SUBJECT TO COMPLETION, DATED __________, 199_


PROSPECTUS SUPPLEMENT*
(To Prospectus Dated    , 1996)
- --------------------------------------------------------------------------------

                                  $____________
                      ___________ Mortgage Loan Trust 199 -
              Mortgage Loan Pass-Through Certificates, Series 199 -

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

  $             % Class A-1 Group I Certificates, Variable Pass-Through Rate
  $             % Class A-2 Group I Certificates, ____% Pass-Through Rate
  $             % Class A-3 Group I Certificates, ____% Pass-Through Rate
  $             % Class A-4 Group I Certificates, ____% Pass-Through Rate
  $             % Class A-5 Group I Certificates, ____% Pass-Through Rate
  $             % Class A-6 Group II Certificates, Variable Pass-Through Rate

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

                         Access Financial Lending Corp.
                                     Company

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


The ________________ Mortgage Loan Asset Backed Certificates,  Series 199 - (the
"Certificates") will consist of six classes of offered  certificates,  the Class
A-1 Group I  Certificates,  the Class  A-2 Group I  Certificates,  the Class A-3
Group I Certificates,  the Class A-4 Group I Certificates, the Class A-5 Group I
Certificates  (collectively,  the "Class A Group I Certificates")  and the Class
A-6 Group II Certificates  (together with the Class A Group I Certificates,  the
"Class A  Certificates")  which  represent  beneficial  ownership  interests  in
__________  Mortgage Loan Trust 19__-__ (the  "Trust").  The assets of the Trust
consist  primarily  of a  pool  (the  "Pool")  of  fixed  and  adjustable  rate,
amortizing  mortgage  loans  which  are  secured  by  first or  second  liens on
residential  properties  (the  "Mortgage  Loans"),  funds on  deposit in a trust
account (the  "Pre-Funding  Account") to be established with the Trustee and the
Certificate   Insurance   Policy  (as  defined  below)   covering  the  Class  A
Certificates.

The Company has obtained a financial guaranty insurance policy (the "Certificate
Insurance Policy") from (the "Certificate  Insurer") which will  unconditionally
and  irrevocably  guarantee  payment of certain amounts due to the Owners of the
Class A Certificates to the extent described herein.

                                                  (Cover continued on next page)

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

For a discussion of certain risk factors  regarding an investment in the Class A
Certificates, see "Risk Factors" herein and in the accompanying Prospectus.
- --------------------------------------------------------------------------------


___________________  (the "Underwriters") have agreed to purchase from the Trust
the  Class  A-1  Group I  Certificates  at an  aggregate  price of _____% of the
principal  amount  thereof,  the Class A-2 Group I Certificates  at an aggregate
price  of  _____%  of the  principal  amount  thereof,  the  Class  A-3  Group I
Certificates  at an aggregate  price of _____% of the principal  amount thereof,
the  Class  A-4  Group I  Certificates  at an  aggregate  price of _____% of the
principal  amount  thereof,  the Class A-5 Group I Certificates  at an aggregate
price of  _____% of the  principal  amount  thereof,  and the Class A-6 Group II
Certificates  at an aggregate  price of _____% of the principal  amount  thereof
(representing  $________  aggregate  proceeds  to the Company  before  deducting
expenses payable by the Company,  estimated at $_______) plus accrued  interest,
if any,  from  _________,  199 for  the  Class  A-2,  A-3,  A-4 and A-5  Group I
Certificates  subject to the terms and conditions set forth in the  Underwriting
Agreement  dated  ______,  199  among  the  Underwriters  and the  Company.  See
"Underwriting" in this Prospectus Supplement.

The Underwriters propose to offer the Class A Certificates from time to time for
sale in negotiated transactions or otherwise, at market prices prevailing at the
time of sale or at negotiated  prices.  For further  information with respect to
the plan of  distribution  and any  discounts,  commissions or profits on resale
that may be deemed underwriting discounts or commissions,  see "Underwriting" in
this Prospectus Supplement.

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

  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 NOR ANY STATE SECURITIES
             COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                  PROSPECTUS SUPPLEMENT OR THE PROSPECTUS. ANY
                        REPRESENTATION TO THE CONTRARY IS
                               A CRIMINAL OFFENSE.

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

The Class A Certificates are offered hereby by the Underwriters  when, as and if
issued by the Trust,  delivered and accepted by the  Underwriters and subject to
their right to reject  orders in whole or in part.  It is expected that delivery
of the Class A  Certificates  will be made in  book-entry  form only through the
facilities of The  Depository  Trust  Company,  CEDEL,  S.A. and Euroclear on or
about ________, 199 against payment in immediately available funds.



                           [NAME(S) OF UNDERWRITER(S)]

__________ , 199

*This  Registration  Statement  includes a Prospectus and illustrative  forms of
Prospectus  Supplements.  As described in the Prospectus,  each  transaction may
have Classes of Certificates with various characteristics,  mortgage assets with
various characteristics,  various forms and terms of credit enhancement,  one or
more Servicers,  various  underwriting  and servicing  standards with respect to
mortgage assets, various tax consequences, and various other characteristics.







(Cover continued from previous page)

         The Class A Group I  Certificates  will represent  undivided  ownership
interests in a group ("Group I") of Mortgage Loans in the Trust which bear fixed
rates of  interest  and the  Class  A-6  Group II  Certificates  will  represent
undivided  ownership  interests in a group ("Group II") of Mortgage Loans in the
Trust  which  bear  adjustable  rates  of  interest.  Group I and  Group  II are
collectively  referred  to  herein  as  the  "Mortgage  Loan  Groups"  and  each
singularly, a "Mortgage Loan Group".

         The  Certificates  will be issued  pursuant to a Pooling and  Servicing
Agreement  ("Pooling and Servicing  Agreement")  among Access Financial  Lending
Corp. (the "Company"),  __________,  __________ (the "Master Servicer") and (the
"Trustee").  On or prior to the  Closing  Date,  the  Company  will  acquire the
Initial Mortgage Loans from the Originators, as described herein. In addition to
the Class A  Certificates,  the Trust  will also  issue a  subordinate  Class of
Certificates  with  respect to Group I (the "Class B Group I  Certificates"),  a
subordinate  Class of Certificates  with respect to Group II (the "Class B Group
II Certificates",  together with the Class B Group I Certificates,  the "Class B
Certificates") and one or more Classes of Residual Certificates.  Only the Class
A  Certificates  are offered  hereby.  Distributions  of interest on the Class A
Certificates  are of an equal  priority  to the  extent  described  herein,  and
distributions on the Class B Certificates  and on the Residual  Certificates are
subordinate to distributions on the Class A Certificates to the extent described
herein.

         The Pooling and Servicing  Agreement provides that additional  mortgage
loans (the  "Subsequent  Mortgage  Loans") are  intended to be  purchased by the
Trust from the  Company  from time to time on or before                  ,  199 
from funds on deposit in the Pre-Funding  Account.  Any Subsequent Mortgage Loan
so  acquired  by the  Trust  will be  assigned  to one (and only one) of the two
Mortgage Loan Groups. On the Closing Date an aggregate cash amount not to exceed
$________ will be deposited with the Trustee in the Pre-Funding Account; amounts
not to exceed  $________,  and $________ of such aggregate amount will be funded
from  the  sale of the  Group I  Certificates  and the  Group  II  Certificates,
respectively,  and may be used to acquire Subsequent Mortgage Loans with respect
to Group I and Group II, respectively.

         All of the Mortgage Loans were originated under the Company's  Mortgage
Loan Program by unaffiliated originators (the "Originators"). Except for certain
representations  and warranties relating to the Mortgage Loans and certain other
matters, Access Financial Lending Corp., _________________, the Master Servicer,
any  Sub-Servicers  and the Originators will have no obligations with respect to
the Certificates.

         Distributions  of principal  and  interest on the Class A  Certificates
will be made to the extent funds are available therefor on the day of each month
or if such day is not a  business  day,  on the  next  succeeding  business  day
commencing , 199 (each,  a "Payment  Date") to holders of record as of the close
of  business  on the first  business  day of the  current  calendar  month (with
respect to the Class A Fixed Rate  Certificates)  or as of the close of business
on the  business on the  business day  immediately  preceding  such Payment Date
(with respect to the Class A-1 Group I  Certificates  and the Class A-6 Group II
Certificates),  except  in  the  case  of  the  first  Payment  Date,  on  which
distributions  will be made to  holders of record as of the  Closing  Date (each
such date being the applicable "Record Date").

         An ERISA Plan  purchasing the Class A Certificates  should consult with
its legal  advisors  concerning the impact of ERISA and the Code with respect to
such purchase. See "Risk Factors" and "ERISA Considerations" herein.

         There is  currently  no  secondary  market for any Class of the Class A
Certificates.  There can be no assurance that a secondary  market for any of the
Class A Certificates will develop, or if it does develop, that it will continue.

         One or more elections will be made to treat certain assets of the Trust
as "real estate mortgage investment  conduits" ("REMICs") for federal income tax
purposes,  pursuant  to the  Internal  Revenue  Code of 1986,  as  amended  (the
"Code"). See "Certain Federal Tax Consequences" herein.





                                       S-2









         THIS PROSPECTUS  SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT
THE  OFFERING OF THE  SECURITIES.  ADDITIONAL  INFORMATION  IS  CONTAINED IN THE
PROSPECTUS  AND  PROSPECTIVE  INVESTORS  ARE URGED TO READ BOTH THIS  PROSPECTUS
SUPPLEMENT  AND THE  PROSPECTUS  IN  FULL.  SALES OF THE  SECURITIES  MAY NOT BE
CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH THIS  PROSPECTUS  SUPPLEMENT
AND THE PROSPECTUS.

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

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

         THE CLASS A CERTIFICATES  REPRESENT  INTERESTS IN THE TRUST ONLY AND DO
NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF ACCESS FINANCIAL LENDING CORP., THE
TRUSTEE,  THE CERTIFICATE  INSURER,  ANY SUB-SERVICER OR ANY OF THEIR RESPECTIVE
AFFILIATES.  THE CLASS A CERTIFICATES  AND THE MORTGAGE LOANS ARE NOT INSURED OR
GUARANTEED BY ANY GOVERNMENTAL  AGENCY,  NOR HAS ANY GOVERNMENTAL  AGENCY PASSED
UPON THE ACCURACY OF THE INFORMATION CONTAINED IN THIS PROSPECTUS.


                              AVAILABLE INFORMATION

         The Company has filed a Registration Statement under the Securities Act
of 1933,  as  amended,  (the  "1933  Act")  with  the  Securities  and  Exchange
Commission (the "Commission") on behalf of the Trust with respect to the Class A
Certificates  offered  pursuant to this  Prospectus  Supplement  and the related
Prospectus.  For  further  information,  reference  is made to the  Registration
Statement  and  amendments  thereof  and  to the  exhibits  thereto,  which  are
available  for  inspection  without  charge at the public  reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549;
7 World Trade Center, 13th Floor, New York, New York 10048; and 500 West Madison
Street,  Chicago,  Illinois  60661.  Copies of the  Registration  Statement  and
amendments  thereof  and  exhibits  thereto  may be  obtained  from  the  Public
Reference Section of the Commission,  450 Fifth Street, N.W.,  Washington,  D.C.
20549 at prescribed rates.


                             REPORTS TO THE HOLDERS

         So long as the Class A Certificates are in book-entry form, monthly and
annual reports  concerning such  Certificates  and the Trust will be sent by the
Trustee to Cede & Co.  ("Cede"),  as the nominee of The Depository Trust Company
("DTC") and as  registered  holder of the Class A  Certificates  pursuant to the
Pooling  and  Servicing  Agreement.   DTC  will  forward  such  reports  to  the
Participants  and indirect  participants  by mail for forwarding to the Owner of
any  Class A  Certificates  (the  "Owner"  or  "Certificateholder").  See  "Risk
Factors" and "Description of the  Certificates -- Reports to Owners".  The Trust
will not provide any financial information to the Owners which has been examined
and  reported  upon,  with  an  opinion  expressed  by,  an  independent  public
accountant.  The  Company and the Master  Servicer  have  determined  that their
respective  financial  statements  are not material to the offering made hereby.
The  Trust  will  have  no  assets  or  obligations  prior  to  issuance  of the
Certificates and will engage in no activities other than those described herein.
Accordingly,  no financial  statements with respect to the Trust are included in
this Prospectus  Supplement and the related  Prospectus.  The audited  financial
statements of the Certificate Insurer are set forth in Appendix A hereto.





                                       S-3







                                     SUMMARY

         This  summary is qualified in its entirety by reference to the detailed
information   appearing   elsewhere  in  this  Prospectus   Supplement  and  the
accompanying  Prospectus.   Reference  is  made  to  the  Indices  of  Principal
Definitions  for the  location  in  either  the  Prospectus  or this  Prospectus
Supplement of the definitions of certain capitalized terms.


                                 
Issuer                              Access Financial  Mortgage Loan Trust 199_-_
                                    (the "Trust").

Securities Offered                  $________   aggregate  principal  amount  of
                                    Class  A-1  Group I  Certificates,  Variable
                                    Pass-Through  Rate;   $_________   aggregate
                                    principal   amount  of  Class  A-2  Group  I
                                    Certificates,   ____%   Pass-Through   Rate;
                                    $________   aggregate  principal  amount  of
                                    Class  A-3  Group  I   Certificates,   ____%
                                    Pass-Through   Rate;   $________   aggregate
                                    principal   amount  of  Class  A-4  Group  I
                                    Certificates,   ____%   Pass-Through   Rate;
                                    $________   aggregate  principal  amount  of
                                    Class  A-5  Group  I   Certificates,   ____%
                                    Pass-Through  Rate; and $________  aggregate
                                    principal  amount  of  Class  A-6  Group  II
                                    Certificates.

Company                             Access  Financial  Lending Corp., a Delaware
                                    corporation   ("AFL")  and  a   wholly-owned
                                    subsidiary  of  Access  Financial   Holdings
                                    Corp., a wholly-owned  subsidiary of Cargill
                                    Financial    Services    Corporation    (the
                                    "Company").

Master Servicer                     ___________________ (the "Master Servicer").

Trustee                             ____________________ (the "Trustee").

Originators of the
  Mortgage                          Loans The  Mortgage  Loans to be acquired by
                                    the Trust have been  acquired by the Company
                                    from the Originators, in accordance with the
                                    Company's underwriting criteria.

Original Pool Principal
  Balance                           $_________  as of the close of  business  on
                                    the Cut-Off Date.

Original Group I
  Pool Principal Balance            $_________  as of the close of  business  on
                                    the Cut-Off Date.

Original Group II
  Pool Principal Balance            $_________  as of the close of  business  on
                                    the Cut-Off Date.

Closing Date                        ________, 199_.

Cut-Off Date                        ________, 199_.







                                      S-4









                                 
Description of the
  Certificates                      The Certificates will be issued by the Trust
                                    pursuant   to  a   Pooling   and   Servicing
                                    Agreement to be dated as of  ________,  199_
                                    (the  "Pooling  and  Servicing   Agreement")
                                    among the Master  Servicer,  the Company and
                                    the  Trustee.   The   $_________   aggregate
                                    principal   amount   of   Class  A  Group  I
                                    Certificates,  comprised of five "sequential
                                    pay"   Classes   (the   "Class   A  Group  I
                                    Certificates")  and the $________  aggregate
                                    principal  amount  of  Class  A-6  Group  II
                                    Certificates   (the   "Class  A-6  Group  II
                                    Certificates")  are senior  certificates  as
                                    described herein.

                                    The  assets  of  the  Trust  initially  will
                                    include two groups (each,  a "Mortgage  Loan
                                    Group") of  closed-end  mortgage  loans (the
                                    "Initial   Mortgage   Loans")   secured   by
                                    mortgages    or   deeds   of   trust    (the
                                    "Mortgages")    on    one-to-four     family
                                    residential   properties   (the   "Mortgaged
                                    Properties")  to be conveyed to the Trust on
                                    the  Closing  Date and funds on deposit in a
                                    trust account (the "Pre-Funding Account") to
                                    be established with the Trustee. The Group I
                                    Certificates   will   represent    undivided
                                    ownership interests in a group of fixed-rate
                                    Mortgage  Loans  ("Group  I").  The Group II
                                    Certificates   will   represent    undivided
                                    ownership    interests   in   a   group   of
                                    adjustable-rate Mortgage Loans ("Group II").

                                    The Pooling and Servicing Agreement provides
                                    that   additional    mortgage   loans   (the
                                    "Subsequent Mortgage Loans") are intended to
                                    be  purchased  by the Trust from the Company
                                    from time to time on or  before  __________,
                                    199_   from   funds   on   deposit   in  the
                                    Pre-Funding Account. Any Subsequent Mortgage
                                    Loan  so  acquired  by  the  Trust  will  be
                                    assigned  to  one  (and  only  one)  of  the
                                    Mortgage Loan Groups. On the Closing Date an
                                    aggregate   cash   amount   not  to   exceed
                                    $________ will be deposited with the Trustee
                                    in the Pre-Funding  Account;  amounts not to
                                    exceed   $________  and  $________  of  such
                                    aggregate  amount  will be  funded  from the
                                    sale  of the  Group I  Certificates  and the
                                    Group II Certificates, respectively, and may
                                    be used to acquire Subsequent Mortgage Loans
                                    with  respect  to  Group  I  and  Group  II,
                                    respectively.

