number ("TIN"); (ii) furnishes the Trustee an
incorrect  TIN;  (iii) fails to report  properly  interest,  dividends  or other
"reportable   payments"  as  defined  in  the  Code;   or  (iv)  under   certain
circumstances,  fails to provide the Trustee or such holder's  securities broker
with a  certified  statement,  signed  under  penalty of  perjury,  that the TIN
provided  is its  correct  number and that the  holder is not  subject to backup
withholding. Backup withholding will not apply, however, with respect to certain
payments made to holders,  including payments to certain exempt recipients (such
as exempt organizations) and to certain Nonresidents (as defined below). Holders
should consult their tax advisers as to their  qualification  for exemption from
backup withholding and the procedure for obtaining the exemption.

         The Trustee  will report to the  holders and to the  Servicer  for each
calendar year the amount of any "reportable  payments"  during such year and the
amount of tax withheld, if any, with respect to payments on the Securities.

NEW WITHHOLDING REGULATIONS

         On October 6, 1997, the Treasury Department issued new regulations (the
"New Regulations") which make certain  modifications to the withholding,  backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification  requirements and modify reliance standards.  The
New Regulations will generally be effective for payments made after December 31,
1999,  subject to certain transition rules.  Prospective  investors are urged to
consult their own tax advisors regarding the New Regulations.

TAX TREATMENT OF FOREIGN INVESTORS

         Subject to the discussion below with respect to Trust Funds as to which
a partnership  election is made, under the Code, unless interest (including OID)
paid on a Security (other than a Residual Interest Security) is considered to be
"effectively  connected" with a trade or business conducted in the United States
by a nonresident alien individual,  foreign  partnership or foreign  corporation
("Nonresidents"),  in the opinion of Tax Counsel,  such  interest  will normally
qualify as  portfolio  interest  (except  where (i) the  recipient  is a holder,
directly or by attribution, of 10% or more of the capital or profits interest in
the issuer, or (ii) the recipient is a controlled  foreign  corporation to which
the issuer is a related person) and will be exempt from federal income tax. Upon
receipt  of  appropriate  ownership  statements,  the  issuer  normally  will be
relieved of  obligations  to withhold  tax from such  interest  payments.  These
provisions  supersede the generally  applicable  provisions of United States law
that would  otherwise  require the issuer to withhold at a 30% rate (unless such
rate were reduced or  eliminated  by an  applicable  tax treaty) on, among other
things, interest and other fixed or determinable, annual or periodic income paid
to  Nonresidents.  Holders of Pass-Through  Securities and Stripped  Securities,
including Ratio Strip Securities,  however, may be subject to withholding to the
extent that the Loans were originated on or before July 18, 1984.

         Interest and OID of holders who are foreign  persons are not subject to
withholding  if they are  effectively  connected  with a United States  business
conducted by the holder. They will, however, generally be subject to the regular
United States income tax.

         Payments to holders of  Residual  Interest  Securities  who are foreign
persons will  generally be treated as interest for purposes of the 30% (or lower
treaty rate) United  States  withholding  tax.  Holders  should assume that such
income does not qualify for  exemption  from United  States  withholding  tax as
"portfolio  interest." It is clear that, to the extent that a payment represents
a portion of REMIC taxable income that constitutes  excess  inclusion  income, a
holder of a Residual Interest Security will not be entitled to an exemption from
or  reduction of the 30% (or lower treaty  rate)  withholding  tax rule.  If the
payments are subject to United States  withholding  tax, they  generally will be
taken into account for  withholding  tax purposes only when paid or  distributed
(or when the  Residual  Interest  Security is disposed  of).  The  Treasury  has
statutory authority, however, to promulgate regulations which would require such
amounts to be taken into  account  at an  earlier  time in order to prevent  the
avoidance of tax. Such regulations could, for example, require withholding prior
to the distribution of cash in the case of Residual Interest  Securities that do
not have significant value. Under the REMIC Regulations,  if a Residual Interest
Security has tax avoidance potential, a transfer of a Residual Interest Security
to a Nonresident  will be disregarded  for all Federal tax purposes.  A Residual
Interest  Security  has  tax  avoidance  potential  unless,  at the  time of the
transfer the transferor reasonably expects that the REMIC will distribute to the
transferee residual interest holder amounts that will equal at least 30% of each
excess inclusion, and that such amounts will be distributed at or after the time
at which the  excess  inclusions  accrue and not later  than the  calendar  year
following  the calendar year of accrual.  If a Nonresident  transfers a Residual
Interest Security to a United States person,  and if the transfer has the effect
of allowing the transferor to avoid tax on accrued excess  inclusions,  then the
transfer is disregarded and the transferor  continues to be treated as the owner
of the Residual Interest Security for purposes of the withholding tax provisions
of the Code. See "--Excess Inclusions."

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

         Tax  Counsel  is of the  opinion  that a  Trust  Fund  structured  as a
partnership will not be an association (or publicly traded partnership)  taxable
as a corporation  for federal income tax purposes.  This opinion is based on the
assumption that the terms of the Trust  Agreement and related  documents will be
complied with, and on counsel's conclusions that the nature of the income of the
Trust  Fund  will  exempt  it  from  the  rule  that  certain   publicly  traded
partnerships are taxable as corporations or the issuance of the Certificates has
been  structured as a private  placement  under an IRS safe harbor,  so that the
Trust Fund will not be characterized as a publicly traded partnership taxable as
a corporation.

         If the Trust Fund were taxable as a corporation  for federal income tax
purposes,  in the  opinion  of Tax  Counsel,  the Trust Fund would be subject to
corporate  income tax on its taxable  income.  The Trust Fund's  taxable  income
would include all its income,  possibly  reduced by its interest  expense on the
Notes. Any such corporate  income tax could materially  reduce cash available to
make  payments  on  the  Notes  and  distributions  on  the  Certificates,   and
Certificateholders  could be liable for any such tax that is unpaid by the Trust
Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

         Treatment of the Notes as Indebtedness.  The Trust Fund will agree, and
the  Noteholders  will agree by their  purchase of Notes,  to treat the Notes as
debt for federal income tax purposes.  In such a  circumstance,  Tax Counsel is,
except as  otherwise  provided  in the  related  Prospectus  Supplement,  of the
opinion  that the  Notes  will be  classified  as debt for  federal  income  tax
purposes.  The discussion  below assumes this  characterization  of the Notes is
correct.

         OID,  Indexed  Securities,  etc. The discussion  below assumes that all
payments on the Notes are  denominated in U.S.  dollars,  and that the Notes are
not Indexed Securities or Strip Notes. Moreover, the discussion assumes that the
interest  formula for the Notes meets the  requirements  for  "qualified  stated
interest" under the OID  regulations,  and that any OID on the Notes (i.e.,  any
excess of the  principal  amount of the Notes over their  issue  price) does not
exceed a de minimis amount (i.e.,  0.25% of their principal amount multiplied by
the number of full years included in their term),  all within the meaning of the
OID regulations. If these conditions are not satisfied with respect to any given
series of Notes,  additional tax considerations  with respect to such Notes will
be disclosed in the applicable Prospectus Supplement.

         Interest Income on the Notes. Based on the above assumptions, except as
discussed in the following  paragraph,  in the opinion of Tax Counsel, the Notes
will not be  considered  issued with OID.  The stated  interest  thereon will be
taxable to a Noteholder as ordinary  interest income when received or accrued in
accordance  with  such  Noteholder's  method  of tax  accounting.  Under the OID
regulations,  a holder of a Note  issued  with a de  minimis  amount of OID must
include such OID in income, on a pro rata basis, as principal  payments are made
on the Note.  It is believed that any  prepayment  premium paid as a result of a
mandatory  redemption  will be taxable as  contingent  interest  when it becomes
fixed and unconditionally  payable. A purchaser who buys a Note for more or less
than its  principal  amount  will  generally  be subject,  respectively,  to the
premium amortization or market discount rules of the Code.

         A holder of a Note that has a fixed  maturity date of not more than one
year from the issue  date of such Note (a  "Short-Term  Note") may be subject to
special  rules.  An accrual basis holder of a Short-Term  Note (and certain cash
method  holders,  including  regulated  investment  companies,  as set  forth in
Section 1281 of the Code)  generally would be required to report interest income
as  interest  accrues on a  straight-line  basis over the term of each  interest
period.  Other cash basis  holders of a Short-Term  Note would,  in general,  be
required to report interest income as interest is paid (or, if earlier, upon the
taxable  disposition of the Short-Term Note).  However, a cash basis holder of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness  incurred
to purchase or carry the  Short-Term  Note until the taxable  disposition of the
Short-Term  Note. A cash basis taxpayer may elect under Section 1281 of the Code
to accrue interest income on all  nongovernment  debt obligations with a term of
one year or less,  in which case the  taxpayer  would  include  interest  on the
Short-Term  Note in  income as it  accrues,  but  would  not be  subject  to the
interest  expense deferral rule referred to in the preceding  sentence.  Certain
special rules apply if a Short-Term  Note is purchased for more or less than its
principal amount.