                                    The Trust will issue a subordinate  Class of
                                    Certificates  with  respect  to Group I (the
                                    "Class  B  Group  I  Certificates")   and  a
                                    subordinate   Class  of  Certificates   with
                                    respect  to Group II (the  "Class B Group II
                                    Certificates", and together with the Class B
                                    Group   I   Certificates,   the   "Class   B
                                    Certificates"),  which are  subordinated  to
                                    the  Class A Group  I  Certificates  and the
                                    Class    A-6    Group    II    Certificates,
                                    respectively.  The Class B Certificates  are
                                    not being  offered  hereby.  The Trust  will
                                    also   issue   one    residual    class   of
                                    Certificates  with  respect  to  each  REMIC
                                    election  made by the Trust  (the  "Residual
                                    Certificates")  which are not being  offered
                                    hereby and will initially be retained by the
                                    Company or its affiliates. The Class A Group
                                    I  Certificates,  the  Class  A-6  Group  II
                                    Certificates,    the   Class   B   Group   I
                                    Certificates,   the   Class   B   Group   II
                                    Certificates  and the Residual  Certificates
                                    are   collectively   referred   to  as   the
                                    "Certificates".   The   Class   A   Group  I
                                    Certificates  and the  Class  A-6  Group  II
                                    Certificates are collectively referred to as
                                    the "Class A Certificates".

A.  Class A Group I                 The Class A Group I  Certificates  represent
    Certificates                    senior  beneficial  ownership  interests  in
                                    Group I. One hundred  percent  (100%) of the
                                    Group  I  Insured  Distribution  Amount  (as
                                    described herein under "Description of the




                                       S-5







                                 


                                    Certificates")  due  to  the  Owners  of the
                                    Class A Group I Certificates on each Payment
                                    Date  is  guaranteed   by  the   Certificate
                                    Insurer.  The final  scheduled  Payment Date
                                    for the Class A-1  Group I  Certificates  is
                                    ________,   for  the   Class   A-2  Group  I
                                    Certificates is ________,  for the Class A-3
                                    Group I  Certificates  is ________,  for the
                                    Class A-4 Group I  Certificates  is ________
                                    and for the Class  A-5 Group I  Certificates
                                    is  ________.  Each Class of Class A Group I
                                    Certificates   is   issuable   in   original
                                    principal  amounts  of $1,000  and  integral
                                    multiples    thereof    except    that   one
                                    certificate  for each Class of Class A Group
                                    I Certificates  may be issued in a different
                                    amount.

B.  Class A-6 Group
    II Certificates                 The   Class   A-6   Group  II   Certificates
                                    represent   senior   beneficial    ownership
                                    interests  in Group II. One hundred  percent
                                    (100%) of the Group II Insured  Distribution
                                    Amount   (as    described    herein    under
                                    "Description  of the  Certificates")  due to
                                    the   Owners  of  the  Class  A-6  Group  II
                                    Certificates   on  each   Payment   Date  is
                                    guaranteed by the Certificate  Insurer.  The
                                    final  scheduled  Payment Date for the Class
                                    A-6 Group II Certificates  is ________.  The
                                    Class A-6 Group II Certificates are issuable
                                    in original  principal amounts of $1,000 and
                                    integral  multiples  thereof except that one
                                    certificate  may be  issued  in a  different
                                    amount.

The Mortgage Loan
  Pool                              The statistical  information  concerning the
                                    Pool of  Mortgage  Loans is based  upon Pool
                                    information  as of the close of  business on
                                    ________, 199_ (the "Cut-Off Date").

                                    The Pool of Mortgage Loans consists of Notes
                                    secured  by  mortgages,  deeds  of  trust or
                                    other instruments  creating liens or estates
                                    in fee  simple  interests  ("Mortgages")  on
                                    one- to four-family  residential properties,
                                    including   investment    properties.    The
                                    Mortgage   Loans  will  not  be  insured  by
                                    primary  mortgage  insurance  policies,  nor
                                    will any pool insurance  insure the Mortgage
                                    Loans. The Mortgage Loans are not guaranteed
                                    by the  Company,  the Master  Servicer,  the
                                    Sub-Servicers,  the  Trustee or any of their
                                    respective  affiliates.  The Mortgage  Loans
                                    will be serviced by the Master Servicer on a
                                    "scheduled/actual"  basis (i.e., "scheduled"
                                    interest and "actual" principal receipts are
                                    required   to  be  remitted  by  the  Master
                                    Servicer to the Trustee each month).

                                    The   Subsequent   Mortgage   Loans   to  be
                                    purchased by the Trust,  if available,  will
                                    be originated  on or prior to  ____________,
                                    199_ by one or more of the Originators, sold
                                    by such  Originators to the Company and then
                                    sold  by  the  Company  to  the  Trust.  Any
                                    Subsequent  Mortgage Loans sold to the Trust
                                    will be  assigned  to one (and  only one) of
                                    the two Mortgage  Loan  Groups.  The Pooling
                                    and  Servicing  Agreement  will provide that
                                    the  Mortgage  Loans in each  Mortgage  Loan
                                    Group,   following  the  conveyance  of  any
                                    Subsequent  Mortgage  Loans to such Mortgage
                                    Loan Group, must in the aggregate conform to
                                    certain specified characteristics.  See "The
                                    Mortgage Loan Pool--Conveyance of Subsequent
                                    Mortgage Loans."

                                    Each  Mortgage  Loan  in the  Trust  will be
                                    assigned to one of two mortgage  loan groups
                                    ("Group  I"  or  the  "Group  II",  each,  a
                                    "Mortgage Loan Group") comprised of Mortgage
                                    Loans which bear  fixed-interest  rates only
                                    in the case of Group I, and  Mortgage  Loans
                                    which bear adjustable interest rates only in






                                       S-6







                                 


                                    the  case of  Group  II.  As of the  Cut-Off
                                    Date, the Initial  Mortgage Loans in Group I
                                    had  an  aggregate   principal   balance  of
                                    approximately $________ (the "Original Group
                                    I Pool Principal Balance"),  and the Initial
                                    Mortgage  Loans  in  the  Group  II  had  an
                                    aggregate principal balance of approximately
                                    $________  (the  "Original   Group  II  Pool
                                    Principal Balance"). The sum of the Original
                                    Group  I  Pool  Principal  Balance  and  the
                                    Original Group II Pool Principal  Balance is
                                    equal  to  the  "Original   Pool   Principal
                                    Balance".

                                    The Pool of Initial  Mortgage Loans in Group
                                    I consists of  approximately  ____ Mortgages
                                    secured by Mortgaged  Properties  located in
                                    __ states and the District of Columbia.  The
                                    Pool of  Initial  Mortgage  Loans in Group I
                                    consists  as of the  Cut-Off  Date  and as a
                                    percentage  of  the  Original  Group  I Pool
                                    Principal Balance, of approximately ____% of
                                    loans  secured by first liens on the related
                                    Mortgaged Properties and approximately ____%
                                    of  loans  secured  by  second  liens on the
                                    related  Mortgaged  Properties.  The Pool of
                                    Initial  Mortgage  Loans in Group I consists
                                    of  approximately  ____% of loans secured by
                                    primary  residences.  ____%  of the  Initial
                                    Mortgage  Loans  in  Group I will  be  fully
                                    amortizing and ____% of the Initial Mortgage
                                    Loans  in  Group  I  are   "balloon   loans"
                                    ("Balloon  Loans").   The  weighted  average
                                    Combined  Loan-to-Value Ratio (with property
                                    values   calculated   as  of  the   time  of
                                    origination of the related Mortgage Loan) of
                                    the Pool of Initial  Mortgage Loans in Group
                                    I is  approximately  ____% with a range from
                                    approximately  ____% to approximately  ____%
                                    the  weighted  average   remaining  term  to
                                    maturity is approximately ___ months, with a
                                    range  from ___  months to ___  months;  the
                                    weighted  average  number  of  months  since
                                    origination   is   approximately   ___;  the
                                    average  principal  balance  of the  Initial
                                    Mortgage  Loans in Group I is  approximately
                                    $________,  the highest principal balance is
                                    approximately   $________   and  the  lowest
                                    principal     balance    is    approximately
                                    $________;  the Coupon  Rates  (the  "Coupon
                                    Rates")  of the  Initial  Mortgage  Loans in
                                    Group I range  from ____% per annum to ____%
                                    per annum,  with a weighted  average  Coupon
                                    Rate of approximately ____% per annum.

                                    The Pool of Initial  Mortgage Loans in Group
                                    II  consists  of ___  Mortgages  secured  by
                                    Mortgaged  Properties  located in ___ states
                                    and the  District of  Columbia.  The Pool of
                                    Initial  Mortgage Loans in Group II consists
                                    as of the Cut-Off  Date and as a  percentage
                                    of the  Original  Group  II  Pool  Principal
                                    Balance,  of ___% of loans  secured by first
                                    liens on the related  Mortgaged  Properties.
                                    The Pool of Initial  Mortgage Loans in Group
                                    II consists of approximately  ____% of loans
                                    secured by primary residences.  ____% of the
                                    Initial  Mortgage  Loans in Group II will be
                                    fully  amortizing  and ____% of the  Initial
                                    Mortgage  Loans  in  Group  II  are  Balloon
                                    Loans.   The   weighted   average   Combined
                                    Loan-to-Value  Ratio (with  property  values
                                    calculated as of the time of  origination of
                                    the  related  Mortgage  Loan) of the Pool of
                                    Initial   Mortgage  Loans  in  Group  II  is
                                    approximately   ____%   with  a  range  from
                                    approximately ____% to approximately  ____%;
                                    the  weighted  average   remaining  term  to
                                    maturity is approximately ____ months,  with
                                    a range from ____ months to ____ months; the
                                    weighted  average  number  of  months  since
                                    origination   is   approximately   ___;  the
                                    average  principal  balance  of the  Initial
                                    Mortgage Loans in Group II is  approximately
                                    $________,  the highest principal balance is
                                    approximately   $________   and  the  lowest
                                    principal     balance    is    approximately
                                    $_________;  the Coupon Rates of the Initial
                                    Mortgage  Loans in Group II range from ____%
                                    per annum to ____% per






                                       S-7






                                 

                                    annum,  with a weighted  average Coupon Rate
                                    of   approximately   ____%  per  annum;  the
                                    margins  of the  Initial  Mortgage  Loans in
                                    Group II range  from  ____% to ____%  with a
                                    weighted  average  margin  of  approximately
                                    ____%  per  annum.   The  Coupon   Rates  of
                                    Mortgage  Loans in  Group  II bear  interest
                                    rates  that  adjust  semi-annually  based on
                                    six-month  LIBOR.  In general  the  interest
                                    rates on the Mortgage  Loans in Group II are
                                    subject to periodic  interest  rate caps and
                                    interest rate ceilings.

                                    Following  the  initial  Cut-Off  Date,  the
                                    Trust will be  obligated  to  purchase  from
                                    time to time on or before  ________________,
                                    199_  subject to the  availability  thereof,
                                    Subsequent  Mortgage  Loans  which  will  be
                                    originated on or before ___________________,
                                    199_  by  one  or  more   Originators,   and
                                    acquired   by   the   Company    from   such
                                    Originators for subsequent sale to the Trust
                                    pursuant  to  a  Purchase   Agreement   (the
                                    "Purchase  Agreement")  between  the Company
                                    and the Trust. Any Subsequent Mortgage Loans
                                    sold to the Trust  will be  assigned  to one
                                    (and  only  one)  of the two  Mortgage  Loan
                                    Groups.  The aggregate  principal amounts of
                                    Subsequent   Mortgage  Loans  which  may  be
                                    acquired by the Trust and  assigned to Group
                                    I and  Group  II are  $________________  and
                                    $__________________,     respectively.    In
                                    connection  with each purchase of Subsequent
                                    Mortgage  Loans,  the Trust will be required
                                    to pay to the Company a cash purchase  price
                                    of 100% of the principal amount thereof from
                                    the Pre-Funding  Account.  Under the Pooling
                                    and Servicing Agreement, the Company will be
                                    obligated to sell Subsequent  Mortgage Loans
                                    to  the  Trust   and  the   Trust   will  be
                                    obligated,  subject to the  satisfaction  of
                                    certain  conditions   described  herein,  to
                                    purchase such Subsequent Mortgage Loans. The
                                    Company  will  designate  as a cut-off  date
                                    (each a "Subsequent Cut-Off Date") the first
                                    day  of  the   month  in  which   Subsequent
                                    Mortgage  Loans  will  be  conveyed  by  the
                                    Company  to the  Trust  (each a  "Subsequent
                                    Transfer Date") occurring during the Funding
                                    Period (as  defined  herein).  The Trust may
                                    purchase the Subsequent  Mortgage Loans only
                                    from the  Company  and not  from  any  other
                                    person.

Pre Funding Account                 On the Closing Date an aggregate cash amount
                                    (the "Pre-Funded  Amount"),  which shall not
                                    exceed $___________,  will be deposited with
                                    the Trustee in an account in the name of the
                                    Trustee   on  behalf   of  the  Trust   (the
                                    "Pre-Funding   Account");   amounts  not  to
                                    exceed  $_______________ and $______________
                                    of such aggregate amount will be funded from
                                    the sale of the Group I Certificates and the
                                    Group II Certificates, respectively, and may
                                    be used to acquire subsequent Mortgage Loans
                                    with  respect  to  Group  I  and  Group  II,
                                    respectively.   During   the   period   (the
                                    "Funding  Period")  from  the  Closing  Date
                                    until the  earliest of the date on which (i)
                                    the  amount on  deposit  in the  Pre-Funding
                                    Account with respect to each  Mortgage  Loan
                                    Group is less than  $100,000,  (ii) an Event
                                    of  Default  occurs  under the  Pooling  and
                                    Servicing    Agreement,    or   (iii)    the
                                    ______________,  199_  Payment  Date occurs,
                                    the Pre-Funded  Amount will be maintained in
                                    the  Pre-Funding  Account.  The  Pre-Funding
                                    Account  will be reduced  during the Funding
                                    Period  by  the  amount   thereof   used  to
                                    purchase   Subsequent   Mortgage   Loans  in
                                    accordance  with the Pooling  and  Servicing
                                    Agreement.  The  Company  expects  that  the
                                    Pre-Funded  Amount  will be  reduced to less
                                    than  $100,000 with respect to each Mortgage
                                    Loan Group by the  __________________,  199_
                                    Payment   Date.   Any   Pre-Funded    Amount
                                    remaining  at the end of the Funding  Period
                                    will be used to prepay  pro rata the Class A
                                    Certificates  of the  related  Class  on the
                                    ________________,  199_  Payment  Date;  the
                                    Pooling  and  Servicing  Agreement  does not
                                    permit Pre-Funding Account moneys






                                       S-8







                                 

                                    funded from the sale of one Class of Class A
                                    Certificates to be used to acquire  Mortgage
                                    Loans   relating  to  either  of  the  other
                                    Classes of Class A Certificates.

Class A-1 Pass-
  Through Rate                      On  each  Payment   Date,   the  "Class  A-1
                                    Pass-Through  Rate"  will  be  equal  to the
                                    least of (i) the  London  interbank  offered
                                    rate  for  one-month  United  States  dollar
                                    deposits ("LIBOR")  (calculated as described
                                    under  "Description  of  the  Certificates--
                                    Calculation  of  LIBOR") as of the second to
                                    last  business day prior to the  immediately
                                    preceding  Payment Date (or as of the second
                                    to  the  last  business  day  prior  to  the
                                    Closing  Date  in  the  case  of  the  first
                                    Payment Date) plus ____% per annum, (ii) the
                                    weighted  average net coupon rate (i.e., the
                                    weighted  average coupon rate less ____% for
                                    Servicing Fees, Trustee fees and Certificate
                                    Insurer  premiums)  for  Group  I  for  such
                                    Payment Date, and (iii) ____% per annum.

Class A-2 Pass-
  Through Rate                      ____% per annum.

Class A-3 Pass-
  Through Rate                      ____% per annum.

Class A-4 Pass-
  Through Rate                      ____% per annum.

Class A-5 Pass-
  Through Rate                      ____% per annum.

Class A-6 Pass-
  Through Rate                      On  each  Payment   Date,   the  "Class  A-6
                                    Pass-Through  Rate"  will  be  equal  to the
                                    lesser of (i) LIBOR as of the second to last
                                    business   day  prior  to  the   immediately
                                    preceding  Payment Date (or as of the second
                                    to  the  last  business  day  prior  to  the
                                    Closing  Date  in  the  case  of  the  first
                                    Payment Date) plus ____% per annum, and (ii)
                                    the weighted  average net coupon rate (i.e.,
                                    the  weighted   average   coupon  rate  less
                                    Servicing Fees, Trustee fees and Certificate
                                    Insurer  premiums)  for  Group  II for  such
                                    Payment Date (the "Class A-6 Available Funds
                                    Pass-Through Rate").