         Sale  or  Other  Disposition.  In  the  opinion  of Tax  Counsel,  if a
Noteholder  sells a Note,  the holder will  recognize  gain or loss in an amount
equal to the difference between the amount realized on the sale and the holder's
adjusted tax basis in the Note. The adjusted tax basis of a Note to a particular
Noteholder  will equal the holder's  cost for the Note,  increased by any market
discount,  acquisition  discount,  OID  and  gain  previously  included  by such
Noteholder  in income with  respect to the Note and  decreased  by the amount of
bond  premium  (if any)  previously  amortized  and by the  amount of  principal
payments  previously  received by such Noteholder with respect to such Note. Any
such gain or loss will be capital gain or loss if the Note was held as a capital
asset, except for gain representing accrued interest and accrued market discount
not previously included in income.  Capital losses generally may be used only to
offset capital gains.

         Foreign Holders. In the opinion of Tax Counsel,  interest payments made
(or accrued) to a Noteholder who is a nonresident alien,  foreign corporation or
other non-United States person (a "foreign person") generally will be considered
"portfolio interest", and generally will not be subject to United States federal
income tax and  withholding  tax, if the interest is not  effectively  connected
with the conduct of a trade or business  within the United States by the foreign
person  and the  foreign  person (i) is not  actually  or  constructively  a "10
percent  shareholder"  of the Trust or the Seller  (including a holder of 10% of
the outstanding Certificates) or a "controlled foreign corporation" with respect
to which the Trust or the Seller is a "related person" within the meaning of the
Code and (ii)  provides  the Owner  Trustee  or other  person  who is  otherwise
required  to withhold  U.S.  tax with  respect to the Notes with an  appropriate
statement (on Form W-8 or a similar  form),  signed under  penalties of perjury,
certifying  that  the  beneficial  owner  of the Note is a  foreign  person  and
providing  the foreign  person's  name and address.  If a Note is held through a
securities clearing  organization or certain other financial  institutions,  the
organization  or institution  may provide the relevant  signed  statement to the
withholding  agent;  in  that  case,  however,  the  signed  statement  must  be
accompanied by a Form W-8 or substitute form provided by the foreign person that
owns the Note.  If such  interest  is not  portfolio  interest,  then it will be
subject to United  States  federal  income and  withholding  tax at a rate of 30
percent, unless reduced or eliminated pursuant to an applicable tax treaty.

         Any capital gain realized on the sale, redemption,  retirement or other
taxable  disposition  of a Note by a foreign  person  will be exempt from United
States federal income and  withholding  tax,  provided that (i) such gain is not
effectively  connected  with the  conduct of a trade or  business  in the United
States  by the  foreign  person  and (ii) in the case of an  individual  foreign
person,  the foreign  person is not present in the United States for 183 days or
more in the taxable year.

         Backup Withholding.  Each holder of a Note (other than an exempt holder
such  as  a  corporation,   tax-exempt   organization,   qualified  pension  and
profit-sharing  trust,  individual  retirement  account or nonresident alien who
provides  certification  as to  status as a  nonresident)  will be  required  to
provide, under penalties of perjury, a certificate containing the holder's name,
address, correct federal taxpayer identification number and a statement that the
holder is not subject to backup withholding.  Should a nonexempt Noteholder fail
to  provide  the  required  certification,  the Trust Fund will be  required  to
withhold 31 percent of the amount otherwise payable to the holder, and remit the
withheld  amount to the IRS as a credit against the holder's  federal income tax
liability.

         Possible  Alternative  Treatments  of the Notes.  If,  contrary  to the
opinion of Tax Counsel,  the IRS  successfully  asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might be
treated as equity  interests  in the Trust Fund.  If so treated,  the Trust Fund
might be treated as a publicly traded partnership that would not be taxable as a
corporation because it would meet certain qualifying income tests.  Nonetheless,
treatment of the Notes as equity interests in such a publicly traded partnership
could have adverse tax consequences to certain holders.  For example,  income to
certain  tax-exempt  entities  (including  pension  funds)  would be  "unrelated
business taxable income",  income to foreign holders  generally would be subject
to U.S.  tax and U.S.  tax  return  filing  and  withholding  requirements,  and
individual  holders might be subject to certain  limitations on their ability to
deduct their share of the Trust Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

         Treatment  of the Trust Fund as a  Partnership.  The Trust Fund and the
Servicer will agree, and the Certificateholders  will agree by their purchase of
Certificates,  to treat the Trust Fund as a partnership  for purposes of federal
and state  income tax,  franchise  tax and any other tax measured in whole or in
part by income,  with the assets of the partnership being the assets held by the
Trust Fund, the partners of the partnership  being the  Certificateholders,  and
the Notes being debt of the partnership. However, the proper characterization of
the arrangement involving the Trust Fund, the Certificates, the Notes, the Trust
Fund and the Servicer is not clear because there is no authority on transactions
closely comparable to that contemplated herein.

         A variety of alternative  characterizations are possible.  For example,
because the  Certificates  have certain  features  characteristic  of debt,  the
Certificates   might  be   considered   debt  of  the  Trust   Fund.   Any  such
characterization  would not result in  materially  adverse tax  consequences  to
Certificateholders  as  compared  to  the  consequences  from  treatment  of the
Certificates  as  equity  in  a  partnership,  described  below.  The  following
discussion  assumes  that  the  Certificates  represent  equity  interests  in a
partnership.

         Indexed  Securities,  etc. The  following  discussion  assumes that all
payments  on the  Certificates  are  denominated  in U.S.  dollars,  none of the
Certificates are Indexed Securities or Strip Certificates,  and that a Series of
Securities includes a single class of Certificates.  If these conditions are not
satisfied  with  respect to any given  Series of  Certificates,  additional  tax
considerations  with  respect  to such  Certificates  will be  disclosed  in the
applicable Prospectus Supplement.

         Partnership  Taxation.  If the  Trust  Fund  is a  partnership,  in the
opinion of Tax  Counsel,  the Trust  Fund will not be subject to federal  income
tax.  Rather,  in the opinion of Tax  Counsel,  each  Certificateholder  will be
required to  separately  take into  account  such  holder's  allocated  share of
income,  gains,  losses,  deductions  and credits of the Trust  Fund.  The Trust
Fund's income will consist  primarily of interest and finance  charges earned on
the Loans (including  appropriate  adjustments for market discount, OID and bond
premium) and any gain upon collection or disposition of Loans.  The Trust Fund's
deductions  will  consist  primarily  of interest  accruing  with respect to the
Notes,  servicing and other fees,  and losses or deductions  upon  collection or
disposition of Loans.

         In the  opinion  of Tax  Counsel,  the tax items of a  partnership  are
allocable to the partners in accordance with the Code, Treasury  regulations and
the partnership agreement (here, the Trust Agreement and related documents). The
Trust Agreement will provide, in general,  that the  Certificateholders  will be
allocated  taxable  income of the Trust Fund for each month  equal to the sum of
(i) the interest that accrues on the Certificates in accordance with their terms
for such month,  including  interest  accruing at the Pass-Through Rate for such
month and interest on amounts  previously  due on the  Certificates  but not yet
distributed;  (ii) any Trust Fund income  attributable  to discount on the Loans
that corresponds to any excess of the principal amount of the Certificates  over
their   initial   issue  price   (iii)   prepayment   premium   payable  to  the
Certificateholders  for such month; and (iv) any other amounts of income payable
to the Certificateholders for such month. Such allocation will be reduced by any
amortization  by the Trust  Fund of premium  on Loans  that  corresponds  to any
excess of the issue  price of  Certificates  over their  principal  amount.  All
remaining  taxable  income of the Trust Fund will be allocated to the Depositor.
Based on the economic arrangement of the parties, in the opinion of Tax Counsel,
this  approach for  allocating  Trust Fund income  should be  permissible  under
applicable Treasury regulations, although no assurance can be given that the IRS
would   not   require  a  greater   amount   of  income  to  be   allocated   to
Certificateholders.  Moreover,  in the  opinion of Tax  Counsel,  even under the
foregoing method of allocation, Certificateholders may be allocated income equal
to the entire Pass-Through Rate plus the other items described above even though
the Trust Fund might not have sufficient cash to make current cash distributions
of such amount.  Thus,  cash basis  holders will in effect be required to report
income from the  Certificates  on the accrual basis and  Certificateholders  may
become liable for taxes on Trust Fund income even if they have not received cash
from the Trust Fund to pay such taxes. In addition,  because tax allocations and
tax  reporting  will be done on a uniform basis for all  Certificateholders  but
Certificateholders  may be  purchasing  Certificates  at different  times and at
different  prices,  Certificateholders  may be  required  to report on their tax
returns  taxable income that is greater or less than the amount reported to them
by the Trust Fund.

         In the opinion of Tax Counsel, all of the taxable income allocated to a
Certificateholder that is a pension,  profit sharing or employee benefit plan or
other  tax-exempt  entity  (including  an  individual  retirement  account) will
constitute  "unrelated  business  taxable  income"  generally  taxable to such a
holder under the Code.

         In the  opinion  of Tax  Counsel,  an  individual  taxpayer's  share of
expenses of the Trust Fund  (including  fees to the  Servicer  but not  interest
expense) would be miscellaneous  itemized  deductions.  Such deductions might be
disallowed to the individual in whole or in part and might result in such holder
being  taxed on an amount of income  that  exceeds  the amount of cash  actually
distributed to such holder over the life of the Trust Fund.

         The Trust Fund intends to make all tax calculations  relating to income
and allocations to  Certificateholders on an aggregate basis. If the IRS were to
require that such  calculations be made separately for each Loan, the Trust Fund
might be required  to incur  additional  expense  but it is believed  that there
would not be a material adverse effect on Certificateholders.

         Discount  and  Premium.  It is believed  that the Loans were not issued
with OID, and,  therefore,  the Trust should not have OID income.  However,  the
purchase  price paid by the Trust Fund for the Loans may be greater or less than
the remaining principal balance of the Loans at the time of purchase.  If so, in
the  opinion of Tax  Counsel,  the Loan will have been  acquired at a premium or
discount, as the case may be. (As indicated above, the Trust Fund will make this
calculation  on an aggregate  basis,  but might be required to recompute it on a
Loan by Loan basis.)

         If the Trust Fund  acquires the Loans at a market  discount or premium,
the Trust Fund will elect to include any such discount in income currently as it
accrues  over  the life of the  Loans or to  offset  any  such  premium  against
interest  income on the Loans.  As  indicated  above,  a portion of such  market
discount income or premium deduction may be allocated to Certificateholders.

         Section 708 Termination.  Pursuant to final Treasury regulations issued
May 9, 1997 under  section  708 of the Code a sale or  exchange of 50 percent or
more of the  capital  and  profits in the issuer  entity  within a 12-month  tax
period  would cause a deemed  contribution  of assets of the issuer  entity (the
"old  partnership") to a new partnership (the "new partnership") in exchange for
interest in the new partnership.  Such interests would be deemed  distributed to
the partners of the old  partnership  in  liquidation  thereof,  which would not
constitute a sale or exchange.

         Disposition of Certificates.  Generally, in the opinion of Tax Counsel,
capital gain or loss will be recognized on a sale of  Certificates  in an amount
equal to the difference  between the amount  realized and the seller's tax basis
in the Certificates sold. A Certificateholder's  tax basis in a Certificate will
generally  equal the holder's cost increased by the holder's share of Trust Fund
income  (includible in income) and decreased by any distributions  received with
respect to such Certificate. In addition, both the tax basis in the Certificates
and the amount  realized on a sale of a  Certificate  would include the holder's
share of the Notes and other  liabilities of the Trust Fund. A holder  acquiring
Certificates at different  prices may be required to maintain a single aggregate
adjusted tax basis in such Certificates,  and, upon sale or other disposition of
some of the Certificates,  allocate a portion of such aggregate tax basis to the
Certificates  sold  (rather  than  maintaining  a  separate  tax  basis  in each
Certificate  for  purposes  of  computing  gain  or  loss  on  a  sale  of  that
Certificate).

         Any  gain on the sale of a  Certificate  attributable  to the  holder's
share of unrecognized accrued market discount on the Receivables would generally
be treated as  ordinary  income to the holder and would give rise to special tax
reporting requirements.  The Trust Fund does not expect to have any other assets
that would give rise to such  special  reporting  requirements.  Thus,  to avoid
those  special  reporting  requirements,  the Trust  Fund will  elect to include
market discount in income as it accrues.

         If a Certificateholder  is required to recognize an aggregate amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  Certificates  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

         Allocations Between Transferors and Transferees.  In general, the Trust
Fund's  taxable  income and losses will be determined  monthly and the tax items
for a particular calendar month will be apportioned among the Certificateholders
in proportion to the principal  amount of  Certificates  owned by them as of the
close  of the  last  day  of  such  month.  As a  result,  a  holder  purchasing
Certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

         The use of such a monthly  convention  may not be permitted by existing
regulations.  If a  monthly  convention  is not  allowed  (or  only  applies  to
transfers of less than all of the partner's interest),  taxable income or losses
of the Trust Fund might be reallocated among the  Certificateholders.  The Trust
Fund's method of allocation  between  transferors and transferees may be revised
to conform to a method permitted by future regulations.

         Section 754 Election.  In the event that a Certificateholder  sells its
Certificates at a profit (loss),  the purchasing  Certificateholder  will have a
higher (lower) basis in the Certificates than the selling Certificateholder had.
The tax basis of the Trust  Fund's  assets will not be adjusted to reflect  that
higher (or lower)  basis  unless the Trust Fund were to file an  election  under
Section 754 of the Code. In order to avoid the administrative  complexities that
would be involved in keeping accurate accounting records, as well as potentially
onerous information  reporting  requirements,  the Trust Fund will not make such
election. As a result, Certificateholders might be allocated a greater or lesser
amount  of Trust  Fund  income  than  would be  appropriate  based on their  own
purchase price for Certificates.

         Administrative  Matters.  The Owner Trustee is required to keep or have
kept  complete  and  accurate  books  of the  Trust  Fund.  Such  books  will be
maintained for financial  reporting and tax purposes on an accrual basis and the
fiscal year of the Trust will be the  calendar  year.  The  Trustee  will file a
partnership  information  return  (IRS Form 1065) with the IRS for each  taxable
year of the Trust Fund and will report each Certificateholder's  allocable share
of items of Trust Fund  income and  expense to holders  and the IRS on  Schedule
K-1. The Trust Fund will provide the Schedule K-l  information  to nominees that
fail to provide the Trust Fund with the  information  statement  described below
and such nominees will be required to forward such information to the beneficial
owners of the  Certificates.  Generally,  holders must file tax returns that are
consistent with the information  return filed by the Trust Fund or be subject to
penalties unless the holder notifies the IRS of all such inconsistencies .

         Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust Fund
with a statement  containing certain information on the nominee,  the beneficial
owners and the  Certificates  so held. Such  information  includes (i) the name,
address and  taxpayer  identification  number of the nominee and (ii) as to each
beneficial owner (x) the name, address and identification number of such person,
(y) whether such person is a United  States  person,  a  tax-exempt  entity or a
foreign government, an international organization, or any wholly owned agency or
instrumentality  of either of the  foregoing,  and (z)  certain  information  on
Certificates  that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish directly to the Trust Fund information
as to  themselves  and  their  ownership  of  Certificates.  A  clearing  agency
registered  under Section 17A of the Exchange Act is not required to furnish any
such information  statement to the Trust Fund. The information referred to above
for any  calendar  year must be  furnished  to the Trust  Fund on or before  the
following January 31. Nominees,  brokers and financial institutions that fail to
provide the Trust Fund with the  information  described  above may be subject to
penalties.

         The  Depositor  will be  designated  as the tax matters  partner in the
related Trust Agreement and, as such, will be responsible for  representing  the
Certificateholders   in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were  a
separate  and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership items does not expire before three years after the date on which the
partnership  information return is filed. Any adverse determination following an
audit of the  return of the Trust  Fund by the  appropriate  taxing  authorities
could result in an  adjustment  of the returns of the  Certificateholders,  and,
under  certain   circumstances,   a  Certificateholder  may  be  precluded  from
separately  litigating a proposed  adjustment to the items of the Trust Fund. An
adjustment  could also result in an audit of a  Certificateholder's  returns and
adjustments of items not related to the income and losses of the Trust Fund.

         Tax Consequences to Foreign Certificateholders. It is not clear whether
the Trust Fund would be  considered  to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to non-U.S.
persons because there is no clear authority  dealing with that issue under facts
substantially  similar to those  described  herein.  Although it is not expected
that the Trust Fund would be engaged in a trade or business in the United States
for such  purposes,  the Trust  Fund will  withhold  as if it were so engaged in
order to protect the Trust Fund from possible adverse  consequences of a failure
to  withhold.  The Trust Fund  expects to withhold on the portion of its taxable
income that is allocable to foreign Certificateholders  pursuant to Section 1446
of the Code,  as if such income were  effectively  connected to a U.S.  trade or
business,  at a rate of 35% for foreign holders that are taxable as corporations
and  39.6%  for all other  foreign  holders.  Subsequent  adoption  of  Treasury
regulations or the issuance of other  administrative  pronouncements may require
the Trust to change  its  withholding  procedures.  In  determining  a  holder's
withholding status, the Trust Fund may rely on IRS Form W-8, IRS Form W-9 or the
holder's certification of nonforeign status signed under penalties of perjury.