                                    The "Class A-6  Formula  Pass-Through  Rate"
                                    for a Payment Date is the rate  described in
                                    clause (i) of the  definition  of "Class A-6
                                    Group II Pass-Through  Rate" on such Payment
                                    Date.  The  excess,   if  any,  of  (x)  the
                                    interest  due on the Class A-6  Certificates
                                    on any Payment Date  calculated at the Class
                                    A-6 Formula  Pass-Through  Rate over (y) the
                                    interest  due on the Class A-6  Certificates
                                    calculated at the Class A-6 Available  Funds
                                    Pass-Through   Rate  is  the   "Supplemental
                                    Interest Amount" for such Payment Date.

                                    If,  on  any  Payment   Date,   there  is  a
                                    Supplemental  Interest Amount calculated for
                                    any Payment  Date,  the Owners of certain of
                                    the Class R Certificates  have agreed to pay
                                    such  amount.  If  the  full  amount  of the
                                    Supplemental  Interest Amount is not paid on
                                    a Payment  Date,  then the  amount  not paid
                                    will  accrue   interest  at  the  Class  A-6
                                    Formula   Pass-Through   Rate  until  actual
                                    payment.







                                       S-9







                                 


                                    The  Certificate  Insurer does not guarantee
                                    the payment of, nor do the ratings  assigned
                                    to the Class A-6  Certificates  address  the
                                    likelihood    of   the   payment   of,   any
                                    Supplemental Interest Amount.

Payment Dates, Record Dates
and Accrual Periods                 On the ____ day of each  month,  or, if such
                                    day is not a  business  day,  then  the next
                                    succeeding    business    day,    commencing
                                    ________,   199_  (each  such  day  being  a
                                    "Payment   Date"),   the  Trustee   will  be
                                    required  to  distribute  to the  Owners  of
                                    record of the  Certificates  as of the close
                                    of business on the first business day of the
                                    current  calendar month (with respect to the
                                    Class A Fixed  Rate  Certificates)  or as of
                                    the close of  business on the  business  day
                                    immediately   preceding  such  Payment  Date
                                    (with  respect  to the  Class  A-1  Group  I
                                    Certificates  and the  Class  A-6  Group  II
                                    Certificates),  except  in the  case  of the
                                    first Payment  Date, on which  distributions
                                    will be made to  holders of record as of the
                                    Closing  Date  (each  such  date  being  the
                                    applicable   "Record   Date")  such  Owners'
                                    Percentage Interests in the amounts required
                                    to be  distributed  to the  Owners  of  each
                                    Class of Certificates on such Payment Date.

                                    Interest will accrue on each Class A-2, A-3,
                                    A-4 and A-5 Group I  Certificate  during the
                                    period from and  including the second day of
                                    the  month  preceding  the  month in which a
                                    Payment  Date occurs  through and  including
                                    the  first  day of the  month in which  such
                                    Payment  Date  occurs  and on each Class A-1
                                    Group I  Certificate  and Class A-6 Group II
                                    Certificate  from and including each Payment
                                    Date (or the Closing  Date,  with respect to
                                    the initial  Payment  Date) to and including
                                    the day preceding the current  Payment Date.
                                    Each period  referred to in the  immediately
                                    preceding  sentence  relating to the accrual
                                    of interest is the "Accrual  Period" for the
                                    related Class of Certificates. Interest will
                                    be calculated on the basis of a 360-day year
                                    consisting  of twelve  30-day months for the
                                    Class  A-2,   A-3,   A-4  and  A-5  Group  I
                                    Certificates.  Interest  for the  Class  A-1
                                    Group I Certificates and the Class A-6 Group
                                    II  Certificates  will be  calculated  based
                                    upon  the  actual  number  of  days  in  the
                                    related Accrual Period, divided by 360.

Distributions on the
  Certificates

A.  Priority of
     Distributions                  As more fully described  herein,  each Class
                                    of Certificates has a specified  priority to
                                    the  collections  on the  Pool  of  Mortgage
                                    Loans which  comprise  the related  Mortgage
                                    Loan   Group,    subject   to   the   credit
                                    enhancement   and    cross-collateralization
                                    provisions   hereinafter    described.    In
                                    addition,    _______________________,     as
                                    Certificate Insurer, is required pursuant to
                                    the  Certificate  Insurance  Policy  to make
                                    available  to the  Trustee  on each  Payment
                                    Date  100% of the  related  Class A  Insured
                                    Distribution Amount for the related Mortgage
                                    Loan  Group  to the  extent  that  available
                                    funds   remaining   after   payment  of  the
                                    Certificate   Insurer's   premium   and  the
                                    Trustee's fee are insufficient to cover such
                                    amount.

                                    The   Owners   of  the   Class   A  Group  I
                                    Certificates  and the  Class  A-6  Group  II
                                    Certificates  will receive  certain  monthly
                                    distributions  of  principal on each Payment
                                    Date which generally reflect  collections of
                                    principal during the prior Remittance Period
                                    with  respect to the related  Mortgage  Loan
                                    Group.






                                      S-10







                                 


                                    The   Certificate   Insurance   Policy  only
                                    guarantees  the  amount  by which the sum of
                                    the related Interest Distribution Amount and
                                    the related  Subordination  Deficit, if any,
                                    exceeds Total Available Funds.

B.  Distributions on
     the Class A
     Certificates

  1.  Interest                      Interest  will accrue on each Class of Class
      Distributions                 A  Certificates   at  the  related  Class  A
                                    Pass-Through Rate during each Accrual Period
                                    for such Class of Certificates,  and will be
                                    distributed,  to the  extent  of  the  Total
                                    Available  Funds  for the  related  Mortgage
                                    Loan Group plus the  proceeds of any Insured
                                    Payments,  on each  Payment  Date.  Interest
                                    accruing  during the related  Accrual Period
                                    at the related Class A Pass-Through  Rate on
                                    the  related   Class  A  Principal   Balance
                                    immediately  preceding  such Payment Date is
                                    referred  to herein as the "Class A Interest
                                    Distribution  Amount" for the related  Class
                                    of  Class  A  Certificates.   The  "Class  A
                                    Interest   Distribution   Amount"  does  not
                                    include   the   amounts,   if  any,  of  the
                                    Supplemental  Interest Amount  applicable to
                                    the  Class A-6  Group II  Certificates.  See
                                    "Description of the  Certificates -- Flow of
                                    Funds  and  Distributions  on  the  Class  A
                                    Certificates" herein.

  2.  Principal                     The  Holders  of the  Class  A  Certificates
      Distributions                 issued with  respect to each  Mortgage  Loan
                                    Group  will be  entitled  to receive on each
                                    Payment  Date a  distribution  allocable  to
                                    principal    (the    "Class   A    Principal
                                    Distribution  Amount" for such Mortgage Loan
                                    Group and Payment  Date) which will be equal
                                    to the lesser of:

                                    (a)     the  Total  Available  Funds for the
                                            related Mortgage Loan Group plus any
                                            related  Insured  Payment  minus the
                                            interest  then due on account of the
                                            related Class A Certificates; and

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

                                            (x)   for the Mortgage  Loans in the
                                                  related  Mortgage  Loan Group,
                                                  the sum of (i)  the  principal
                                                  portion of all  scheduled  and
                                                  unscheduled  payments received
                                                  on the  Mortgage  Loans during
                                                  the related Remittance Period,
                                                  including   (a)  any  full  or
                                                  partial principal  prepayments
                                                  of    any    Mortgage    Loans
                                                  ("Prepayments")       received
                                                  during the related  Remittance
                                                  Period,   (b)   the   proceeds
                                                  received   on  any   insurance
                                                  policy  relating to a Mortgage
                                                  Loan, a Mortgaged  Property or
                                                  a   REO   Property,   net   of
                                                  proceeds  to be applied to the
                                                  repair   of   the    Mortgaged
                                                  Property  or  released  to the
                                                  Mortgagor (as defined  herein)
                                                  and     net    of     expenses
                                                  reimbursable         therefrom
                                                  ("Insurance  Proceeds"),   (c)
                                                  proceeds      received      in
                                                  connection       with      the
                                                  liquidation  of any  defaulted
                                                  Mortgage  Loans,   whether  by
                                                  trustee's  sale,   foreclosure
                                                  sale       or        otherwise
                                                  ("Liquidation Proceeds"),  net
                                                  of    fees    and     advances
                                                  reimbursable  therefrom  ("Net
                                                  Liquidation Proceeds") and (d)
                                                  proceeds      received      in
                                                  connection  with a taking of a
                                                  Mortgaged      Property     by
                                                  condemnation  or the  exercise
                                                  of   eminent   domain   or  in
                                                  connection  with a release  of
                                                  part of






                                      S-11








                                 

                                                  the  Mortgaged  Property  from
                                                  the  related  lien  ("Released
                                                  Mortgaged Property Proceeds"),
                                                  (ii) the principal  portion of
                                                  all amounts deposited into the
                                                  Principal and Interest Account
                                                  on the related Remittance Date
                                                  in    connection    with   the
                                                  repurchase    of,    or    the
                                                  substitution        of       a
                                                  substantially similar mortgage
                                                  loan  for,  a  Mortgage  as to
                                                  which   there   is   defective
                                                  documentation or a breach of a
                                                  representation   or   warranty
                                                  contained  in the  Pooling and
                                                  Servicing Agreement, (iii) any
                                                  moneys   released   from   the
                                                  Pre-Funding Account at the end
                                                  of  the  Funding  Period  as a
                                                  prepayment   of  the   related
                                                  Class of Class A Certificates,
                                                  and (iv) the proceeds received
                                                  by the  Trustee in  connection
                                                  with  any  termination  of the
                                                  Trust, to the extent that such
                                                  proceeds relate to principal.

                                            (y)   the      amount     of     any
                                                  Subordination   Deficit   with
                                                  respect    to   the    related
                                                  Mortgage  Loan  Group for such
                                                  Payment Date; and

                                            (z)   the      amount     of     any
                                                  Subordination  Increase Amount
                                                  with  respect  to the  related
                                                  Mortgage  Loan  Group for such
                                                  Payment Date, to the extent of
                                                  the Class B Interest available
                                                  to be applied for such purpose
                                                  for such Payment Date;

                                                               minus

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

                                    The amount of any  Subordination  Deficit or
                                    Subordination  Increase Amount to be paid to
                                    the Holders of the Class A Certificates will
                                    be  paid  to  the  Holders  of the  Class  A
                                    Certificates   then   entitled   to  receive
                                    distributions of principal.  Similarly,  the
                                    amount of any Subordination Reduction Amount
                                    to be  deducted  from the Class A  Principal
                                    Distribution   Amount   for   the   Class  A
                                    Certificates  will  be  deducted  from  such
                                    amounts  otherwise due to the Holders of the
                                    Class  A   Certificates   then  entitled  to
                                    receive distributions of principal.

                                    The  amount  of  any  loss  on a  Liquidated
                                    Mortgage  Loan in the related  Mortgage Loan
                                    Group (i.e., a Realized Loss) may or may not
                                    be  allocated  to the  Owners of the Class A
                                    Certificates  issued  with  respect  to such
                                    Mortgage  Loan  Group  on the  Payment  Date
                                    which immediately follows the event of loss.
                                    However,  the  Owners  of each  Class of the
                                    Class A Certificates are entitled to receive
                                    ultimate  recovery  of 100% of the  original
                                    principal balance for such Class.

                                    The Class A Group I  Certificates  have been
                                    tranched into five "sequential pay" Classes,
                                    such that the Class A-5 Group I Certificates
                                    are   entitled   to  receive  no   principal
                                    distributions    until    the    Class   A-4
                                    Certificate   Principal   Balance  has  been
                                    reduced  to  zero,  the  Class  A-4  Group I
                                    Certificates  are  entitled  to  receive  no
                                    principal  distributions until the Class A-3
                                    Certificate   Principal   Balance  has  been
                                    reduced  to  zero,  the  Class  A-3  Group I
                                    Certificates  are  entitled  to  receive  no
                                    principal  distributions until the Class A-2
                                    Certificate   Principal   Balance  has  been
                                    reduced to zero, and the Class A-






                                      S-12







                                 


                                    2  Group  I  Certificates  are  entitled  to
                                    receive no principal distributions until the
                                    Class A-1 Certificate  Principal Balance has
                                    been reduced to zero.

                                    As  of  any  Payment  Date,   the  "Class  A
                                    Certificate  Principal  Balance" for a Class
                                    of  Class  A  Certificates,   prior  to  any
                                    distribution  on  such  Payment  Date,  will
                                    equal  the  original   Class  A  Certificate
                                    Principal Balance of such Class less the sum
                                    of all amounts previously distributed to the
                                    Owners  of the  related  Class  of  Class  A
                                    Certificates on account of principal. "Class
                                    A Group  I  Certificate  Principal  Balance"
                                    refers to the Class A Group I  Certificates,
                                    and  the  "Class  A  Group  II   Certificate
                                    Principal  Balance"  refers to the Class A-6
                                    Group II Certificates.

C.  Class A
   Distribution Amounts
   and Class A Insured              The  "Class  A  Distribution   Amount"  with
   Distribution  Amounts            respect   to   each   Class   of   Class   A
                                    Certificates  and  Payment  Date is the sum,
                                    without  duplication,  of (x)  the  Class  A
                                    Interest Distribution Amount with respect to
                                    such Class and Payment Date, (y) the Class A
                                    Principal  Distribution Amount, if any, with
                                    respect to such Class and  Payment  Date and
                                    (z) the  Class A  Carry-Forward  Amount,  if
                                    any,  with respect to such Class and Payment
                                    Date.

                                    The "Class A  Carry-Forward  Amount"  means,
                                    with  respect  to  each  Class  of  Class  A
                                    Certificates  and  Payment  Date,  the  sum,
                                    without  duplication,  of (a) the amount, if
                                    any,  by which (x) the Class A  Distribution
                                    Amount  for the  related  Class  of  Class A
                                    Certificates as of the immediately preceding
                                    Payment Date  exceeded (y) the amount of the
                                    actual   distribution,   exclusive   of  any
                                    portion thereof representing the proceeds of
                                    an  Insured  Payment,  to the  Owners of the
                                    related  Class  of Class A  Certificates  on
                                    such immediately  preceding Payment Date and
                                    (b)   interest  on  the   amount,   if  any,
                                    described in clause (a) at the related Class
                                    A  Pass-Through  Rate from such  immediately
                                    preceding Payment Date.

                                    The  "Class A Insured  Distribution  Amount"
                                    with  respect  to  each  Class  of  Class  A
                                    Certificates  and  Payment  Date is the sum,
                                    without  duplication,  of (x)  the  Class  A
                                    Interest Distribution Amount with respect to
                                    such Class and Payment Date,  (y) the amount
                                    of any Subordination Deficit with respect to
                                    such  Class  and  Payment  Date  and (z) the
                                    Class A Carry-Forward  Amount,  if any, with
                                    respect to such class and Payment Date.

                                    To the extent that the  Certificate  Insurer
                                    pays  Insured   Payments   the   Certificate
                                    Insurer,  as  subrogee,  will be entitled to
                                    receive the Class A Carry-Forward Amount.

                                    The Pooling and Servicing Agreement provides
                                    that to the extent any  portion of a Class A
                                    Carry-Forward  Amount  relates to  principal
                                    such   portion   shall  be   treated   as  a
                                    distribution of principal,  with any portion
                                    which relates to interest being treated as a
                                    distribution of interest.

Mandatory Prepayment                Of the maximum original  Pre-Funding  Amount
                                    of $________,  maximum  amounts of $________
                                    and  $________   will  be  funded  from  the
                                    proceeds   of  the  scale  of  the  Group  I
                                    Certificates  and the Group II Certificates,
                                    respectively  and  may be  used  to  acquire
                                    Subsequent  Mortgage  Loans with  respect to
                                    Group I and Group II,  respectively.  In the
                                    event that, on the






                                      S-13







                                 



                                         199_  Payment  Date,  not  all  of  the
                                    $________  and  $________  funded  from  the
                                    proceeds   of  the  sale  of  the   Group  I
                                    Certificates  and the Group II Certificates,
                                    respectively,   has  been  used  to  acquire
                                    subsequent  Mortgage  Loans with  respect to
                                    the related  Mortgage  Loan Group,  then the
                                    related Class A Certificates will be prepaid
                                    in part on such  date,  on a pro rata  basis
                                    with  respect  to the  Owners of  individual
                                    Certificates of the related Group,  from and
                                    to the extent of such remaining amounts. The
                                    Pooling  and  Servicing  Agreement  does not
                                    permit  Pre-Funding  Account  moneys  funded
                                    from  the  sale  of one  Group  of  Class  A
                                    Certificates to be used to acquire  Mortgage
                                    Loans relating to the other Group of Class A
                                    Certificates.
Registration of the
  Class A Certificates              The Class A  Certificates  will initially be
                                    issued in book-entry form. Persons acquiring
                                    beneficial ownership interests in such Class
                                    A  Certificates   ("Beneficial   Certificate
                                    Owners")  may elect to hold their  interests
                                    through   The   Depository   Trust   Company
                                    ("DTC"),  in the United States,  or Centrale
                                    de  Livraison  de  Valeurs  Mobiliers,  S.A.
                                    ("CEDEL")    or   the    Euroclear    System
                                    ("Euroclear"),  in Europe.  Transfers within
                                    DTC, CEDEL or Euroclear, as the case may be,
                                    will be in  accordance  with the usual rules
                                    and  operating  procedures  of the  relevant
                                    system.  So long as the Class A Certificates
                                    are  book-entry  certificates,  such Class A
                                    Certificates  will  be  evidenced  by one or
                                    more Class A Certificates  registered in the
                                    name of Cede & Co. ("Cede"),  as the nominee
                                    of DTC or one of the  relevant  depositories
                                    (collectively, the "European Depositories").
                                    Cross-market   transfers   between   persons
                                    holding directly or indirectly  through DTC,
                                    on the one hand, and counterparties  holding
                                    directly  or  indirectly  through  CEDEL  or
                                    Euroclear, on the other, will be effected in
                                    DTC through  Citibank N.A.  ("Citibank")  or
                                    Morgan  Guaranty  Trust  Company of New York
                                    ("Morgan"),  the  relevant  depositories  of
                                    CEDEL or Euroclear, respectively, and each a
                                    participating  member  of DTC.  The  Class A
                                    Certificates will initially be registered in
                                    the  name  of  Cede.  The  interests  of the
                                    Owners of such Class A Certificates  will be
                                    represented by  book-entries  on the records
                                    of DTC and participating members thereof. No
                                    Beneficial   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 herein. All
                                    references    herein    to   any   Class   A
                                    Certificates    reflect    the   rights   of
                                    Beneficial  Certificate  Owners only as such
                                    rights may be exercised  through DTC and its
                                    participating  organizations  for so long as
                                    such Class A  Certificates  are held by DTC.
                                    See     "Special     Considerations"     and
                                    "Description   of   the    Certificates   --
                                    Book-Entry   Registration  of  the  Class  A
                                    Certificates" herein.

Servicing of the                    The  Master  Servicer  has agreed to service
  Mortgage Loans                    the Mortgage  Loans in  accordance  with the
                                    Pooling and Servicing Agreement.  In certain
                                    limited  circumstances,  the Master Servicer
                                    may be removed as Master  Servicer under the
                                    Pooling  and  Servicing  Agreement.  In  the
                                    event that  __________  is removed as Master
                                    Servicer  under the  Pooling  and  Servicing
                                    Agreement,  a successor Master Servicer will
                                    be appointed thereunder.


                                    The Master Servicer has entered into certain
                                    Sub-Servicing Agreements with respect to the
                                    Mortgage  Loans.  See "The  Company  and the
                                    Master Servicer."







                                      S-14







                                 


Monthly  Servicing  Fee             The Master  Servicer will retain fees not in
                                    excess of ____% per  annum  (the  "Servicing
                                    Fee"),  payable  monthly at one-twelfth  the
                                    annual   rate,   of  the  then   outstanding
                                    principal   amount  of  each  Mortgage  Loan
                                    serviced  by it as of the close of  business
                                    on the first day of the  preceding  calendar
                                    month.

Subordination of Class B            The Class B Certificates are subordinated to
  Certificates                      the Class A Certificates. Such subordination
                                    is intended to enhance the  likelihood  that
                                    the Owners of the Class A Certificates  will
                                    receive  full  and  timely  receipt  of  all
                                    amounts due to them. See "Description of the
                                    Certificates  --  Subordination  of  Class B
                                    Certificates" herein.

Certificate                         
  Insurer                           __________________, a _________________.
Certificate                         The  Company  will  obtain  the  Certificate
  Insurance Policy                  Insurance Policy,  which is  non-cancelable,
                                    in favor of the  Trustee  on  behalf  of the
                                    Owners of the Class A Certificates.  On each
                                    Payment  Date,  the  Certificate  Insurer is
                                    required  to make  available  to the Trustee
                                    the  amount  of any  insufficiency  in Total
                                    Available  Funds  for the  related  Mortgage
                                    Loan Group as of such Payment Date necessary
                                    to   distribute    the   Class   A   Insured
                                    Distribution  Amount  with  respect  to  the
                                    related Mortgage Loan Group. The Certificate
                                    Insurance  Policy  does  not  guarantee  any
                                    specified  rate  of  Prepayments.  See  "The
                                    Certificate   Insurance   Policy   and   the
                                    Certificate Insurer" and "Description of the
                                    Certificates--Subordination   of   Class   B
                                    Certificates" herein.

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

Optional                            The Company  will have the right to purchase
 Termination                        all the  Mortgage  Loans on any Payment Date
                                    when the aggregate principal balances of the
                                    Mortgage  Loans has  declined to ten percent
                                    or  less  of  the  Original  Pool  Principal
                                    Balance (the "Company  Optional  Termination
                                    Date"). See "Description of the Certificates
                                    --  Optional  Termination  by  the  Company"
                                    herein.

Auction Sale                        The Pooling and Servicing Agreement requires
                                    that,   within  ninety  days  following  the
                                    Company  Optional  Termination  Date, if the
                                    Company  has  not   exercised  its  optional
                                    termination  right by such date, the Trustee
                                    shall  solicit  bids for the purchase of all
                                    Mortgage  Loans  remaining in the Trust.  In
                                    the  event   that   satisfactory   bids  are
                                    received  as  described  in the  Pooling and
                                    Servicing  Agreement,  the net sale proceeds
                                    will be distributed  to  Certificateholders,
                                    in the same order of priority as collections
                                    received in respect of the  Mortgage  Loans.
                                    If satisfactory  bids are not received,  the
                                    Trustee  shall  decline to sell the Mortgage
                                    Loans and shall not be under any






                                      S-15







                                 

                                    obligation  to solicit any  further  bids or
                                    otherwise  negotiate any further sale of the
                                    Mortgage  Loans.  Such  sale and  consequent
                                    termination  of the Trust must  constitute a
                                    "qualified   liquidation"   of  each   REMIC
                                    established  by the Trust under Section 860F
                                    of the  Internal  Revenue  Code of 1986,  as
                                    amended, including,  without limitation, the
                                    requirement  that the qualified  liquidation
                                    takes  place  over a period not to exceed 90
                                    days.

Ratings                             It is a condition of the  original  issuance
                                    of the Class A Certificates that the Class A
                                    Certificates  receive  ratings of ___ or ___
                                    by _____ and _____, respectively. A security
                                    rating is not a recommendation  to buy, sell
                                    or hold  securities,  and may be  subject to
                                    revision  or  withdrawal  at any time by the
                                    assigning entity.

                                    Such ratings address credit risk, but do not
                                    purport  to  address  any  prepayment   risk
                                    associated  with the  Class A  Certificates,
                                    nor do such ratings cover the payment of the
                                    Supplemental Interest Amounts.

Certain Federal Income
  Tax Consequences                  One or more  elections will be made to treat
                                    certain  assets  of the Trust as one or more
                                    REMICs for federal income tax purposes. Each
                                    Class of the  Class A  Certificates  will be
                                    designated  as  a  "regular  interest"  in a
                                    REMIC and a separate  class of  certificates
                                    will   be   designated   as  the   "residual
                                    interest"   with   respect  to  each  REMIC.
                                    Certificateholders   that  would   otherwise
                                    report   income   under  a  cash  method  of
                                    accounting  will be  required  to include in
                                    income  interest on the Class A Certificates
                                    (including original issue discount,  if any)
                                    in  accordance  with an  accrual  method  of
                                    accounting.  See "Certain Federal Income Tax
                                    Consequences" herein and in the Prospectus.

ERISA                               As described  under  "ERISA  Considerations"
  Considerations                    herein,  the  Class  A  Certificates  may be
                                    purchased  by a  pension  or other  employee
                                    benefit   plan   subject  to  the   Employee
                                    Retirement  Income  Security Act of 1974, as
                                    amended   ("ERISA"),    or   by   individual
                                    retirement  accounts or Keogh plans covering
                                    only a sole  proprietor or partner which are
                                    not  subject  to ERISA  but are  subject  to
                                    Section  4975 of the Code  ("Plans"),  after
                                    the  earlier  of (i) the date on  which  the
                                    Funding  Period expires and (ii) the date on
                                    which the  Department  of Labor  amends  the
                                    Exemption  (as defined  below) to permit the
                                    use of pre- funding accounts thereunder. See
                                    "ERISA  Considerations"  herein  and  in the
                                    Prospectus.

Legal Investment                    The Class A Certificates will not constitute
 Considerations                     "mortgage  related  securities" for purposes
                                    of the Secondary Mortgage Market Enhancement
                                    Act of  1984  ("SMMEA").  Accordingly,  many
                                    institutions  may not be legally  authorized
                                    to invest in the Class A Certificates.

Special                             For a  discussion  of certain  factors  that
  Considerations                    should   be   considered   by    prospective
                                    investors in the Class A  Certificates,  see
                                    "Risk    Factors"    herein   and   in   the
                                    accompanying Prospectus.






                                      S-16







                                  RISK FACTORS

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

         Maturity and Prepayment  Considerations.  All of the Mortgage Loans are
prepayable  in full  or in part at any  time.  The  rate of  Prepayments  on the
Mortgage  Loans may be  influenced  by a variety of  economic,  social and other
factors, including interest rates, the availability of alternative financing and
homeowner  mobility.  Although there is little significant data available on the
effects  of  interest  rates  on  prepayment  rates  for   non-purchase   money,
non-conforming  credit  mortgage  loans,  a number of factors  suggest  that the
prepayment  behavior  of a pool  of such  mortgage  loans  may be  significantly
different  from that of a pool of  purchase  money,  conforming-credit  mortgage
loans. One such factor is the typically smaller principal balance of the average
non-purchase  money  mortgage  loan  than  that of the  average  purchase  money
mortgage  conventional  loan in the typical pool. A smaller principal balance is
easier for a borrower  to prepay than a larger  balance  and  therefore a higher
prepayment rate may result for a non-purchase  money mortgage loan pool than for
a pool of purchase money mortgage loans,  irrespective  of the relative  average
interest  rates in the two pools and the general  interest rate  environment.  A
small principal balance, however, also may make refinancing a non-purchase money
mortgage loan at a lower loan rate less  attractive to the borrower  relative to
refinancing a larger principal balance  non-purchase money mortgage loan, as the
perceived  impact to the  borrower  of lower  interest  rates on the size of the
monthly  payment  on a  mortgage  loan is much less than for a larger  principal
balance  non-purchase  money mortgage loan. Other factors that might be expected
to affect the  prepayment  rate of a pool of mortgage  loans include the amounts
of, and interest rates on, the related senior mortgage loans, if one exists, and
the use of the first mortgage loans as long-term financing for home purchase and
junior  mortgage  loans as  shorter-term  financing  for a variety of  purposes,
including debt consolidation, home improvement, education expenses and purchases
of consumer durables such as automobiles.  See "Special  Considerations -- Yield
and Prepayment Considerations" in the accompanying Prospectus.

         The weighted  average life of a pool of loans is the average  amount of
time for which each dollar of principal on such loans is outstanding. Because it
is  expected  that there will be  payments of  principal  of  Mortgage  Loans in
advance  of the  scheduled  due date for the  payments  of such  principal  (the
"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  life of the  Mortgage  Loans based upon their  amortization  schedules.
Prepayments  may result from voluntary  early  payments by borrowers  (including
payments in connection with  refinancings of the related first mortgage loans or
the  Mortgage  Loan  itself),  the sale of  Properties  subject  to  due-on-sale
clauses,  and  liquidations  due to default,  as well as the receipt of proceeds
from physical damage insurance  policies.  In addition,  repurchases of Mortgage
Loans from the Trust will have the same  effect as  Prepayments  of the  related
Mortgage Loans.  Substantially  all of the Mortgage Loans contain  "due-on-sale"
provisions,  and the Pooling and  Servicing  Agreement  generally  requires  the
Master  Servicer  to enforce  such  provisions  unless such  enforcement  is not
permitted by applicable  law. See  "Description  of the  Certificates -- Flow of
Funds and  Distributions  on the Class A Certificates",  " -- General  Servicing
Procedures", " -- Termination of the Trust", "Legal Investment  Considerations",
and "Maturity, Prepayment and Yield Considerations" herein.

         Risk of Higher Default Rates for Mortgage Loans with Balloon  Payments.
____% of the Original  Group I Pool  Principal  Balance of the Mortgage Loans in
Group I and  ____%  of the  Original  Group  II Pool  Principal  Balance  of the
Mortgage Loans in Group II are Balloon  Loans.  See "Special  Considerations  --
Risk of Losses Associated with Balloon Loans" in the accompanying Prospectus.

         Geographic Concentration of Mortgage Loans.  Approximately ____% of the
Original Group I Pool Principal  Balance  represents  Mortgage Loans relating to
Mortgaged  Properties located in five states:  ________ ____%,  _________ ____%,
________ ____%, ________ ____%, and ________ ____% Approximately ____%





                                      S-17






of the  Original  Group II Pool  Principal  Balance  represents  Mortgage  Loans
relating  to  Mortgaged  Properties  located in five  states:  _________  ____%,
________ ____%, ________ ____%, _________ ____% and ________ ____%. See "Special
Considerations--Geographic Concentration."

         Risk of  Higher  Default  Rates for  Junior  Lien  Loans.  ____% of the
Original  Group I Pool  Principal  Balance  of the  Mortgage  Loans  relates  to
Mortgage  Loans  secured by liens which are in a second  position.  See "Special
Considerations   --  Risk  of  Losses  Associated  with  Junior  Liens"  in  the
Prospectus.

         Risk of Potential  Termination  of Trust.  The Trust may be  terminated
when the aggregate  principal balances of the Mortgage Loans has declined to ten
percent or less of the Original Pool Principal  Balance,  either by the Company,
exercising its optional  termination right, or pursuant to the Auction Sale. See
"Description  of  Certificates  --  Optional  Termination  by the  Company"  and
"Description of the Certificates -- Auction Sale".  Such a termination  would be
the  equivalent  of a prepayment  of all the Mortgage  Loans.  The Owners of the
Class A  Certificates  would receive from the proceeds  resulting  from any such
termination,  any interest accrued and unpaid, together with any distribution of
principal owed and unpaid, in the order of priority set forth under "Description
of  Certificates  --  Distributions  on the  Class  A  Certificates".  Any  such
termination  of the  Trust  will  reduce  the  yield  to  maturity  on  Class  A
Certificates  purchased at a premium.  See  "Description of the  Certificates --
Termination of the Trust" herein.

         Effect of Mortgage  Loan Yield on Class A-1 and Class A-6  Pass-Through
Rate.  The Class A-1 Pass- Through Rate is based upon the value of an adjustable
index  (one-month  LIBOR),  while the Coupon Rates on the Group I Mortgage Loans
are fixed.  Consequently,  the interest which becomes due on such Mortgage Loans
in Group I (net of the  Servicing  Fees,  the Trustee  fees and the  Certificate
Insurer  premiums)  during any Remittance  Period may be less than the amount of
interest  that would accrue at one-month  LIBOR plus the margin on the Class A-1
Group I Certificates,  during the related Accrual Period, and will be limited to
such  lower  amount.  The Class  A-1 Group I  Certificates  do not  contain  any
"carry-forward"  or  "catch-up"  feature  if the amount of  interest  paid is so
limited.

         The Class A-6 Group II Pass-Through  Rate is based upon the value of an
index  (one-month  LIBOR)  which  is  different  from the  value of the  indices
applicable to the Mortgage  Loans in Group II, as described  under "The Mortgage
Pool -- Group II"  (either  as a result of the use of a  different  index,  rate
determination  date, rate  adjustment  date or rate cap or floor).  The Mortgage
Loans in  Group  II  primarily  adjust  semi-annually  or  yearly  based  upon a
six-month LIBOR index whereas the Class A-6 Group II  Pass-Through  Rate adjusts
monthly  based on a  one-month  LIBOR  index  and is  limited  by the  Class A-6
Available Funds  Pass-Through  Rate, unless  Supplemental  Interest Amounts (the
payment of which is not  insured  by the  Certificate  Insurer  and which is not
rated) are funded in full.  Consequently the actual Class A-6 Pass-Through  Rate
for such Payment Date may not equal the Class A-6 Formula  Pass-Through Rate for
such Payment Date. In  particular,  the interest  rates on the Mortgage Loans in
Group II adjust less frequently, with the result that the actual Class A-6 Pass-
Through  Rate may be lower  than the Class  A-6  Formula  Pass-Through  Rate for
extended periods in a rising interest rate environment.  In addition,  one-month
LIBOR and six-month LIBOR may respond to different  economic and market factors,
and there is not necessarily any correlation between them. Thus, it is possible,
for example,  that one-month  LIBOR may rise during periods in which one or more
Indices  are falling or that,  even if both  one-month  LIBOR and  Indices  rise
during  the same  period,  one-month  LIBOR  may rise  much  more  rapidly  than
six-month  LIBOR.  See "Class A-6  Pass-Through  Rate" in the  Summary  for this
Prospectus Supplement.