         Each  foreign  holder  might be required to file a U.S.  individual  or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the Trust Fund's  income.  Each foreign holder must
obtain a taxpayer  identification  number from the IRS and submit that number to
the  Trust on Form W-8 in order to  assure  appropriate  crediting  of the taxes
withheld.  A foreign holder  generally  would be entitled to file with the IRS a
claim for refund  with  respect to taxes  withheld  by the Trust Fund taking the
position that no taxes were due because the Trust Fund was not engaged in a U.S.
trade  or  business.   However,   interest  payments  made  (or  accrued)  to  a
Certificateholder   who  is  a  foreign  person  generally  will  be  considered
guaranteed payments to the extent such payments are determined without regard to
the  income  of  the  Trust  Fund.  If  these  interest  payments  are  properly
characterized as guaranteed  payments,  then the interest will not be considered
"portfolio interest." As a result,  Certificateholders will be subject to United
States federal income tax and  withholding  tax at a rate of 30 percent,  unless
reduced or eliminated  pursuant to an applicable treaty. In such case, a foreign
holder would only be entitled to claim a refund for that portion of the taxes in
excess of the taxes that  should be  withheld  with  respect  to the  guaranteed
payments.

         Backup Withholding. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup"  withholding tax
of 31% if,  in  general,  the  Certificateholder  fails to comply  with  certain
identification  procedures,  unless  the  holder  is an exempt  recipient  under
applicable  provisions of the Code. The New  Regulations  described  herein make
certain modifications to the backup withholding and information reporting rules.
The New Regulations will generally be effective for payments made after December
31, 1999, subject to certain transition rules.  Prospective  investors are urged
to consult their own tax advisors regarding the New Regulations.

                                FASIT SECURITIES

         General.  The FASIT  provisions  of the Code were  enacted by the Small
Business Job Protection Act of 1996 and create a new elective  statutory vehicle
for the issuance of mortgage-backed  and asset-backed  securities.  Although the
FASIT  provisions of the Code became effective on September 1, 1997, no Treasury
regulations  or other  administrative  guidance  has been issued with respect to
those  provisions.  Accordingly,  definitive  guidance  cannot be provided  with
respect to many aspects of the tax treatment of FASIT Securityholders. Investors
also should note that the FASIT discussions  contained herein constitutes only a
summary of the federal income tax  consequences to holders of FASIT  Securities.
With  respect  to each  Series  of  FASIT  Securities,  the  related  Prospectus
Supplement will provide a detailed  discussion  regarding the federal income tax
consequences associated with the particular transaction.

         FASIT Securities will be classified as either FASIT Regular Securities,
which  generally  will be treated as debt for federal  income tax  purposes,  or
FASIT  Ownership  Securities,  which  generally are not treated as debt for such
purposes, but rather as representing rights and responsibilities with respect to
the taxable income or loss of the related Series. The Prospectus  Supplement for
each Series of Securities will indicate whether one or more FASIT elections will
be made for that Series and which  Securities  of such Series will be designated
as Regular  Securities,  and which,  if any,  will be  designated  as  Ownership
Securities.

         Qualification as a FASIT. The Trust Fund underlying a Series (or one or
more  designated  pools of assets held in the Trust Fund) will qualify under the
Code as a FASIT in which the FASIT Regular  Securities  and the FASIT  Ownership
Securities   will   constitute  the  "regular   interests"  and  the  "ownership
interests,"  respectively,  if (i) a FASIT  election is in effect,  (ii) certain
tests concerning (A) the composition of the FASIT's assets and (B) the nature of
the  Securityholders'  interest in the FASIT are met on a continuing  basis, and
(iii) the Trust Fund is not a regulated  company as defined in Section 851(a) of
the Code.

         Asset Composition. In order for a Trust Fund (on one or more designated
pools  of  assets  held  by a Trust  Fund)  to be  eligible  for  FASIT  status,
substantially  all of the assets of the Trust Fund (or the designated pool) must
consist of "permitted assets" as of the close of the third month beginning after
the closing date and at all times thereafter (the "FASIT  Qualification  Test").
Permitted  assets include (i) cash or cash  equivalents,  (ii) debt  instruments
with fixed terms that would  qualify as REMIC  regular  interests if issued by a
REMIC  (generally,  instruments  that  provide for  interest at a fixed rate,  a
qualifying variable rate, or a qualifying  interest-only ("IO") type rate, (iii)
foreclosure property, (iv) certain hedging instruments (generally,  interest and
currency  rate  swaps and  credit  enhancement  contracts)  that are  reasonably
required to guarantee or hedge against the FASIT's risks  associated  with being
the obligor on FASIT interests,  (v) contract rights to acquire  qualifying debt
instruments or qualifying hedging instruments, (vi) FASIT regular interests, and
(vii)  REMIC  regular  interests.  Permitted  assets  do not  include  any  debt
instruments  issued by the holder of the  FASIT's  ownership  interest or by any
person related to such holder.

         Interests in a FASIT. In addition to the foregoing asset  qualification
requirements,  the interests in a FASIT also must meet certain requirements. All
of the interests in a FASIT must belong to either of the  following:  (i) one or
more classes of regular  interests or (ii) a single class of ownership  interest
that is held by a fully taxable domestic corporation. In the case of Series that
include FASIT Ownership  Securities,  the ownership interest will be represented
by the FASIT Ownership Securities.

         A FASIT interest generally qualifies as a regular interest if (i) it is
designated as a regular interest,  (ii) it has a stated maturity no greater than
thirty years, (iii) it entitles its holder to a specified principal amount, (iv)
the issue price of the  interest  does not exceed  125% of its stated  principal
amount,  (v) the yield to maturity of the  interest is less than the  applicable
Treasury rate published by the IRS plus 5%, and (vi) if it pays  interest,  such
interest  is payable at either  (a) a fixed rate with  respect to the  principal
amount of the regular  interest or (b) a permissible  variable rate with respect
to such principal amount. Permissible variable rates for FASIT regular interests
are the same as those  for  REMIC  regular  interest  (i.e.,  certain  qualified
floating rates and weighted average rates). See "Certain Material Federal Income
Tax Considerations--Taxation of Debt Securities--Variable Rate Debt Securities."

         If a FASIT Security fails to meet one or more of the  requirements  set
out in  clauses  (iii),  (iv)  or (v)  above,  but  otherwise  meets  the  above
requirements,  it may still  qualify  as a type of regular  interest  known as a
"High-Yield  Interest."  In  addition,  if a FASIT  Security  fails  to meet the
requirements of clause (vi), but the interest  payable on the Security  consists
of a specified  portion of the interest  payments on  permitted  assets and that
portion  does not vary over the life of the  Security,  the  Security  also will
qualify as a  High-Yield  Interest.  A  High-Yield  Interest may be held only by
domestic  corporations that are fully subject to corporate income tax ("Eligible
Corporations"),  other  FASITs  and  dealers  in  securities  who  acquire  such
interests as  inventory,  rather than for  investment.  In addition,  holders of
High-Yield Interests are subject to limitations on offset of income derived from
such interest.  See "Certain  Material Federal Income Tax  Considerations--FASIT
Securities--Tax  Treatment of FASIT Regular  Securities--Treatment of High-Yield
Interests."

         Consequences of Disqualification. If a Series of FASIT Securities fails
to comply with one or more of the Code's ongoing  requirements  for FASIT status
during any taxable year, the Code provides that its FASIT status may be lost for
that year and  thereafter.  If FASIT status is lost, the treatment of the former
FASIT and the  interests  therein for federal  income tax purposes is uncertain.
The former FASIT might be treated as a grantor trust, as a separate  association
taxed as a corporation, or as a partnership.  The FASIT Regular Securities could
be treated as debt  instruments  for  federal  income tax  purposes or as equity
interests.  Although the Code authorizes the Treasury to issue  regulations that
address  situations  where a failure to meet the  requirements  for FASIT status
occurs  inadvertently  and in good  faith,  such  regulations  have not yet been
issued.  It is possible that  disqualification  relief might be  accompanied  by
sanctions,  such as the imposition of a corporate tax on all or a portion of the
FASIT's income for a period of time in which the  requirements  for FASIT status
are not satisfied.

         Tax Treatment of FASIT Regular Securities. Payments received by holders
of FASIT Regular Securities  generally should be accorded the same tax treatment
under the Code as payments  received on other taxable corporate debt instruments
and on REMIC  Regular  Securities.  As in the case of holders  of REMIC  Regular
Securities,  holders of FASIT  Regular  Securities  must report income from such
Securities  under an accrual method of accounting,  even if they otherwise would
have used the case  receipts  and  disbursements  method.  Except in the case of
FASIT Regular  Securities  issued with original  issue discount or acquired with
market discount or premium, interest paid or accrued on a FASIT Regular Security
generally  will be  treated  as  ordinary  income  to the  Securityholder  and a
principal payment on such Security will be treated as a return of capital to the
extent that the  Securityholder's  basis is  allocable  to that  payment.  FASIT
Regular  Securities  issued with original issue discount or acquired with market
discount or premium generally will treat interest and principal payments on such
Securities  in the same  manner  described  for REMIC  Regular  Securities.  See
"Certain   Material   Federal  Income  Tax   Considerations--Taxation   of  Debt
Securities,"  "--Market Discount," and "--Premium" above.  High-Yield Securities
may be held only by fully  taxable  domestic  corporations,  other  FASITs,  and
certain  securities  dealers.  Holders of High-Yield  Securities  are subject to
limitations  on their  ability  to use  current  losses  or net  operating  loss
carryforwards or carrybacks to offset any income derived from those Securities.

         If a FASIT Regular  Security is sold or exchanged,  the  Securityholder
generally  will  recognize  gain or loss upon the sale in the  manner  described
above for REMIC Regular  Securities.  See "Certain  Material  Federal Income Tax
Considerations--Sale  or  Exchange." In addition,  if a FASIT  Regular  Security
becomes wholly or partially  worthless as a result of Default and  Delinquencies
of the  underlying  Assets,  the  holder of such  Security  should be allowed to
deduct the loss sustained (or alternatively be able to report a lesser amount of
income).  See "Certain Material Federal Income Tax  Considerations--Taxation  of
Debt Instruments--Effects of Default and Delinquencies."

         FASIT  Regular  Securities  held by a REIT will qualify as "real estate
assets" within the meaning of section  856(c)(4)(A) of the Code, and interest on
such Securities  will be considered  Qualifying REIT Interest to the same extent
that REMIC Securities would be so considered. FASIT Regular Securities held by a
Thrift  Institution  taxed as a "domestic  building and loan  association"  will
represent  qualifying assets for purposes of the qualification  requirements set
forth in Code Section 7701(a)(19) to the same extent that REMIC Securities would
be   so    considered.    See    "Certain    Material    Federal    Income   Tax
Considerations--Taxation  of Debt Securities--Status as Real Property Loans." In
addition,  FASIT Regular  Securities  held by a financial  institution  to which
Section 585 of the Code applies will be treated as evidences of indebtedness for
purposes of Section  582(c)(1) of the Code. FASIT Securities will not qualify as
"Government Securities" for either REIT or RIC qualification purposes.

         Treatment of High-Yield Interests.  High-Yield Interests are subject to
special rules regarding the  eligibility of holders of such  interests,  and the
ability of such holders to offset income  derived from their FASIT Security with
losses.  High-Yield  Interests may be held only by Eligible  Corporations  other
FASITs, and dealers in securities who acquire such interests as inventory.  If a
securities  dealer  (other than an Eligible  Corporation)  initially  acquires a
High-Yield  Interest as inventory,  but later begins to hold it for  investment,
the  dealer  will be  subject  to an  excise  tax equal to the  income  from the
High-Yield  Interest  multiplied  by the highest  corporate  income tax rate. In
addition,  transfers of  High-Yield  Interests to  disqualified  holders will be
disregarded  for federal income tax purposes,  and the transferor  still will be
treated as the holder of the High-Yield Interest.

         The  holder of a  High-Yield  Interest  may not use  non-FASIT  current
losses or net operating  loss  carryforwards  or carrybacks to offset any income
derived from the  High-Yield  Interest,  for either  regular  Federal income tax
purposes  or for  alternative  minimum  tax  purposes.  In  addition,  the FASIT
provisions  contain an  anti-abuse  rule that  imposes  corporate  income tax on
income  derived from a FASIT  Regular  Security  that is held by a  pass-through
entity (other than another FASIT) that issues debt or equity  securities  backed
by the FASIT  Regular  Security  and that have the same  features as  High-Yield
Interests.

         Tax Treatment of FASIT Ownership Securities. A FASIT Ownership Security
represents  the residual  equity  interest in a FASIT.  As such, the holder of a
FASIT  Ownership  Security  determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit of
a FASIT.  In  general,  the  character  of the  income to the  holder of a FASIT
Ownership  Interest  will be the same as the  character  of such  income  of the
FASIT,  except that any  tax-exempt  interest  income  taken into account by the
holder  of a  FASIT  Ownership  Interest  is  treated  as  ordinary  income.  In
determining that taxable income,  the holder of a FASIT Ownership  Security must
determine the amount of interest,  original issue discount,  market discount and
premium  recognized  with  respect to the FASIT's  assets and the FASIT  Regular
Securities  issued by the FASIT  according to a constant yield  methodology  and
under an accrual method of accounting.  In addition,  holders of FASIT Ownership
Securities are subject to the same limitations on their ability to use losses to
offset  income  from their  FASIT  Security  as are the  holders  of  High-Yield
Interests. See "Certain Material Federal Income Tax Considerations--Treatment of
High-Yield Interests."

         Rules  similar  to the wash sale  rules  applicable  to REMIC  Residual
Securities also will apply to FASIT Ownership Securities. Accordingly, losses on
dispositions of a FASIT Ownership  Security  generally will be disallowed where,
within six months before or after the  disposition,  the seller of such Security
acquires any other FASIT  Ownership  Security or, in the case of a FASIT holding
mortgage  assets,  any interest in a Taxable  Mortgage Pool that is economically
comparable to a FASIT Ownership Security.  In addition,  if any security that is
sold or  contributed  to a FASIT by the holder of the  related  FASIT  Ownership
Security  was  required to be  marked-to-market  under Code  section 475 by such
holder, then section 475 will continue to apply to such securities,  except that
the  amount  realized  under the  mark-to-market  rules will be a greater of the
securities'  value under  present law or the  securities'  value after  applying
special  valuation  rules  contained  in the  FASIT  provisions.  Those  special
valuation rules generally  require that the value of debt  instruments  that are
not traded on an established  securities market be determined by calculating the
present value of the reasonably  expected  payments under the instrument using a
discount rate of 120% of the applicable Federal rate, compounded semiannually.

         The holder of a FASIT Ownership Security will be subject to a tax equal
to  100%  of  the  net  income  derived  by  the  FASIT  from  any   "prohibited
transactions." Prohibited transactions include (i) the receipt of income derived
from  assets  that  are not  permitted  assets,  (ii)  certain  dispositions  of
permitted  assets,  (iii)  the  receipt  of any  income  derived  from  any loan
originated  by a  FASIT,  and (iv) in  certain  cases,  the  receipt  of  income
representing a servicing fee or other compensation. Any Series for which a FASIT
election is made generally  will be structured in order to avoid  application of
the prohibited transaction tax.

         Backup Withholding, Reporting and Tax Administration.  Holders of FASIT
Securities  will be subject to backup  withholding to the same extent holders of
REMIC  Securities  would be subject.  See "Certain  Material  Federal Income Tax
Considerations--Miscellaneous  Tax Aspects--Backup Withholding." For purposes of
reporting  and  tax  administration,  holders  of  record  of  FASIT  Securities
generally will be treated in the same manner as holders of REMIC Securities.

DUE  TO  THE  COMPLEXITY  OF  THE  FEDERAL   INCOME  TAX  RULES   APPLICABLE  TO
SECURITYHOLDERS  AND THE  CONSIDERABLE  UNCERTAINTY  THAT EXISTS WITH RESPECT TO
MANY ASPECTS OF THOSE RULES,  POTENTIAL  INVESTORS  SHOULD CONSULT THEIR OWN TAX
ADVISORS  REGARDING  THE  TAX  TREATMENT  OF  THE  ACQUISITION,  OWNERSHIP,  AND
DISPOSITION OF THE SECURITIES.

                            STATE TAX CONSIDERATIONS

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

                              ERISA CONSIDERATIONS

         The  following  describes  certain  considerations  under ERISA and the
Code,  which apply only to  Securities  of a Series  that are not  divided  into
subclasses.  If Securities are divided into  subclasses  the related  Prospectus
Supplement will contain information concerning  considerations relating to ERISA
and the Code that are applicable to such Securities.