     The Subsequent Mortgage Loans and the Pre-Funding Account. If the principal
amount of eligible





                                      S-18






Mortgage Loans available during the Funding Period and sold to the Trust is less
than 100% of the Pre-Funded Amount, the Company will have insufficient  Mortgage
Loans to sell to the Trust, on the Subsequent Transfer Dates,  thereby resulting
in  prepayments  of  principal  to  Owners  of one or more  Classes  of  Class A
Certificates  as described  herein.  In addition,  any  conveyance of Subsequent
Mortgage Loans is subject to the following  conditions,  among others:  (i) each
such Subsequent  Mortgage Loan must satisfy the  representations  and warranties
specified in the Purchase  Agreement  and the Pooling and  Servicing  Agreement;
(ii) the Company will not select such Subsequent Mortgage Loans in a manner that
they  believe  is adverse to the  interests  of the Class A  Certificateholders;
(iii) the Company will deliver  certain  opinions of counsel with respect to the
validity of the conveyance of such Subsequent Mortgage Loans; and (iv) as of the
Subsequent  Cut-Off Date, the Mortgage Loans in the related  Mortgage Loan Group
at that time,  including  the  Subsequent  Mortgage  Loans to be conveyed by the
Company as of such Subsequent  Cut-Off Date, will satisfy the criteria set forth
in the Pooling and Servicing Agreement,  as described herein under "The Mortgage
Loan Pool - Conveyance of Subsequent Mortgage Loans".

         To the extent that amounts on deposit in the  Pre-Funding  Account have
not been fully applied to the purchase of Subsequent Mortgage Loans by the Trust
by the end of the Funding  Period,  the Owners of one or more Classes of Class A
Certificates  will receive a  prepayment  of principal in an amount equal to the
Pre- Funded  Amount  allocable to such Class and  remaining  in the  Pre-Funding
Account  following the purchase of any  Subsequent  Mortgage  Loans on the first
Payment Date following the Funding Period.  Although no assurances can be given,
it is  anticipated  by the  Company  that the  principal  amount  of  Subsequent
Mortgage Loans sold to the Trust will require the  application of  substantially
all  amounts  on deposit in the  Pre-Funding  Account  and that there will be no
material principal prepayment to the Class A Certificateholders.

         Each  Subsequent  Mortgage Loan must satisfy the  eligibility  criteria
referred  to above at the time of its  addition.  However,  Subsequent  Mortgage
Loans may have been  originated by the  Originators  or purchased by the Company
using  credit  criteria  different  from those which were applied to the Initial
Home Mortgage and may be of a different credit quality. Therefore, following the
transfer of Subsequent  Mortgage Loans to the related  Mortgage Loan Group,  the
characteristics  of the related  Mortgage  Loan Group  included in the Trust may
vary  significantly  from those of the Initial  Mortgage  Loans included in such
Mortgage  Loan Group.  See "The  Mortgage  Loan Pool - Conveyance  of Subsequent
Mortgage Loans".

                                 USE OF PROCEEDS

         The Trust will acquire the Mortgage Loans from the Company concurrently
with  the sale of the  Certificates  and the net  proceeds  from the sale of the
Certificates will be paid to the Company.  Such net proceeds  (together with the
Residual  Certificates  retained  by the  Company or its  affiliates)  will,  in
effect,  represent  the purchase  price paid by the Trust to the Company for the
Mortgage  Loans.  The net  proceeds,  after  funding  transaction  costs,  to be
received  from the sale of the  Mortgage  Loans  will be added to the  Company's
general funds and will be available for general corporate purposes.



                                   THE COMPANY

         Access  Financial  Lending Corp.  ("AFL" or the "Company"),  a Delaware
corporation,  provides  housing  finance  programs to consumers  throughout  the
United States through its Mortgage  Lending and Manufactured  Housing  Programs.
The Company is the  successor by merger of Access  Financial  Lending  Corp.,  a
Delaware corporation  (formerly Equicon  Corporation),  whose principal business
was the purchase of non-conforming  mortgages, and Access Financial Corp., whose
principal business was the retail financing of manufactured  housing. The merger
occurred on July 1, 1996.






                                      S-19






         The Company is a wholly-owned  subsidiary of Access  Financial  Holding
Corp. ("AFH"),  which is a Delaware  corporation and wholly-owned  subsidiary of
Cargill  Financial  Services  Corporation.  AFH was  formed in  January  1996 to
facilitate the continued growth of the housing finance business.

         The Company  maintains its principal  offices at 400 Highway 169 South,
Suite 400, St. Louis Park, Minnesota 55426-0365.

         As  described  herein,  AFL will be  obligated  to  repurchase  certain
Mortgage Loans  pursuant to certain  representations  and  warranties  made with
respect to the Mortgage  Loans.  See "The  Mortgage  Loan Pool -- Mortgage  Loan
Program -- Underwriting  Standards;  Representations"  herein and "Mortgage Loan
Program" in the accompanying Prospectus.


                               THE MASTER SERVICER

         As Master Servicer,  ________ will be obligated to service the Mortgage
Loans pursuant to the Pooling and Servicing  Agreement.  See "Description of the
Certificates -- General Servicing  Procedures"  herein.  The Master Servicer has
entered into a  sub-servicing  agreement  with  __________,  which  provides for
servicing  and  administration  of  the  Mortgage  Loans.  Notwithstanding  such
sub-servicing  agreement,  the Master  Servicer  shall be  obligated to the same
extent and under the same terms and  conditions  under the Pooling and Servicing
Agreement as if it alone were servicing and  administering  the Mortgage  Loans.
See "Description of the Certificates--General Servicing Procedures" herein.


                             THE MORTGAGE LOAN POOL

General

         The  statistical  information  concerning the Pool of Mortgage Loans is
based upon Pool  information as of the close of business on ________,  199_ (the
"Cut-Off Date").

         The Initial  Mortgage Loans consist of ____ mortgage loans evidenced by
promissory  notes (the  "Notes")  secured by deeds of trust,  security  deeds or
mortgages on the properties (the "Properties" or "Mortgaged Properties"),  which
are located in ___ states and the District of Columbia.  The Properties securing
the Initial Mortgage Loans consist of one- to four-family  residences (which may
be detached,  part of a one- to  four-family  dwelling,  a  condominium  unit, a
townhouse  or a unit in a  planned  unit  development).  The  Properties  may be
owner-occupied (which includes second and vacation homes) and non-owner occupied
investment properties.

         Each Mortgage Loan in the Trust will be assigned to one of two mortgage
loan groups:  "Group I" or "Group II", (each a "Mortgage Loan Group")  comprised
of Mortgage  Loans which bear fixed interest rates only, in the case of Group I,
and Mortgage  Loans which bear  adjustable  interest  rates only, in the case of
Group II. The Class A Group I Certificates  will be issued in respect of Group I
and the Class A-6 Group II Certificates will be issued in respect of Group II.

         The  Initial  Mortgage  Loans  in  Group I  consist  of  ____% of fully
amortizing  mortgage loans and ____% of Balloon Loans;  consist of approximately
____% of loans  secured  by first  liens  on the  related  Properties,  with the
remainder  representing  second liens;  consist of approximately  ____% of loans
secured by primary residences. No Group I Initial Mortgage Loan is more than ___
days contractually delinquent as of the Cut-Off Date.

         The  Initial  Mortgage  Loans  in Group  II  consist  of ____% of fully
amortizing mortgage loans and ____% of Balloon Loans;  consist of ____% of loans
secured by first liens on the related Properties; and consist of





                                      S-20






approximately ____% of Loans secured by primary residences.  No Group II Initial
Mortgage Loan is more than ___ days  contractually  delinquent as of the Cut-Off
Date.

         Additional  mortgage  loans  (the  "Subsequent   Mortgage  Loans")  are
intended to be  purchased  by the Trust from the Company from time to time on or
before , 199_,  from funds on deposit in the Pre- Funding  Account.  The Initial
Mortgage   Loans  and  the  Subsequent   Mortgage  Loans  are  referred   herein
collectively  as the  "Mortgage  Loans".  The  Subsequent  Mortgage  Loans to be
purchased by the Trust,  if available,  will be originated on or prior to , 199_
by the Originators,  sold by the Originators to the Company and then sold by the
Company to the Trust. The Pooling and Servicing  Agreement will provide that the
Mortgage  Loans in each  Mortgage Loan Group,  following  the  conveyance of the
Subsequent   Loans,   must  in  the  aggregate   conform  to  certain  specified
characteristics described below under "Conveyance of Subsequent Mortgage Loans".






                                      S-21






                     Delinquency Experience on the Company's
                         Portfolio of Mortgage Loans(1)





                                                                          As of
                                 ----------------------------------------------------------------------------------------

                                    March     December     June 30,     December    June 30,     December     June 30,
                                   31, 199     31, 199       199        31, 199        199        31, 199       199
                                 ----------------------------------------------------------------------------------------


                                                                                                
Number of Mortgage Loans.........

Dollar amount of Mortgage Loans..          $            $           $            $            $            $           $

Delinquency Period
30-59 Days

    % of number of loans (2).....          %            %           %            %            %            %           %

    % of dollar amount of loans (3)        %            %           %            %            %            %           %

60-89 days

    % of number of loans (2).....          %            %           %            %            %            %           %

    % of dollar amount of loans (3)        %            %           %            %            %            %           %

90 days and over

    % of number of loans (2).....          %            %           %            %            %            %           %

    % of dollar amount of loans (3)        %            %           %            %            %            %           %

Foreclosed Properties

    % of number of loans (2).....          %            %           %            %            %            %           %

    % of dollar amount of loans (3)        %            %           %            %            %            %           %



- ----------

(1)      The Mortgage Loans  comprising the Company's  portfolio were originated
         beginning in April 1992.  The variable rate program  commenced in April
         1994.

(2)      The number of  delinquent  Mortgage  Loans or the number of  foreclosed
         properties as a percentage  of the total "Number of Mortgage  Loans" as
         of the date indicated.

(3)      The dollar amount of delinquent  Mortgage Loans or the dollar amount of
         foreclosed  properties as a percentage  of the total "Dollar  amount of
         Mortgage Loans" as of the date indicated.







                                      S-22






                      LOAN LOSS EXPERIENCE ON THE Company'S
                           PORTFOLIO OF MORTGAGE LOANS

         Prior to June 14,  1995,  the Company  experienced  no losses since the
Company's program began.





                                                    For the Twelve Months Ended    For the    Months Ended , 199
                                                               December 31, 199
                                             --------------------------------------------------------------------

                                                                                        
Average amount outstanding(1).................        $                                        $
Gross losses(2)...............................
Recoveries(3).................................
Net losses(4).................................
Net losses as a percentage of average
  amount outstanding .........................         %                                        %




(1)      "Average  Amount  Outstanding"  during  the  period  is the  arithmetic
         average of the principal  balances of the mortgage loans outstanding on
         the last business day of each month during the period.
(2)      "Gross Losses" are the principal amounts of the mortgage loans for each
         respective period which have been determined to be uncollectible.
(3)      "Recoveries"  represent  the excess of (x) the sum of  recoveries  from
         liquidation  proceeds  and  deficiency  judgments  over  (y) the sum of
         expenses and accrued interest.
(4)      "Net Losses" represents "Gross Losses" minus "Recoveries".

         While the above  delinquency  and loan loss  experience  represents the
recent experience of the Company's  portfolio of Mortgage Loans, there can be no
assurance that the future  delinquency  and loan loss experience on the Mortgage
Loans included in the Pool will be similar. The Company can neither quantify the
impact of any recent  property  value declines on the Mortgage Loans nor predict
whether,  to what extent or how long such declines may continue.  In a period of
such  decline,  the  rates of  delinquencies,  foreclosures  and  losses  on the
Mortgage Loans could be higher than those heretofore experienced in the mortgage
lending industry in general. In addition, adverse economic conditions (which may
or may not affect  real  property  values)  may  affect  the  timely  payment by
borrowers of scheduled  payments of principal and interest on the Mortgage Loans
and, accordingly, the actual rates of delinquencies, foreclosures and losses.

Group I

         The Initial  Mortgage  Loans in Group I consist of  approximately  ____
loans under which the related Mortgaged Properties are located in ___ states and
the District of Columbia as set forth herein. As of the CutOff Date, the Initial
Mortgage Loans in Group I had an aggregate  principal balance of $________,  the
maximum  principal  balance of any of the Initial  Mortgage Loans in the Group I
was $________,  the minimum  principal  balance  thereof was $________,  and the
principal  balance of the Initial Mortgage Loans in Group I averaged  $________.
As of the Cut-Off Date,  Coupon Rates on the Initial  Mortgage  Loans in Group I
ranged from ____% to ____% per annum,  and the weighted  average  Coupon Rate of
the  Initial  Mortgage  Loans in Group I was ____% per annum.  As of the Cut-Off
Date,  the original  term to stated  maturity of the Initial  Mortgage  Loans in
Group I ranged  from ___  months to ___  months,  the  remaining  term to stated
maturity  ranged from ___ months to ___ months,  the weighted  average  original
term to stated maturity was ___ months and the weighted  average  remaining term
to stated  maturity was ___ months.  No Initial  Mortgage  Loan in Group I had a
stated maturity later than ________. ____% of the aggregate principal balance of
the Initial Mortgage Loans in Group I require monthly payments of principal that
will fully amortize the Mortgage Loans by their  respective  maturity dates, and
____% of the aggregate  principal balance of the Initial Mortgage Loans in Group
I are Balloon Loans.

         The sum of the percentage columns set forth in the following tables may
not equal 100% due to rounding.





                                      S-23






                             Geographic Distribution
                                     Group I



                                        Number           Aggregate Unpaid
                                      of Initial         Principal Balance               % of
                                       Mortgage              as of the                 Aggregate
State                                    Loans             Cut-Off Date            Principal Balance
- -----                              ----------------   -----------------------   --------------------
                                                                           
Alabama                                                        $                        %
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
District of Columbia
Florida
Georgia
Hawaii
Idaho
Illinois
Indiana
Iowa
Kansas
Kentucky
Louisiana
Maryland
Massachusetts
Michigan
Minnesota
Mississippi
Missouri
Montana
Nebraska
Nevada
New Hampshire
New Jersey
New Mexico
New York
North Carolina
Ohio
Oklahoma
Oregon
Pennsylvania
Rhode Island
South Carolina
Tennessee
Texas
Utah
Virginia
Washington
Wisconsin
Wyoming
- --------------------------------------------------------------------------------------------------------
TOTAL                                                                   $                     %
========================================================================================================




         The  combined  loan-to-value  ratio of a Mortgage  Loan is equal to the
ratio  (expressed as a percentage) of (x) the sum of the (i) original  principal
balance of such Mortgage Loan and (ii) the outstanding principal balances of any
senior  mortgage  loans  (computed at the date of  origination  of such Mortgage
Loan) and (y) the appraised value of the related Mortgaged  Property at the time
of  origination  or in the case of a purchase  money mortgage loan the lesser of
the  purchase  price or the  appraised  value at the  time of  origination  (the
"Combined   Loan-to-Value   Ratio").  The  Combined   Loan-to-Value  Ratios  are
distributed as follows:





                                      S-24






                    Combined Loan-To-Value Ratio Distribution
                                     Group I




                                     Number            Aggregate Unpaid
                                   of Initial          Principal Balance               % of
Range of Combined                   Mortgage               as of the                 Aggregate
Loan-to-Value Ratios                  Loans              Cut-Off Date            Principal Balance
- --------------------                ---------           -----------------        ------------------
                                                                         















- -------------------------------------------------------------------------------------------------------
TOTAL                                                                 $                       %
=======================================================================================================



         The Combined  Loan-to-Value  Ratios shown above were  calculated  based
upon the appraised  values of the  Properties at the time of  origination of the
Mortgage  Loans or in the case of a purchase  money  mortgage loan the lesser of
the  purchase  price or the  appraised  value at the  time of  origination  (the
"Appraised  Values").  No assurance  can be given that values of the  Properties
have remained or will remain at their levels on the dates of  origination of the
related Mortgage Loans. If the residential real estate market should  experience
an overall decline in property values such that the unpaid principal balances of
the Mortgage Loans,  together with the unpaid  principal  balances of any senior
mortgage loans, become equal to or greater than the value of the Properties, the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.