         ERISA imposes  requirements  on employee  benefit plans (and on certain
other  retirement  plans  and  arrangements,   including  individual  retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts  in  which  such  plans,   accounts  or   arrangements   are  invested)
(collectively  "Plans") subject to ERISA and on persons who are fiduciaries with
respect to such Plans.  Generally,  ERISA applies to investments  made by Plans.
Among other things, ERISA requires that the assets of Plans be held in trust and
that the trustee, or other duly authorized  fiduciary,  have exclusive authority
and  discretion  to manage  and  control  the assets of such  Plans.  ERISA also
imposes certain duties on persons who are fiduciaries of Plans. Under ERISA, any
person who  exercises  any  authority or control  respecting  the  management or
disposition of the assets of a Plan is considered to be a fiduciary of such Plan
(subject to certain  exceptions not here  relevant).  Certain  employee  benefit
plans, such as governmental plans (as defined in ERISA Section 3(32)) and, if no
election  has been made  under  Section  410(d) of the  Code,  church  plans (as
defined  in  ERISA  Section  3(33)),  are not  subject  to  ERISA  requirements.
Accordingly,  assets of such plans may be invested in Securities  without regard
to the ERISA considerations described above and below, subject to the provisions
of  applicable  state law.  Any such plan  which is  qualified  and exempt  from
taxation  under Code  Sections  401(a) and  501(a),  however,  is subject to the
prohibited transaction rules set forth in Code Section 503.

         On November 13, 1986, the United States Department of Labor (the "DOL")
issued final  regulations  concerning  the  definition of what  constitutes  the
assets of a Plan.  (Labor Reg. Section  2510.3-101)  Under this regulation,  the
underlying assets and properties of corporations, partnerships and certain other
entities  in which a Plan  makes an  "equity"  investment  could be  deemed  for
purposes of ERISA to be assets of the investing  Plan in certain  circumstances.
However, the regulation provides that, generally, the assets of a corporation or
partnership  in which a Plan invests will not be deemed for purposes of ERISA to
be assets of such Plan if the equity interest  acquired by the investing Plan is
a  publicly-offered  security.  A publicly-offered  security,  as defined in the
Labor  Reg.  Section  2510.3-101,  is a  security  that is widely  held,  freely
transferable  and  registered  under the  Securities  Exchange  Act of 1934,  as
amended.

         In  addition  to the  imposition  of  general  fiduciary  standards  of
investment  prudence  and  diversification,  ERISA  prohibits  a broad  range of
transactions  involving Plan assets and persons  ("Parties in Interest")  having
certain specified  relationships to a Plan and imposes  additional  prohibitions
where Parties in Interest are fiduciaries with respect to such Plan. Because the
Loans may be deemed  Plan  assets of each  Plan that  purchases  Securities,  an
investment in the Securities by a Plan might be a prohibited  transaction  under
ERISA  Sections 406 and 407 and subject to an excise tax under Code Section 4975
unless a statutory or administrative exemption applies.

         In Prohibited  Transaction  Exemption 83-1 ("PTE 83-1"),  which amended
Prohibited  Transaction Exemption 81-7, the DOL exempted from ERISA's prohibited
transaction rules certain transactions  relating to the operation of residential
mortgage pool investment trusts and the purchase,  sale and holding of "mortgage
pool  pass-through  certificates" in the initial issuance of such  certificates.
PTE 83-1  permits,  subject  to certain  conditions,  transactions  which  might
otherwise be  prohibited  between  Plans and Parties in Interest with respect to
those Plans related to the origination,  maintenance and termination of mortgage
pools consisting of mortgage loans secured by first or second mortgages or deeds
of trust on single-family  residential property, and the acquisition and holding
of certain mortgage pool pass-through  certificates  representing an interest in
such mortgage pools by Plans. If the general conditions (discussed below) of PTE
83-1 are satisfied, investments by a Plan in Securities that represent interests
in a Pool consisting of Loans ("Single Family  Securities")  will be exempt from
the  prohibitions  of ERISA  Sections  406(a)  and 407  (relating  generally  to
transactions  with  Parties in  Interest  who are not  fiduciaries)  if the Plan
purchases  the Single  Family  Securities  at no more than fair market value and
will be  exempt  from the  prohibitions  of  ERISA  Sections  406(b)(1)  and (2)
(relating  generally to  transactions  with  fiduciaries)  if, in addition,  the
purchase is approved by an independent fiduciary, no sales commission is paid to
the pool sponsor,  the Plan does not purchase more than 25% of all Single Family
Securities,  and at least 50% of all Single Family  Securities  are purchased by
persons  independent  of the pool  sponsor  or pool  trustee.  PTE 83-1 does not
provide  an  exemption  for  transactions   involving  Subordinate   Securities.
Accordingly,  unless otherwise provided in the related Prospectus Supplement, no
transfer of a  Subordinate  Security or a Security  which is not a Single Family
Security may be made to a Plan.

         The discussion in this and the next succeeding  paragraph  applies only
to Single Family  Securities.  The Depositor  believes that, for purposes of PTE
83-1, the term "mortgage pass-through certificate" would include: (i) Securities
issued in a Series  consisting  of only a single class of  Securities;  and (ii)
Securities  issued  in a  Series  in  which  there  is only  one  class of Trust
Securities;  provided  that the  Securities  in the case of clause  (i),  or the
Securities in the case of clause (ii), evidence the beneficial ownership of both
a specified  percentage  of future  interest  payments  (greater  than 0%) and a
specified  percentage  (greater  than 0%) of future  principal  payments  on the
Loans.  It is not  clear  whether  a class  of  Securities  that  evidences  the
beneficial  ownership  in a Trust  Fund  divided  into Loan  groups,  beneficial
ownership  of a specified  percentage  of interest  payments  only or  principal
payments only, or a notional amount of either principal or interest payments, or
a class of Securities  entitled to receive payments of interest and principal on
the Loans only  after  payments  to other  classes  or after the  occurrence  of
certain  specified  events would be a "mortgage  pass-through  certificate"  for
purposes of PTE 83-1.

         PTE 83-1 sets forth three  general  conditions  which must be satisfied
for any  transaction  to be eligible for  exemption:  (i) the  maintenance  of a
system of  insurance  or other  protection  for the  pooled  mortgage  loans and
property  securing  such loans,  and for  indemnifying  Securityholders  against
reductions in  pass-through  payments due to property damage or defaults in loan
payments in an amount not less than the greater of one percent of the  aggregate
principal  balance of all covered pooled mortgage loans or the principal balance
of the largest  covered  pooled  mortgage  loan;  (ii) the  existence  of a pool
trustee who is not an affiliate of the pool  sponsor;  and (iii) a limitation on
the amount of the payment  retained  by the pool  sponsor,  together  with other
funds  inuring  to its  benefit,  to not more than  adequate  consideration  for
selling the mortgage loans plus reasonable compensation for services provided by
the pool sponsor to the Pool.  The  Depositor  believes  that the first  general
condition  referred to above will be satisfied with respect to the Securities in
a Series issued without a  subordination  feature,  or the Securities  only in a
Series issued with a subordination feature,  provided that the subordination and
Reserve Account,  subordination by shifting of interests,  the pool insurance or
other form of credit  enhancement  described  herein (such  subordination,  pool
insurance or other form of credit  enhancement  being the system of insurance or
other  protection  referred to above) with respect to a Series of  Securities is
maintained  in an  amount  not  less  than the  greater  of one  percent  of the
aggregate principal balance of the Loans or the principal balance of the largest
Loan. See  "Description  of the Securities"  herein.  In the absence of a ruling
that the system of  insurance  or other  protection  with respect to a Series of
Securities satisfies the first general condition referred to above, there can be
no assurance that these features will be so viewed by the DOL.
The Trustee will not be affiliated with the Depositor.

         Each Plan  fiduciary  who is  responsible  for  making  the  investment
decisions  whether to purchase or commit to purchase  and to hold Single  Family
Securities  must make its own  determination  as to whether  the first and third
general  conditions,  and  the  specific  conditions  described  briefly  in the
preceding paragraph,  of PTE 83-1 have been satisfied, or as to the availability
of any other prohibited transaction exemptions.  Each Plan fiduciary should also
determine whether,  under the general fiduciary standards of investment prudence
and  diversification,  an investment in the  Securities is  appropriate  for the
Plan,  taking into  account the  overall  investment  policy of the Plan and the
composition of the Plan's investment portfolio.

         On September 6, 1990 the DOL issued to Greenwich Capital Markets, Inc.,
an individual  exemption  (Prohibited  Transaction  Exemption  90-59;  Exemption
Application No. D-8374, 55 Fed. Reg. 36724) (the "Underwriter  Exemption") which
applies to certain sales and servicing of "certificates" that are obligations of
a  "trust"  with  respect  to  which  Greenwich  Capital  Markets,  Inc.  is the
underwriter, manager or co-manager of an underwriting syndicate. The Underwriter
Exemption  provides  relief which is generally  similar to that  provided by PTE
83-1, but is broader in several respects.