                                      S-25






                            Coupon Rate Distribution
                                     Group I



                                        Number           Aggregate Unpaid
                                      of Initial         Principal Balance               % of
Range of                               Mortgage              as of the                 Aggregate
Coupon Rates (%)                         Loans             Cut-Off Date            Principal Balance
- ----------------                       ---------          -----------------        ------------------ 
                                                                         




















- --------------------------------------------------------------------------------------------------------
TOTAL                                                                   $                  100.00%
========================================================================================================







                                      S-26






        Distribution of Unpaid Principal Balances as of the Cut-Off Date
                                     Group I




                                               Number                       Aggregate Unpaid
                                             of Initial                    Principal Balance                   % of
Range of Unpaid                               Mortgage                         as of the                    Aggregate
Principal Balances ($)                          Loans                        Cut-Off Date               Principal Balance
- ----------------------                          -----                        -------------              -----------------
                                                                       







- -----------------------------------------------------------------------------------------------------------------------------
TOTAL                                                                                          $                 100.00%
=============================================================================================================================



                        Lien Status and Occupancy Status
                                     Group I





                                                Number                        Aggregate Unpaid
                                              of Initial                      Principal Balance              % of
Lien Status and                                Mortgage                          as of the                 Aggregate
Occupancy Status                                 Loans                          Cut-Off Date           Principal Balance
- ----------------------------------           ------------                    -------------------       -----------------
                                                                                                            
First Lien      Owner Occupied                                                               $                         %

                Non-Owner Occupied
Second Lien     Owner Occupied
                Non-Owner Occupied
- -----------------------------------------------------------------------------------------------------------------------------
TOTAL                                                                                        $                   100.00%
=============================================================================================================================






      Distribution of Age (in months) from Origination to the Cut-Off Date
                                     Group I




                                           Number                             Aggregate Unpaid
                                         of Initial                          Principal Balance               % of
Months Elapsed                            Mortgage                               as of the                 Aggregate
Since Origination                           Loans                               Cut-Off Date           Principal Balance
- -----------------                        ----------                          ------------------        -----------------
                                                                                               






- -----------------------------------------------------------------------------------------------------------------------------
TOTAL                                                                                       $                   100.00%
=============================================================================================================================








                                      S-27






                                  Property Type
                                     Group I





                                        Number           Aggregate Unpaid
                                      of Initial         Principal Balance               % of
                                       Mortgage              as of the                 Aggregate
Property Type                            Loans             Cut-Off Date            Principal Balance
- -------------                         -----------        ------------------        -----------------
                                                                                      
Single-family                                                $                                   %
Modular Housing
Manufactured Housing
FUD
SF Row House
Townhouse
Duplex
Condominium
2-4 family
- --------------------------------------------------------------------------------------------------------
TOTAL                                                          $                           100.00%
========================================================================================================



                   Distribution of Remaining Term to Maturity
                       (in months) as of the Cut-Off Date
                                     Group I




                                           Number           Aggregate Unpaid
                                         of Initial         Principal Balance               % of
Months Remaining                          Mortgage              as of the                 Aggregate
to Maturity                                 Loans             Cut-Off Date            Principal Balance
- ----------------                         ----------         -----------------         -----------------   
                                                                             












- ------------------------------------------------------------------------------------------------------------
TOTAL                                                              $                          100.00%
============================================================================================================



Group I -- Conveyance of Subsequent Mortgage Loans

         The Pooling and Servicing  Agreement permits the Trust to acquire up to
$ aggregate  principal  balance of Subsequent  Mortgage  Loans for assignment to
Group I. Accordingly, the statistical characteristics of Group I will vary as of
any Subsequent  Cut-Off Date upon the  acquisition of Subsequent  Mortgage Loans
which are assigned to Group I.

         The obligation of the Trust to purchase the  Subsequent  Mortgage Loans
on a  Subsequent  Transfer  Date for  assignment  to Group I is  subject  to the
following  requirements:  (i) such Subsequent  Mortgage Loan may not be _____ or
more days  contractually  delinquent as of the related  Subsequent Cut-Off Date;
(ii) the stated term to maturity to such Subsequent Mortgage Loan may not exceed
_____ years;  (iii) such Subsequent  Mortgage Loan will be secured by a Mortgage
in a first lien  position and (iv)  following  the  purchase of such  Subsequent
Mortgage  Loans by the  Trust,  the  Mortgage  Loans in Group I  (including  the
Subsequent  Mortgage Loans) (a) will have a weighted average Mortgage Rate of at
least %; (b) will have a weighted  average  original term to stated  maturity of
not more





                                      S-28






than months;  (c) will have a weighted  average LTV of not more than %; (d) will
not have more than % by aggregate principal balance Balloon Loans; (e) will have
no  Mortgage  Loan  with a  principal  balance  in excess of $ ; (f) will have a
[state] concentration not in excess of % by aggregate principal balance; and (g)
will have not more than % in  aggregate  principal  balance  of  Mortgage  Loans
relating to non-owner occupied Mortgaged Properties.

Group II

         The Initial  Mortgage  Loans in Group II consist of  approximately  ___
loans under which the related Mortgaged Properties are located in ___ states and
the District of Columbia as set forth herein. As of the CutOff Date, the Initial
Mortgage Loans in Group II had an aggregate principal balance of $________,  the
maximum  principal  balance of any of the Initial Mortgage Loans in Group II was
$________, the minimum principal balance thereof was $________ and the principal
balance of the Initial Mortgage Loans in Group II averaged $________.  As of the
Cut-Off Date, Coupon Rates of the Initial Mortgage Loans in Group II ranged from
____% per annum to ____% per annum. As of the Cut-Off Date, the weighted average
Coupon Rate of the Mortgage Loans in Group II was ____%. As of the Cut-Off Date,
margins of the Initial Mortgage Loans in Group II ranged from ____% per annum to
____% per annum,  and the weighted  average margin was ____%.  As of the Cut-Off
Date, the maximum coupons of the Initial  Mortgage Loans in Group II ranged from
____% per annum to ____% per annum,  and the weighted average maximum coupon was
____%. ____% of the aggregate principal balance of the Initial Mortgage Loans in
Group II had a periodic  interest  rate cap of ___%,  and ____% of the aggregate
principal  balance  of the  Initial  Mortgage  Loans in Group II had a  periodic
interest  rate cap of ___%,  ____% of the  aggregate  principal  balance  of the
Initial  Mortgage Loans in Group II were fixed rate loans that, in __ years from
origination,  will be converted  into  variable rate loans with an interest rate
cap of ___% on the date of such conversion and with a periodic interest rate cap
of ___% thereafter,  and ____% of the aggregate principal balance of the Initial
Mortgage  Loans in Group II were  fixed  rate  loans  that,  in ___  years  from
origination,  will be converted  into  variable rate loans with an interest rate
cap of ___% on the date of such conversion and with a periodic interest rate cap
of ___% thereafter.

         As of the Cut-Off  Date,  the original  term to stated  maturity of the
Initial  Mortgage  Loans in Group II ranged from ___ months to ___  months,  the
remaining  term to stated  maturity  ranged from ___ months to ___  months,  the
weighted  average  original  term to  stated  maturity  was ___  months  and the
weighted  average  remaining term to stated maturity was ___ months.  No Initial
Mortgage Loan in Group II had a stated  maturity later than  ________.  ____% of
the  aggregate  principal  balance  of the  Initial  Mortgage  Loans in Group II
require  monthly  payments of  principal  that will fully  amortize  the Initial
Mortgage Loans by their  respective  dates and ____% of the aggregate  principal
balance of the Initial Mortgage Loans in Group II are Balloon Loans.

         The  Coupon  Rates of the  Initial  Mortgage  Loans in Group II  adjust
semi-annually based on six month LIBOR.


                                      S-29







         The sum of the percentage columns set forth on the following tables may
not equal 100% due to rounding.

                             Geographic Distribution
                                    Group II




                                        Number          Aggregate Unpaid
                                      of Initial        Principal Balance              % of
                                       Mortgage             as of the                Aggregate
State                                    Loans            Cut-Off Date           Principal Balance
- -----                                 -----------       ------------------       -----------------
                                                                         
Alabama                                                   $                                       %
Arizona
California
Colorado
Connecticut
District of Columbia
Florida
Georgia
Hawaii
Idaho
Illinois
Indiana
Iowa
Kansas
Kentucky
Maryland
Massachusetts
Michigan
Minnesota
Missouri
Montana
Nebraska
Nevada
New Hampshire
New Jersey
New Mexico
New York
North Carolina
Ohio
Oregon
Pennsylvania
Rhode Island
South Carolina
South Dakota
Tennessee
Texas
Utah
Virginia
Washington
West Virginia
Wisconsin
Wyoming
- -------------------------------------------------------------------------------------------------------
TOTAL                                                           $                          100.00%
=======================================================================================================







                                      S-30







         The  combined  loan-to-value  ratio of a Mortgage  Loan is equal to the
ratio  (expressed as a percentage) of (x) the sum of the (i) original  principal
balance of such Mortgage Loan and (ii) the outstanding principal balances of any
senior  mortgage  loans  (computed at the date of  origination  of such Mortgage
Loan) and (y) the appraised value of the related Mortgaged  Property at the time
of  origination  or in the case of a purchase  money mortgage loan the lesser of
the  purchase  price or the  appraised  value at the  time of  origination  (the
"Combined   Loan-to-Value   Ratio").  The  Combined   Loan-to-Value  Ratios  are
distributed as follows:


                    Combined Loan-To-Value Ratio Distribution
                                    Group II




                                  Number           Aggregate Unpaid
                                of Initial         Principal Balance              % of
     Range of Combined           Mortgage              as of the                Aggregate
   Loan-to-Value Ratios            Loans             Cut-Off Date           Principal Balance
   --------------------          ---------          -----------------       -----------------
                                                                               













                                                                                     10.36
- --------------------------------------------------------------------------------------------------
TOTAL                                                     $                         100.00%
==================================================================================================



         The Combined  Loan-to-Value  Ratios shown above were  calculated  based
upon the appraised  values of the  Properties at the time of  origination of the
Mortgage  Loans or in the case of a purchase  money  mortgage loan the lesser of
the  purchase  price or the  appraised  value at the  time of  origination  (the
"Appraised  Values").  No assurance  can be given that values of the  Properties
have remained or will remain at their levels on the dates of  origination of the
related Mortgage Loans. If the residential real estate market should  experience
an overall decline in property values such that the unpaid principal balances of
the Mortgage Loans,  together with the unpaid  principal  balances of any senior
mortgage loans, become equal to or greater than the value of the Properties, the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.







                                      S-31






        Distribution of Unpaid Principal Balances as of the Cut-Off Date
                                    Group II




                                                       Number             Aggregate Unpaid                  % of
                                                     of Initial          Principal Balance               Aggregate
               Range of Unpaid                        Mortgage               as of the                   Principal
            Principal Balances ($)                     Loans                Cut-Off Date                  Balance
            ----------------------                     -----                ------------                  -------
                                                                                                 









- -----------------------------------------------------------------------------------------------------------------------------
TOTAL                                                                             $                      100.00%
=============================================================================================================================




                        Lien Status and Occupancy Status
                                    Group II




                                                        Number             Aggregate Unpaid
                                                      of Initial           Principal Balance                % of
Lien Status and                                        Mortgage                as of the                  Aggregate
Occupancy Status                                         Loans               Cut-Off Date             Principal Balance
- ---------------------------------                     -----------         ---------------------       -----------------
                                                                                              
First Lien        Owner Occupied                                               $                                %
                  Non-Owner Occupied
- -----------------------------------------------------------------------------------------------------------------------------
TOTAL                                                                                       $              100.00%
=============================================================================================================================




      Distribution of Age (in months) from Origination to the Cut-Off Date
                                    Group II





                                                      Number              Aggregate Unpaid
                                                    of Initial           Principal Balance                 % of
Months Elapsed                                       Mortgage                as of the                  Aggregate
Since Origination                                      Loans                Cut-Off Date            Principal Balance
- -----------------                                    ----------           ------------------        -----------------
                                                                                                


- ---------------------------------------------------------------------------------------------------------------------------
TOTAL                                                                          $                              100.00%
===========================================================================================================================








                                      S-32






                                  Property Type
                                    Group II




                                        Number           Aggregate Unpaid
                                      of Initial         Principal Balance               % of
                                       Mortgage              as of the                Aggregate
Property Type                           Loans              Cut-Off Date           Principal Balance
- -------------                         ----------         ------------------       -----------------     
                                                                                            







- --------------------------------------------------------------------------------------------------------
TOTAL                                                                   $               100.00%
========================================================================================================




                                    Distribution of Remaining Term to Maturity
                                        (in months) as of the Cut-Off Date
                                                     Group II



                                        Number           Aggregate Unpaid
                                      of Initial         Principal Balance               % of
        Months Remaining               Mortgage              as of the                Aggregate
          to Maturity                   Loans              Cut-Off Date           Principal Balance
          -----------                   -----              ------------           -----------------
                                                                        



- --------------------------------------------------------------------------------------------------------
TOTAL                                                                   $               100.00%
========================================================================================================








                                      S-33






                                       Distribution of Current Coupon Rates
                                              as of the Cut Off Date
                                                     Group II



                                   Number           Aggregate Unpaid
                                 of Initial         Principal Balance
                                  Mortgage              as of the              % of Aggregate
Current Coupon Rates (%)           Loans              Cut-Off Date           Principal Balance
- -----------------------            -----              ------------           -----------------
                                                                     















- ---------------------------------------------------------------------------------------------------
TOTAL                                                              $                   100.00%
===================================================================================================



                                       Distribution of Maximum Coupon Rates
                                                     Group II



                                        Number           Aggregate Unpaid
                                      of Initial         Principal Balance
                                       Mortgage              as of the              % of Aggregate
Maximum Coupon Rates (%)                 Loans             Cut-Off Date            Principal Balance
- -----------------------                  -----             ------------            -----------------
                                                                            















- --------------------------------------------------------------------------------------------------------
TOTAL                                                                   $                   100.00%
========================================================================================================








                                      S-34






                                              Distribution of Margins
                                              as of the Cut Off Date
                                                     Group II



                                                Number           Aggregate Unpaid
                                              of Initial         Principal Balance
                                               Mortgage              as of the            % of Original Pool
Margins (%)                                      Loans             Cut-Off Date            Principal Balance
- ----------                                       -----             ------------            -----------------
                                                                                     
























- -----------------------------------------------------------------------------------------------------------------
TOTAL                                                                           $                    100.00%
=================================================================================================================









                                      S-35






                                           Next Interest Adjustment Date
                                                     Group II



                                       Number of         Aggregate Unpaid
                                        Initial          Principal Balance
Next Interest                           Mortgage             as of the              % of Aggregate
Adjustment Date                          Loans             Cut-Off Date           Principal Balance
- ---------------                          -----             ------------           -----------------
                                                                            














- --------------------------------------------------------------------------------------------------------
TOTAL                                                                   $                   100.00%
========================================================================================================


                                              Distribution of Minimum
                                                   Coupon Rates
                                                     Group II



                                        Number           Aggregate Unpaid
                                      of Initial         Principal Balance
        Minimum                        Mortgage              as of the              % of Aggregate
  Coupon Rates (%)                       Loans             Cut-Off Date            Principal Balance
  ----------------                       -----             ------------            -----------------
                                                                             

















- --------------------------------------------------------------------------------------------------------
TOTAL                                                                   $                   100.00%
========================================================================================================



Group II - Conveyance of Subsequent Mortgage Loans

         The Pooling and Servicing  Agreement permits the Trust to acquire up to
$ aggregate  principal  balance of Subsequent  Mortgage  Loans for assignment to
Group II. Accordingly,  the statistical characteristics of Group II will vary as
of any  Subsequent  Cut-Off Date upon the  acquisition  of  Subsequent  Mortgage
Loans.






                                      S-36






         The obligation of the Trust to purchase the  Subsequent  Mortgage Loans
on a Subsequent  Transfer  Date for  assignment  to the  Variable  Rate Group is
subject to the following requirements: (i) such Subsequent Mortgage Loan may not
be _____ or more days  contractually  delinquent  as of the  related  Subsequent
Cut-Off Date; (ii) the stated term to maturity of such Subsequent  Mortgage Loan
may not exceed _____  years;  (iii) must have an index which is any of 6 Monthly
Treasury Bills,  One Year CMT, Cost of Funds (Eleventh  District) or ; (iv) must
have a margin of at least over the related Index; (v) must have a floor Mortgage
Rate of at least % and (vi) following the purchase of such  Subsequent  Mortgage
Loans by the Trust, the Mortgage Loans in the Variable Rate Group (including the
Subsequent  Mortgage Loans) (a) will have a weighted average Mortgage Rate of at
least %; (b) will have a weighted  average  original term to stated  maturity of
not more than months;  (c) will have a weighted average CLTV of not more than %;
(d) will have not more than % by aggregate  principal balance Balloon Loans; (e)
will have no Mortgage  Loan with a  principal  balance in excess of $ ; (f) will
have a [state]  concentration not in excess of % by aggregate principal balance;
(g) will not have more than % in aggregate  principal  balance of Mortgage Loans
secured by third  liens;  (h) will have not less than % in  aggregate  principal
balance of Mortgage  Loans  secured by first  liens;  and (i) will have not more
than % in aggregate  principal  balance of Mortgage  Loans relating to non-owner
occupied Mortgaged Properties.


The Mortgage Loan Program -- Underwriting Standards; Representations

         The  Initial  Mortgage  Loans were  acquired  by the  Company  from ___
Unaffiliated  Originators.  Not more than ___% of the  Original  Pool  Principal
Balance  represents  Mortgage  Loans  purchased  from  any  single  Unaffiliated
Originator.  All of the  Mortgage  Loans will be  originated  or acquired by the
Originators  generally in accordance with underwriting  criteria satisfactory to
the Company.

         The Company will make  representations  and warranties  with respect to
the Initial  Mortgage Loans sold to the Trust as of the Closing Date pursuant to
the Pooling and Servicing  Agreement and with respect to the Subsequent Mortgage
Loans as of the Subsequent Transfer Date pursuant to the Purchase Agreement. The
Company may be obligated to repurchase  the Mortgage Loans in respect of which a
breach of representation or warranty has occurred.
See "Mortgage Loan Program" in the accompanying Prospectus.

         The  Company's  Guidelines  provide  that each  borrower is required to
provide, and the Originator is generally required to verify,  personal financial
information.  The borrower's total monthly obligations  (including principal and
interest on each mortgage, tax assessments, other loans, charge accounts and all
other scheduled  indebtedness)  should not exceed 60% of the borrower's  monthly
income.  Borrowers who are salaried  employees must provide  current  employment
information,  in addition to recent employment history.  The Originator verifies
this  information for salaried  borrowers based on a current pay stub and either
(i) a written verification of income signed by their employer or (ii) two years'
W-2 forms. A  self-employed  applicant is generally  required to be successfully
self-employed  in the same  field for a minimum of two  years.  A  self-employed
borrower is generally required to provide financial statements and signed copies
of federal income tax returns  (including  schedules)  filed for the most recent
two years. The borrower's  debt-to-income ratio is calculated based on income as
generally verified by the Originator and must be reasonable.

         The Mortgage Loans were  underwritten  pursuant to the Company's  "Full
Documentation  Program,"  "Alternative Income Documentation Program" and "Stated
Income  Program," as set forth in the  Company's  Guidelines.  Under each of the
programs,  the  Originator  reviews  the  loan  applicant's  source  of  income,
calculates the amount of income from sources  indicated on the loan  application
or  similar  documentation,   reviews  the  credit  history  of  the  applicant,
calculates the debt service-to-income ratio to determine the applicant's ability
to repay the loan,  reviews the type and use of the property  being financed and
reviews the property for  compliance  with its  standards.  In  determining  the
ability  of the  applicant  to repay  an  adjustable  rate  Mortgage  Loan,  the
Originators use a rate (the "Qualifying Rate") that generally is a rate equal to
the fully-indexed Mortgage interest rate for such adjustable rate Mortgage Loan.
The Company's  Guidelines are applied in a standardized  procedure that complies
with applicable federal and state laws and regulations.






                                      S-37






         Under the Full Documentation  Program, the income of each applicant and
the source of funds (if any)  required to be deposited  by an  applicant  into a
bank  account  will be verified by the  Originators.  Applicants  are  generally
required to submit a current pay stub and either (i) a written  verification  of
income  signed  by their  employer  or (ii) two  years'  W-2  forms.  Under  the
Alternative Income Documentation Program, a self-employed  applicant is required
to provide the applicant's business' profit and loss statement, and bank account
statements  supporting  such  statement  for the  prior  calendar  year  and any
completed  calendar quarter of the current year and a current copy of a business
license.  Both the  Alternative  Income  Program and the Stated  Income  Program
generally  require  (i)  that  the  applicant's  income  be  reasonable  for its
business/profession,  (ii) that the  business  has been in  existence  for three
years or more and (iii) that the  loan-to-value  ratio be reduced.  In addition,
the Mortgage Loan will generally improve the applicant's cash flow. Verification
of the source of funds (if any) required to be deposited by the applicant into a
bank account is generally required under all documentation  programs in the form
of a standard verification of deposit or two months' consecutive bank statements
or other  acceptable  documentation.  Twelve months'  mortgage payment or rental
history is generally  required to be verified by the applicant's  current lender
or landlord. If appropriate  compensating factors exist, the Originators and the
Company may waive certain documentation requirements for individual applicants.

                  MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS

Class A Certificates

         The weighted  average life of, and, if purchased at other than par, the
yield to maturity on, a Class A Certificate will be directly related to the rate
of payment of  principal  of the  Mortgage  Loans in the related  Mortgage  Loan
Group,  including for this purpose  Prepayments,  liquidations  due to defaults,
casualties and condemnations,  and repurchases of Mortgage Loans by the Company,
or purchases of Mortgage Loans by the Master  Servicer or a Sub-  Servicer.  The
Mortgage Loans in the related  Mortgage Loan Group may be prepaid by the related
obligors on the Notes  ("Mortgagors")  at any time. The actual rate of principal
prepayments  on pools of mortgage  loans is influenced by a variety of economic,
tax, geographic, demographic, social, legal and other factors and has fluctuated
considerably in recent years. In addition, the rate of principal prepayments may
differ  among pools of mortgage  loans at any time  because of specific  factors
relating to the mortgage loans in the particular  pool,  including,  among other
things,  the  age  of  the  mortgage  loans,  the  geographic  locations  of the
properties  securing  the loans,  the extent of the  mortgagors'  equity in such
properties,  and changes in the  mortgagors'  housing  needs,  job transfers and
unemployment.

         Generally, however, because the Mortgage Loans in Group I bear interest
at fixed  rates,  and the rate of  prepayment  on fixed rate  mortgage  loans is
sensitive to prevailing  interest  rates,  if prevailing  interest rates were to
fall, the Mortgage Loans in Group I may be subject to higher  prepayment  rates.
Conversely,  if prevailing  interest rates were to rise, the rate of prepayments
on Mortgage Loans in Group I would be likely to decrease.

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

         All of the  Mortgage  Loans in Group II are  adjustable  rate  mortgage
loans. As is the case with  conventional  fixed rate mortgage loans,  adjustable
rate mortgage loans may be subject to a greater rate of principal prepayments in
a declining interest rate environment. For example, if prevailing interest rates
fall  significantly,  adjustable  rate mortgage loans could be subject to higher
prepayment  rates than if prevailing  interest rates remain constant because the
availability  of fixed rate mortgage  loans at  competitive  interest  rates may
encourage  Mortgagors to refinance their adjustable rate mortgage loans to "lock
in" a lower fixed interest





                                      S-38






rate.  However,  no  assurance  can be given by the  Company  as to the level of
prepayments that the Group II Mortgage Loans will experience.

         The final  scheduled  Payment Date for the A-1 Group I Certificates  is
________,  for the Class A-2 Group I Certificates is ________, for the Class A-3
Group I Certificates is ________,  for the A-4 Group I Certificates is ________,
for the Class A-5 Group I Certificates is ________,  and for the Class A-6 Group
II Certificates is ________. Such dates are the dates on which the related Class
A Certificate Principal Balance would be reduced to zero, assuming,  among other
things that with  respect to the Class A-1 Group I  Certificates,  the Class A-2
Group I Certificates, the Class A-3 Group I Certificates and the Class A-4 Group
I  Certificates  (i) no Prepayments  are received on any of the Mortgage  Loans,
(ii)  distributions  of principal and interest on each of the Mortgage  Loans is
timely  received,  (iii)  Class B  Interest  will  be  used to make  accelerated
payments of principal (i.e.  Subordination  Increase  Amounts) to the Holders of
the Class A Certificates and (iv) the Mortgage Loans in each Mortgage Loan Group
have the applicable  characteristics set forth in the "Weighted Average Lives of
Class A Certificates"  section herein.  The final scheduled Payment Date for the
Class A-5 Group I Certificates  and the Class A-6 Group II  Certificates  is the
Payment Date in the calendar month in which the stated  maturity of the Mortgage
Loan in the  related  Mortgage  Loan Group  having the  latest  stated  maturity
occurs.  The weighted  average life of the Class A Certificates of each Class is
likely to be shorter  than would be the case if  payments  actually  made on the
Mortgage  Loans in the related  Mortgage  Loan Group  conformed to the foregoing
assumptions,   and  the  final  Payment  Dates  with  respect  to  the  Class  A
Certificates  of each Class could occur  significantly  earlier  than such final
scheduled  Payment Dates because (i) Prepayments  are likely to occur,  (ii) the
Company may repurchase  Mortgage Loans in the related Mortgage Loan Group in the
event of breaches of  representations  and  warranties and (iii) the Company may
cause, and the Trustee may, pursuant to the Auction Call, cause a termination of
the Trust when the Pool Principal Balance has declined to ten percent or less of
the Original Pool Principal Balance.

         "Weighted  average life" refers to the average  amount of time from the
date of issuance of a security  until each dollar of principal of such  security
will be repaid to the  investor.  The weighted  average  lives of the Classes of
Class A Certificates will be influenced by the rate at which principal  payments
(including  scheduled  payments and  prepayments)  on the Mortgage  Loans in the
related Mortgage Loan Group are made.  Principal  payments on Mortgage Loans may
be in the form of scheduled  amortization or prepayments (for this purpose,  the
term  "prepayment"  includes  prepayments and  liquidations  due to a default or
other  dispositions of the Mortgage  Loans).  The weighted  average lives of the
Class A Certificates will also be influenced by delays associated with realizing
on defaulted  Mortgage Loans in the related  Mortgage Loan Group. The model used
in this  Prospectus  Supplement  (the "Home Equity  Prepayment"  Model or "HEP")
assumes  that,  (i) with  respect  to Group I, the pool of loans  prepays in the
first month at a constant prepayment rate of 2.3% and increases by an additional
2.3% each month thereafter until the tenth month, where it remains at a constant
prepayment  rate  equal to 23% and (ii) with  respect  to Group II,  the pool of
loans  prepays  in the first  month at a  constant  prepayment  rate of 2.4% and
increases by an additional  2.4%, each month  thereafter  until the tenth month,
where it remains at a constant  prepayment  rate equal to 24%, (the  "Prepayment
Assumption").  HEP represents an assumed annualized rate of prepayment  relative
to the then outstanding principal balance on a pool of new mortgage loans.

Mandatory Prepayment

         Of the  maximum  original  Pre-Funding  Amount  of  $________,  maximum
amounts of $________, and $________ will be funded from the proceeds of the sale
of the Group I Certificates and the Group II Certificates, respectively, and may
be used to acquire  Subsequent  Mortgage  Loans with  respect to Group I and the
Group II, respectively.  In the event that, on the 199_ Payment Date, not all of
the $________,  $y $________ funded from the proceeds of the sale of the Group I
Certificates  and the  Group II  Certificates,  respectively,  has been  used to
acquire  subsequent  Mortgage  Loans with respect to the related  Mortgage  Loan
Group,  then the related  Class A  Certificates  will be prepaid in part on such
date, on a pro rata basis with respect to the Owners of individual  Certificates
of the related  Class,  from and to the extent of such  remaining  amounts.  The
Pooling and  Servicing  Agreement  does not permit  Pre-Funding  Account  moneys
funded from





                                      S-39






the sale of one Group of Class A  Certificates  to be used to  acquire  Mortgage
Loans relating to the other Group of Class A Certificates.

         Although no assurances  can be given,  it is anticipated by the Company
that the principal  amount of Subsequent  Mortgage  Loans sold to the Trust will
require  the  application  of  substantially  all the  amount on  deposit in the
Pre-Funding  Account and that there should be no material  principal  prepaid to
the Class A Certificateholders.

Weighted Average Lives of Class A Certificates

         For the  purpose  of the tables  below,  it is  assumed  that:  (i) the
Mortgage  Loans of each  Mortgage  Loan  Group  consist  of pools of loans  with
level-pay  and  balloon  amortization  methodologies,   Cut-Off  Date  principal
balances,  gross coupon rates, net coupon rates, original and remaining terms to
maturity,  and original  amortization  terms as applicable,  as set forth below,
(ii) the  Closing  Date for the  Certificates  occurs  on  ______,  199_,  (iii)
distributions  on the  Certificates  are  made  on the  ___  day of  each  month
regardless of the day on which the Payment Date actually  occurs,  commencing in
________ 199_ in  accordance  with the  priorities  described  herein,  (iv) the
difference  between the gross coupon rate and the net coupon rate is  sufficient
to pay Servicer Fees,  Trustee fees and Certificate  Insurer  premiums,  (v) the
Mortgage Loans'  prepayment  rates are a multiple of the Prepayment  Assumption,
(vi)  prepayments   include  30  days'  interest  thereon,   (vii)  no  optional
termination  or  mandatory  termination  is  exercised,   (viii)  the  Specified
Subordinated  Amount for each  Mortgage Loan Group is set initially as specified
in the  Insurance  Agreement  and  thereafter  changes  in  accordance  with the
provisions of the Insurance  Agreement,  (ix) no delinquencies in the payment by
Mortgagors of principal and interest on the Mortgage Loans are experienced,  (x)
no Mortgage Loan is repurchased for breach of a  representation  and warranty or
otherwise,  (xi) the Coupon Rate for each  Mortgage Loan in Group II is adjusted
on its next rate adjustment  date (and on subsequent  rate adjustment  dates, if
necessary)  to equal the sum of (a) an  assumed  level of the  applicable  index
(____%)  and (b) the  respective  gross  margin  (such sum being  subject to the
applicable  periodic  adjustment  cap and maximum  interest  rate) and (xii) the
Class A-6 Group II Pass-Through Rate remains constant at ____%.








                                      S-40






                             GROUP I CHARACTERISTICS




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














                            GROUP II CHARACTERISTICS




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





















(1)      The aggregate  principal  balance of the Mortgage  Loans are fixed rate
         loans  that,  in __ years  from  origination,  will be  converted  into
         variable  rate  loans with an  interest  rate cap of __% on the date of
         such  conversion  and  with  a  periodic   interest  rate  cap  of  __%
         thereafter.

(2)      The aggregate  principal  balance of the Mortgage  Loans are fixed rate
         loans  that,  in __ years  from  origination,  will be  converted  into
         variable  rate  loans with an  interest  rate cap of __% on the date of
         such  conversion  and  with  a  periodic   interest  rate  cap  of  __%
         thereafter.

         The  model  used  for the  Mortgage  Loan  Groups  in  this  Prospectus
Supplement is the prepayment  assumption  (the  "Prepayment  Assumption")  which
represents  an  assumed  rate of  prepayment  each  month  relative  to the then
outstanding  principal  balance of a pool of Mortgage Loans for the life of such
Mortgage  Loans. A 100%  Prepayment  Assumption  with respect to Group I assumes
constant  prepayment rates of 2.3% per annum of the then  outstanding  principal
balance of such  Mortgage  Loans in the first month of the life of the  Mortgage
Loans and an  additional  2.3% in each month  thereafter  until the tenth month.
Beginning in the tenth month and in each month thereafter during the life of the
Mortgage Loans, 100% Prepayment Assumption assumes a constant prepayment rate of
23% per annum each month. A 100% Prepayment  Assumption with respect to Group II
assumes  constant  prepayment  rates of 2.4% per  annum of the then  outstanding
principal  balance of such Mortgage  Loans in the first month of the life of the
Mortgage Loans and an additional 2.4% in each month  thereafter  until the tenth
month. Beginning in the tenth month and in each





                                      S-41






month  thereafter  during  the  life  of the  Mortgage  Loans,  100%  Prepayment
Assumption  with respect to the Group II assumes a constant  prepayment  rate of
24% per annum each month.

         With respect to the Mortgage  Loan Groups as used in the tables  below,
0% Prepayment  Assumption assumes prepayment rates equal to 0% of the Prepayment
Assumption,  i.e., no prepayments.  Correspondingly,  100% Prepayment Assumption
assumes  prepayment  rates equal to 100% of the  Prepayment  Assumption,  and so
forth. The Prepayment Assumption does not purport to be a historical description
of prepayment  experience or a prediction of the anticipated  rate of prepayment
of any pool of  mortgage  loans,  including  the  Mortgage  Loans.  The  Company
believes  that no existing  statistics  of which it is aware  provide a reliable
basis for holders of Class A Certificates to predict the amount or the timing of
receipt of prepayments on the related Mortgage Loans.

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

         The following tables set forth the percentages of the initial principal
amount of the Class A Certificates  that would be outstanding  after each of the
dates  shown,  based on a rate equal to varying  percentages  of the  Prepayment
Assumption (as defined above).