         The Underwriter Exemption contains several requirements,  some of which
differ from those in PTE 83-l. The  Underwriter  Exemption  contains an expanded
definition of "certificate" which includes an interest which entitles the holder
to  pass-through  payments of principal,  interest  and/or other  payments.  The
Underwriter  Exemption contains an expanded  definition of "trust" which permits
the trust corpus to consist of secured consumer  receivables.  The definition of
"trust",  however,  does not include any investment pool unless, inter alia, (i)
the investment pool consists only of assets of the type which have been included
in other investment pools, (ii) certificates  evidencing interests in such other
investment  pools have been purchased by investors other than Plans for at least
one  year  prior to the  Plan's  acquisition  of  certificates  pursuant  to the
Underwriter  Exemption,  and (iii)  certificates in such other  investment pools
have been rated in one of the three  highest  generic  rating  categories of the
four credit rating agencies noted below.  Generally,  the Underwriter  Exemption
holds  that  the  acquisition  of the  certificates  by a Plan  must be on terms
(including the price for the certificates) that are at least as favorable to the
Plan as they would be in an arm's length  transaction  with an unrelated  party.
The Underwriter  Exemption  requires that the rights and interests  evidenced by
the certificates not be "subordinated" to the rights and interests  evidenced by
other  certificates of the same trust. The Underwriter  Exemption  requires that
certificates  acquired  by a Plan  have  received  a rating at the time of their
acquisition  that is in one of the three highest  generic  rating  categories of
Standard & Poor's  Corporation,  Moody's Investors Service,  Inc., Duff & Phelps
Inc. or Fitch Investors Service,  Inc. The Underwriter  Exemption specifies that
the pool trustee must not be an affiliate of the pool sponsor,  nor an affiliate
of the  Underwriter,  the pool  servicer,  any obligor  with respect to mortgage
loans included in the trust constituting more than five percent of the aggregate
unamortized  principal  balance of the assets in the trust,  or any affiliate of
such entities.  Finally,  the  Underwriter  Exemption  stipulates  that any Plan
investing in the  certificates  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.

         Any  Plan  fiduciary  which  proposes  to  cause  a  Plan  to  purchase
Securities should consult with their counsel  concerning the impact of ERISA and
the Code, the applicability of PTE 83-1 and the Underwriter  Exemption,  and the
potential  consequences  in their specific  circumstances,  prior to making such
investment.  Moreover,  each Plan fiduciary should  determine  whether under the
general  fiduciary  standards of  investment  procedure and  diversification  an
investment in the  Securities is appropriate  for the Plan,  taking into account
the  overall  investment  policy of the Plan and the  composition  of the Plan's
investment portfolio.

         On July  21,  1997,  the  DOL  published  in the  Federal  Register  an
amendment  to  the  Exemption   which  extends   exemptive   relief  to  certain
mortgage-backed  and  asset-backed  securities  transactions  using  pre-funding
accounts for trusts issuing pass-through  certificates.  The amendment generally
allows   mortgage   loans   (the    "Obligations")    supporting   payments   to
certificateholders, and having a value equal to no more than twenty-five percent
(25%) of the total  principal  amount of the  certificates  being offered by the
trust,  to be  transferred  to the trust within a 90-day or  three-month  period
following the closing date ("Pre-Funding Period"), instead of requiring that all
such  Obligations  be either  identified or transferred on or before the closing
date. The relief is available when the following conditions are met:

                  (1) The  ratio  of the  amount  allocated  to the  pre-funding
                  account  to the total  principal  amount  of the  certificates
                  being  offered  (the  "Pre-Funding  Limit")  must  not  exceed
                  twenty-five percent (25%).

                  (2) All  Obligations  transferred  after the closing date (the
                  "Additional   Obligations")  must  meet  the  same  terms  and
                  conditions for eligibility as the original Obligations used to
                  create  the  trust,  which  terms  and  conditions  have  been
                  approved by an Exemption Rating Agency.

                  (3) The transfer of such  Additional  Obligations to the trust
                  during  the   Pre-Funding   Period  must  not  result  in  the
                  certificates to be covered by the Exemption  receiving a lower
                  credit rating from an Exemption Rating Agency upon termination
                  of the Pre-Funding Period than the rating that was obtained at
                  the time of the initial  issuance of the  certificates  by the
                  trust.

                  (4) Solely as a result of the use of pre-funding, the weighted
                  average annual percentage interest rate (the "Average Interest
                  Rate") for all of the  Obligations  in the trust at the end of
                  the Pre-Funding  Period must not be more than 100 basis points
                  lower than the average interest rate for the Obligations which
                  were transferred to the trust on the closing date.

                  (5)      Either:

                                    (i) the  characteristics  of the  Additional
                  Obligations  must be  monitored  by an insurer or other credit
                  support provider which is independent of the depositor; or

                                    (ii) an independent  accountant  retained by
                  the depositor  must provide the depositor  with a letter (with
                  copies  provided to each  Exemption  Rating  Agency rating the
                  certificates, the related underwriter and the related trustee)
                  stating whether or not the  characteristics  of the Additional
                  Obligations  conform to the  characteristics  described in the
                  related prospectus or prospectus supplement and/or pooling and
                  servicing agreement. In preparing such letter, the independent
                  accountant  must  use  the  same  type of  procedures  as were
                  applicable to the  Obligations  which were  transferred to the
                  trust as of the closing date.

                  (6) The Pre-Funding Period must end no later than three months
                  or 90 days  after  the  closing  date or  earlier  in  certain
                  circumstances  if the  pre-funding  account  falls  below  the
                  minimum level specified in the pooling and servicing agreement
                  or an event of default occurs.

                  (7) Amounts  transferred  to any  pre-funding  account  and/or
                  capitalized  interest  account  used in  connection  with  the
                  pre-funding  may be  invested  only in  investments  which are
                  permitted  by  the  Exemption   Rating   Agencies  rating  the
                  certificates and must:

                                    (i) be direct obligations of, or obligations
                  fully  guaranteed  as  to  timely  payment  of  principal  and
                  interest   by,   the   United   States   or  any   agency   or
                  instrumentality  thereof  (provided that such  obligations are
                  backed by the full faith and credit of the United States); or

                                    (ii) have been  rated  (or the  obligor  has
                  been  rated)  in one  or  the  three  highest  generic  rating
                  categories   by  an  Exemption   Rating   Agency   ("Permitted
                  Investments").

                  (8) The  related  prospectus  or  prospectus  supplement  must
                  describe:

                                    (i)      any   pre-funding  account   and/or
                  capitalized   interest  account  used  in  connection  with  a
                  pre-funding account;

                                    (ii) the duration of the Pre-Funding Period;

                                    (iii) the percentage and/or dollar amount of
                  the Pre-Funding Limit for the trust; and

                                    (iv)  that  the  amounts  remaining  in  the
                  pre-funding  account at the end of the Pre-Funding Period will
                  be remitted to certificateholders as repayments of principal.

                  (9) The related pooling and servicing  agreement must describe
                  the Permitted  Investments for the pre-funding  account and/or
                  capitalized  interest  account  and, if not  disclosed  in the
                  related  prospectus  or prospectus  supplement,  the terms and
                  conditions for eligibility of Additional Obligations.

                                LEGAL INVESTMENT

         The Prospectus  Supplement  for each series of Securities  will specify
which, if any, of the classes of Securities offered thereby constitute "mortgage
related  securities" for purposes of the Secondary  Mortgage Market  Enhancement
Act of 1984 ("SMMEA").  Classes of Securities that qualify as "mortgage  related
securities"  will  be  legal  investments  for  persons,  trusts,  corporations,
partnerships,  associations,  business trusts, and business entities  (including
depository  institutions,  life  insurance  companies and pension funds) created
pursuant  to or  existing  under the laws of the  United  States or of any state
(including   the  District  of  Columbia  and  Puerto  Rico)  whose   authorized
investments  are  subject to state  regulations  to the same  extent  as,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United  States or any such  entities.  Under  SMMEA,  if a state  enacted
legislation prior to October 4, 1991 specifically  limiting the legal investment
authority of any such  entities with respect to "mortgage  related  securities",
securities  will  constitute  legal  investments  for  entities  subject to such
legislation only to the extent provided therein. Approximately twenty-one states
adopted such legislation prior to the October 4, 1991 deadline.  SMMEA provides,
however,  that in no event will the enactment of any such legislation affect the
validity  of  any  contractual  commitment  to  purchase,   hold  or  invest  in
securities,  or require the sale or other disposition of securities,  so long as
such  contractual  commitment was made or such securities were acquired prior to
the enactment of such legislation.

         SMMEA   also    amended    the   legal    investment    authority    of
federally-chartered depository institutions as follows: federal savings and loan
associations  and federal savings banks may invest in, sell or otherwise deal in
Securities without  limitations as to the percentage of their assets represented
thereby,  federal credit unions may invest in mortgage related  securities,  and
national banks may purchase certificates for their own account without regard to
the limitations  generally  applicable to investment  securities set forth in 12
U.S.C. 24 (Seventh),  subject in each case to such regulations as the applicable
federal  authority may  prescribe.  In this  connection,  federal  credit unions
should review the National Credit Union Administration ("NCUA") Letter to Credit
Unions No. 96, as modified by Letter to Credit  Unions No. 108,  which  includes
guidelines to assist  federal credit unions in making  investment  decisions for
mortgage related  securities and the NCUA's  regulation  "Investment and Deposit
Activities"  (12 C.F.R.  Part 703),  which sets forth  certain  restrictions  on
investment by federal credit unions in mortgage related securities.

         All depository institutions considering an investment in the Securities
(whether  or not the  class  of  Securities  under  consideration  for  purchase
constitutes a "mortgage  related  security") should review the Federal Financial
Institutions   Examination   Council's   Supervisory  Policy  Statement  on  the
Securities  Activities  (to the extent adopted by their  respective  regulators)
(the "Policy  Statement")  setting forth, in relevant part,  certain  securities
trading and sales practices deemed  unsuitable for an  institution's  investment
portfolio,  and  guidelines  for (and  restrictions  on)  investing  in mortgage
derivative  products,   including  "mortgage  related  securities",   which  are
"high-risk mortgage securities" as defined in the Policy Statement. According to
the Policy Statement such "high-risk  mortgage  securities"  include  securities
such as  Securities  not  entitled to  distributions  allocated  to principal or
interest,  or Subordinated  Securities.  Under the Policy  Statement,  it is the
responsibility  of each depository  institution to determine,  prior to purchase
(and at stated intervals  thereafter),  whether a particular mortgage derivative
product is a  "high-risk  mortgage  security",  and  whether  the  purchase  (or
retention) of such a product would be consistent with the Policy Statement.

         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 which may restrict or prohibit  investment in
securities which are not "interest bearing" or "income paying".

         There may be other  restrictions  on the ability of certain  investors,
including depositors institutions,  either to purchase Securities or to purchase
Securities  representing  more than a  specified  percentage  of the  investor's
assets. Investors should consult their own legal advisors in determining whether
and to  what  extent  the  Securities  constitute  legal  investments  for  such
investors.

                             METHOD OF DISTRIBUTION

         The Securities offered hereby and by the Prospectus  Supplement will be
offered in Series.  The distribution of the Securities may be effected from time
to time in one or more transactions,  including  negotiated  transactions,  at a
fixed public offering price or at varying prices to be determined at the time of
sale or at the time of  commitment  therefor.  If so  specified  in the  related
Prospectus  Supplement,  the Securities will be distributed in a firm commitment
underwriting, subject to the terms and conditions of the underwriting agreement,
by Greenwich  Capital  Markets,  Inc.  ("GCM") acting as underwriter  with other
underwriters,  if any,  named  therein.  In such event,  the related  Prospectus
Supplement may also specify that the  underwriters  will not be obligated to pay
for any  Securities  agreed to be purchased by  purchasers  pursuant to purchase
agreements  acceptable  to the  Depositor.  In  connection  with the sale of the
Securities,  underwriters  may receive  compensation  from the Depositor or from
purchasers  of  the  Securities  in  the  form  of  discounts,   concessions  or
commissions.   The  related   Prospectus   Supplement  will  describe  any  such
compensation paid by the Depositor.

         Alternatively,  the related Prospectus  Supplement may specify that the
Securities  will be  distributed  by GCM  acting  as agent  or in some  cases as
principal with respect to Securities that it has previously  purchased or agreed
to purchase. If GCM acts as agent in the sale of Securities,  GCM will receive a
selling  commission  with  respect to each Series of  Securities,  depending  on
market conditions,  expressed as a percentage of the aggregate principal balance
of the related  Trust Fund Assets as of the Cut-off Date.  The exact  percentage
for each  Series of  Securities  will be  disclosed  in the  related  Prospectus
Supplement.  To the extent that GCM elects to purchase  Securities as principal,
GCM may realize losses or profits based upon the difference between its purchase
price and the sales price. The Prospectus  Supplement with respect to any Series
offered other than through  underwriters will contain information  regarding the
nature of such  offering  and any  agreements  to be entered  into  between  the
Depositor and purchasers of Securities of such Series.

         The Depositor will indemnify GCM and any  underwriters  against certain
civil  liabilities,  including  liabilities under the Securities Act of 1933, or
will contribute to payments GCM and any  underwriters may be required to make in
respect thereof.

         In the ordinary course of business, GCM and the Depositor may engage in
various securities and financing  transactions,  including repurchase agreements
to provide interim  financing of the  Depositor's  loans or private asset backed
securities,  pending the sale of such loans or private asset backed  securities,
or interests therein, including the Securities.

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

                                  LEGAL MATTERS

         The  legality  of the  Securities  of each  Series,  including  certain
material  federal income tax consequences  with respect thereto,  will be passed
upon for the Depositor by Brown & Wood LLP, New York, New York 10048.

                              FINANCIAL INFORMATION

         A new  Trust  Fund  will be  formed  with  respect  to each  Series  of
Securities and no Trust Fund will engage in any business  activities or have any
assets or obligations prior to the issuance of the related Series of Securities.
Accordingly,  no  financial  statements  with  respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.

                                     RATING

         It is a  condition  to the  issuance of the  Securities  of each Series
offered hereby and by the Prospectus  Supplement that they shall have been rated
in one of the  four  highest  rating  categories  by the  nationally  recognized
statistical rating agency or agencies (each, a "Rating Agency") specified in the
related Prospectus Supplement.

         Any such rating would be based on, among other things,  the adequacy of
the value of the Trust Fund Assets and any credit  enhancement  with  respect to
such  class and will  reflect  such  Rating  Agency's  assessment  solely of the
likelihood  that  holders of a class of  Securities  of such class will  receive
payments to which such Securityholders are entitled under the related Agreement.
Such rating will not constitute an assessment of the  likelihood  that principal
prepayments  on the related Loans will be made,  the degree to which the rate of
such prepayments might differ from that originally anticipated or the likelihood
of early optional  termination  of the Series of Securities.  Such rating should
not be deemed a recommendation to purchase, hold or sell Securities, inasmuch as
it does not address market price or suitability for a particular investor.  Such
rating will not address the possibility that prepayment at higher or lower rates
than  anticipated  by an investor may cause such  investor to experience a lower
than  anticipated  yield  or  that  an  investor  purchasing  a  Security  at  a
significant  premium might fail to recoup its initial  investment  under certain
prepayment scenarios.

         There is also no  assurance  that any such rating will remain in effect
for any given period of time or that it may not be lowered or withdrawn entirely
by the  Rating  Agency in the  future if in its  judgment  circumstances  in the
future so warrant.  In addition to being lowered or withdrawn due to any erosion
in the adequacy of the value of the Trust Fund Assets or any credit  enhancement
with respect to a Series,  such rating might also be lowered or withdrawn  among
other reasons,  because of an adverse change in the financial or other condition
of a credit  enhancement  provider  or a change  in the  rating  of such  credit
enhancement provider's long term debt.

         The amount, type and nature of credit enhancement,  if any, established
with  respect  to a Series  of  Securities  will be  determined  on the basis of
criteria  established by each Rating Agency rating classes of such Series.  Such
criteria  are  sometimes  based upon an  actuarial  analysis of the  behavior of
mortgage  loans in a larger  group.  Such analysis is often the basis upon which
each Rating Agency  determines  the amount of credit  enhancement  required with
respect to each such class.  There can be no assurance that the historical  data
supporting any such actuarial analysis will accurately reflect future experience
nor any  assurance  that the data  derived  from a large pool of mortgage  loans
accurately  predicts the  delinquency,  foreclosure  or loss  experience  of any
particular  pool  of  Loans.  No  assurance  can be  given  that  values  of any
Properties have remained or will remain at their levels on the respective  dates
of  origination  of the related Loans.  If the  residential  real estate markets
should   experience  an  overall  decline  in  property  values  such  that  the
outstanding  principal  balances of the Loans in a particular Trust Fund and any
secondary  financing on the related  Properties  become equal to or greater than
the value of the Properties, the rates of delinquencies, foreclosures and losses
could be higher than those now  generally  experienced  in the mortgage  lending
industry.  In  additional,  adverse  economic  conditions  (which may or may not
affect real  property  values) may affect the timely  payment by  mortgagors  of
scheduled payments of principal and interest on the Loans and, accordingly,  the
rates of delinquencies,  foreclosures and losses with respect to any Trust Fund.
To the extent  that such  losses are not  covered  by credit  enhancement,  such
losses will be borne, at least in part, by the holders of one or more classes of
the Securities of the related Series.