                                      S-42






                             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE



                     Class A-1 Group I Certificates            Class A-2 Group I Certificates         Class A-3 Group I Certificates
                                                                           
Payment Date     0%    13%   18%    21%   23%   28%    0%    13%    18%   21%     23%    28%    0%    13%   18%    21%    23%    28%
                 --    ---   ---    ---   ---   ---    --    ---    ---   ---     ---    ---    --    ---   ---    ---    ---    ---






























Weighted
Average
Life (Years)(1)




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






                                      S-43






                             PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE



                   Class A-4 Group I Certificates       Class A-5 Group I Certificates           Class A-6 Group II Certificates

                                                                           
Payment Date       0%    13%   18%   21%   23%   28%    0%    13%    18%    21%    23%    28%    0%    15%   20%    23%   24%    30%
                   --    ---   ---   ---   ---   ---    --    ---    ---    ---    ---    ---    --    ---   ---    ---   ---    ---































Weighted
Average
Life (Years)(1)


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








                                      S-44






         The Mortgage Loans will not have the characteristics assumed above, and
there can be no assurance  that (i) the Mortgage Loans will prepay at any of the
rates  shown  in the  table  or at any  other  particular  rate or  will  prepay
proportionately  or (ii)  the  weighted  average  lives  of the  Class A Group I
Certificates  of each Class or the weighted  average life of the Class A-6 Group
II Certificates will be as calculated  above.  Because the rate of distributions
of  principal  of the  Class A  Certificates  will  be a  result  of the  actual
amortization  (including  prepayments)  of the  Mortgage  Loans  in the  related
Mortgage Loan Group, which will include Mortgage Loans that have remaining terms
to stated maturity  shorter or longer than those assumed and Coupon Rates higher
or lower than those assumed,  the weighted  average lives of the Class A Group I
Certificates and the Class A-6 Group II Certificates  will differ from those set
forth above,  even if all of the  Mortgage  Loans in the related  Mortgage  Loan
Group prepay at the indicated constant prepayment rates.

Payment Delay Feature of Class A-2, A-3, A-4 and A-5 Group I Certificates

         The  effective  yield to the Owners of the Class A-2,  A-3, A-4 and A-5
Group I Certificates  will be lower than the yield which would  otherwise  apply
because  distributions will not be payable to such Owners until at least the ___
day of the  month  in  which  the  related  Accrual  Period  ends,  without  any
additional  distribution  of  interest  or  earnings  thereon in respect of such
delay.


                         DESCRIPTION OF THE CERTIFICATES

General

         The Certificates  will be issued in classes (each, a "Class")  pursuant
to a Pooling  and  Servicing  Agreement  to be dated as of  ________,  199_ (the
"Pooling and Servicing  Agreement")  among the Master Servicer,  the Company and
the  Trustee.  The Trustee  will make  available  for  inspection  a copy of the
Pooling and Servicing Agreement (without exhibits or schedules) to the Owners of
the Certificates on written request.  The following  summary  describes  certain
terms of the  Pooling  and  Servicing  Agreement,  but does  not  purport  to be
complete  and is  qualified  in its  entirety  by  reference  to the Pooling and
Servicing Agreement.

         The  $________   aggregate  principal  amount  of  Class  A-1  Group  I
Certificates, Variable Pass-Through Rate (the "Class A-1 Group I Certificates"),
the  $________  aggregate  principal  amount of Class A-2 Group I  Certificates,
____%  Pass-Through Rate (the "Class A-2 Group I  Certificates"),  the $________
aggregate principal amount of Class A-3 Group I Certificates, ____% Pass-Through
Rate (the "Class A-3 Group I Certificates"),  the $________  aggregate principal
amount of Class A-4 Group I Certificates,  ____%  Pass-Through  Rate (the "Class
A-4 Group I Certificates") and the $________ aggregate principal amount of Class
A-5  Group I  Certificates,  ____%  Pass-Through  Rate (the  "Class  A-5 Group I
Certificates",  and,  collectively with the Class A-1 Group I Certificates,  the
Class A-2 Group I Certificates,  the Class A-3 Group I  Certificates,  Class A-4
Group I  Certificates,  the "Class A Group I  Certificates"),  and the $________
aggregate  principal  amount of Class A-6 Group II Certificates  (the "Class A-6
Group II Certificates")  are senior  certificates as described herein (together,
the "Class A  Certificates").  The Class B  Certificates  are not being  offered
hereby.  Each Class of Class A Certificates will be issued in original principal
amounts of $1,000 and integral  multiples  thereof,  except that one certificate
for each class of Class A Certificates may be issued in a different amount.  The
Trust will also issue a residual  class in each REMIC  created by the Trust (the
"Residual  Certificates")  which are not being offered hereby and will initially
be retained  by the Company or its  affiliates.  The Class A  Certificates,  the
Class B Certificates and the Residual  Certificates are collectively referred to
as the "Certificates".

Payment Dates and Distributions

         On the ____ day of each  month,  or, if such day is not a business  day
then the next succeeding business day, commencing ________,  199_ (each such day
being a "Payment  Date"),  the Trustee  will be required  to  distribute  to the
Owners of record of the Certificates as of the related Record Date, such Owners'
Percentage  Interest in the amounts  required to be distributed to the Owners of
each Class of Certificates on





                                      S-45






such Payment Date. For so long as any Class A Certificate is in book-entry  form
with DTC, the only "Owner" of such Class A  Certificates  will be Cede. See " --
Book-Entry Registration of the Class A Certificates" herein.

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

Flow of Funds and Distributions on the Class A Certificates

         The Principal and Interest Account. The Pooling and Servicing Agreement
requires the Master  Servicer to establish a custodial  account (the  "Principal
and  Interest  Account")  on behalf of the Trustee at a  depository  institution
meeting the requirements set forth in the Pooling and Servicing  Agreement.  The
Pooling and  Servicing  Agreement  requires  the Master  Servicer to deposit all
collections (other than amounts escrowed for taxes and insurance) related to the
Mortgage  Loans to the Principal  and Interest  Account on a daily basis (but no
later than the first business day after receipt). All funds in the Principal and
Interest  Account  can only be  invested  in  Eligible  Investments.  Investment
earnings on funds held in the Principal and Interest Account are for the account
of the Master  Servicer,  and the Master  Servicer will be  responsible  for any
losses.

         The Master  Servicer is required  pursuant to the Pooling and Servicing
Agreement on the  thirteenth  day or, if such day is not a business  day, on the
next following  business day (the  "Remittance  Date") of each month to remit to
the Trustee the  following  amounts with  respect to the Mortgage  Loans in each
Mortgage Loan Group: (i) an amount equal to the sum, without duplication, of (x)
the  aggregate  portions of the  interest  payments  (whether or not  collected)
becoming due on the Mortgage Loans during the immediately  preceding  Remittance
Period, and (y) any Compensating  Interest  calculated at the Coupon Rate on the
related Mortgage Loan, less the Servicing Fee with respect to the Mortgage Loans
serviced by the Master  Servicer  due with respect to such  Mortgage  Loans with
respect to the immediately  preceding Remittance Period (the amount described in
this  clause  (i) for the  Mortgage  Loans  in the  Group I being  the  "Group I
Interest  Remittance  Amount" and the amount in this clause (i) for the Mortgage
Loans in the Group II being the "Group II Interest Remittance Amount"),  (ii) an
amount equal to the sum, without  duplication,  of (x) the aggregate portions of
the  scheduled  principal  payments,  but only to the extent  collected,  on the
Mortgage  Loans during the  immediately  preceding  Remittance  Period,  (y) any
Prepayments,  Insurance  Proceeds and Net Liquidation  Proceeds (but only to the
extent that such Net Liquidation Proceeds do not exceed the principal balance of
the related Mortgage Loan) and Released  Mortgaged  Property  Proceeds,  in each
case only to the extent  collected  on the Mortgage  Loans during the  preceding
Remittance Period and (z) all Loan Purchase Prices and Substitution Amounts with
respect to the related  Mortgage Loans at such  Remittance Date paid or received
by the Master  Servicer for deposit to the Principal  and Interest  Account (the
amount described in this clause (ii) for the Mortgage Loans in the Group I being
the "Group I  Principal  Remittance  Amount"  and the amount  described  in this
clause  (ii) for the  Mortgage  Loans in Group II being the "Group II  Principal
Remittance  Amount").  For any Remittance  Date the Group I Interest  Remittance
Amount and the Group I Principal  Remittance  Amount are together referred to as
the "Group I Monthly  Remittance"  for such  Remittance  Date,  and the Group II
Interest  Remittance  Amount and the Group II  Principal  Remittance  Amount are
together  referred to as the "Group II Monthly  Remittance"  for such Remittance
Date.  The sum of the  Group I  Interest  Remittance  Amount  and the  Group  II
Interest Remittance Amount is equal to the "Interest Remittance Amount". The sum
of Group I Principal  Remittance  Amount and the Group II  Principal  Remittance
Amount is equal to the "Principal  Remittance  Amount".  For any Remittance Date
the Interest Remittance Amount and the Principal  Remittance Amount are together
referred to as the "Monthly Remittance" for such Remittance Date.

         A  "Remittance  Period"  is the  period  commencing  at the  opening of
business  on the second day of each month and ending at the close of business on
the first day of the following month.






                                      S-46






         Delinquency Advances. The Pooling and Servicing Agreement requires that
if, on any  Remittance  Date,  the amount then on deposit in the  Principal  and
Interest Account from Mortgage Loan collections and relating to interest is less
than the Interest  Remittance Amount applicable to such Remittance Period,  then
the Master  Servicer is  required to deposit  into the  Principal  and  Interest
Account a sufficient  amount of its own funds  ("Delinquency  Advances") to make
such amount equal to such Interest Remittance Amount. The Master Servicer is not
required  to make a  Delinquency  Advance if it believes  that such  Delinquency
Advance will not be recoverable from the related Mortgage Loan. The Trustee,  as
successor Master Servicer, will not be required to make a Delinquency Advance if
it believes  that such  Delinquency  Advance  will not be  recoverable  from the
related Mortgage Loan.

         The Certificate  Account.  The Pooling and Servicing Agreement provides
that the Trustee  shall create and maintain one or more accounts for the purpose
of  funding  distributions  to  the  Owners   (collectively,   the  "Certificate
Account").  The Pooling and Servicing  Agreement provides that the Trustee shall
deposit to the Certificate Account (i) monthly,  the Monthly Remittance received
from the Master  Servicer  on the related  Remittance  Date and (ii) all Insured
Payments received from the Certificate Insurer.

         On each Payment Date, the Trustee shall  withdraw from the  Pre-Funding
Account any earnings received on investment of the Pre-Funding Amount held by it
in the Pre-Funding Account and deposit such earnings in the Certificate Account.
On the , 199_ Payment  Date,  the Trustee shall  withdraw  from the  Pre-Funding
Account  any  funds  theretofore   remaining  and  deposit  such  funds  in  the
Certificate Account.

         On the second  business day prior to each Payment Date, in  preparation
of making  distributions  on such Payment Date, if the Trustee  determines  with
respect to either  Mortgage Loan Group that the Total  Available  Funds to be on
deposit in the Certificate Account with respect to such Mortgage Loan Group will
be  insufficient  to pay the full  amount of the  related  Insured  Distribution
Amount and the fees of the Trustee  and  Certificate  Insurer  for such  Payment
Date,  the  Trustee  will  then  be  required  to  make  a draw  on the  related
Certificate  Insurance  Policy  for  the  deficiency  (the  amount  of any  such
deficiency being the amount of the "Insured Payment" required to be made) and to
deposit  the amount  received  with  respect  to such draw into the  Certificate
Account.

         The Pooling and Servicing  Agreement also  establishes an account,  the
"Supplemental Interest Account," which is held in trust by the Trustee, but does
not constitute a part of the Trust. The Supplemental  Interest Account will hold
certain  amounts and other  property  relating  to the  funding of  Supplemental
Interest Amounts,  if any, to the Owners of the Class A-6 Group II Certificates.
"Supplemental  Interest  Amounts"  are  payments  due on any Payment  Date which
result  from any  shortfall  between  Class  A-6 Group II  Certificate  interest
calculated  at the  Class  A-6  Formula  Pass-Through  Rate,  and such  interest
calculated at the Class A-6 Available Funds Pass-Through Rate.

         Distributions  on the Class A  Certificates.  On each Payment Date, the
Trustee shall be required to make the following disbursements and transfers from
the  Certificate  Account  in the  following  order of  priority,  and each such
transfer and  disbursement  shall be treated as having  occurred  only after all
preceding transfers and disbursements have occurred:

                  (i)   first, the Trustee shall pay first, to itself the 
         Trustee's fees then due;

                 (ii)   second, the Trustee shall pay to the Certificate Insurer
         the premium amount then due;

                (iii) third, the Trustee shall pay, pari passu, to the Owners of
         each of the Class A  Certificates,  the  related  Class A  Distribution
         Amount for such Class and such Payment Date;

                 (iv) fourth,  the Trustee shall distribute any remaining amount
         in the  Certificate  Account  to the  Owners  of the  related  Class  B
         Certificates  and as  otherwise  required by the Pooling and  Servicing
         Agreement.





                                      S-47







         The  Class  A  Group  I  Certificates  have  been  tranched  into  five
"sequential  pay"  Classes,  such that the Class  A-5 Group I  Certificates  are
entitled to receive no principal  distributions  until the Class A-4 Certificate
Principal  Balance has been reduced to zero,  the Class A-4 Group I Certificates
are  entitled  to  receive  no  principal  distributions  until  the  Class  A-3
Certificate  Principal  Balance has been reduced to zero,  the Class A-3 Group I
Certificates are entitled to receive no principal  distributions until the Class
A-2  Certificate  Principal  Balance has been reduced to zero, and the Class A-2
Group I Certificates  are entitled to receive no principal  distributions  until
the Class A-1 Certificate Principal Balance has been reduced to zero.

         The Pooling and  Servicing  Agreement  provides  that to the extent the
Certificate  Insurer makes Insured  Payments,  the  Certificate  Insurer will be
subrogated to the rights of the Owners of the related Class A Certificates  with
respect  to such  Insured  Payments  and shall be  deemed,  to the extent of the
payments so made, to be a registered  Owner of Class A Certificates and shall be
entitled to reimbursement for such Insured Payments,  as provided in the Pooling
and Servicing Agreement.

Calculation of LIBOR

         On the second  business day preceding each Payment Date or, in the case
of the first Payment Date, on the second business day preceding the Closing Date
(each such date, an "Interest  Determination  Date"), the Trustee will determine
the London interbank  offered rate for one-month U.S. dollar deposits  ("LIBOR")
for the next Accrual Period for the Class A-1 Group I Certificates and Class A-6
Group II  Certificates  on the basis of the offered rates of the Reference Banks
for one-month U.S. dollar  deposits,  as such rates appear on the Reuters Screen
LIBO Page, as of 11:00 a.m. (London time) on such Interest  Determination  Date.
As used in this section,  "business day" means a day on which banks are open for
dealing in foreign  currency and exchange in London and New York City;  "Reuters
Screen  LIBO Page"  means the  display  designated  as page "LIBO" on the Reuter
Monitor  Money Rates Service (or such other page as may replace the LIBO page on
that service for the purpose of  displaying  London  interbank  offered rates of
major banks);  and "Reference Banks" means leading banks selected by the Trustee
and  engaged  in  transactions  in  Eurodollar  deposits  in  the  international
Eurocurrency  market (i) with an established  place of business in London,  (ii)
whose  quotations  appear  on the  Reuters  Screen  LIBO  Page  on the  Interest
Determination Date in question,  (iii) which have been designated as such by the
Trustee and (iv) not  controlling,  controlled  by, or be under  common  control
with, the Company or the Trustee.

         On each  Interest  Determination  Date,  LIBOR for the related  Accrual
Period  for the Class  A-6  Group II  Certificates  will be  established  by the
Trustee as follows:

         (a) If on such Interest  Determination Date two or more Reference Banks
provide such offered  quotations,  LIBOR for the related  Accrual Period for the
Class  A-1  Group I and  the  Class  A-6  Group  II  Certificates  shall  be the
arithmetic mean of such offered quotations  (rounded upwards if necessary to the
nearest whole multiple of 1/16%).

         (b) If on such  Interest  Determination  Date fewer than two  Reference
Banks provide such offered quotations,  LIBOR for the related Accrual Period for
the Class A-1  Group I and the  Class  A-6  Group II  Certificates  shall be the
higher of (x) LIBOR as determined on the previous  Interest  Determination  Date
and (y) the Reserve Interest Rate. The "Reserve Interest Rate" shall be the rate
per annum  that the  Trustee  determines  to be either (i) the  arithmetic  mean
(rounded  upwards if  necessary to the nearest  whole  multiple of 1/16%) of the
one-month  U.S.  dollar  lending rates which New York City banks selected by the
Trustee are quoting on the relevant Interest Determination Date to the principal
London offices of leading banks in the London  interbank market or, in the event
that the  Trustee  can  determine  no such  arithmetic  mean,  (ii)  the  lowest
one-month  U.S.  dollar  lending rate which New York City banks  selected by the
Trustee  are quoting on such  Interest  Determination  Date to leading  European
banks.

         The establishment of LIBOR on each Interest  Determination  Date by the
Trustee and the Trustee's  calculation of the rate of interest applicable to the
Class A-1 Group I and the Class A-6 Group II Certificates





                                      S-48






for the related Accrual Period shall (in the absence of manifest error) be final
and  binding.  Each such rate of interest  may be obtained  by  telephoning  the
Trustee at (612) 667-8085.

Subordination of Class B Certificates

         The Class B Certificates  are subordinated to the Class A Certificates.
Such  subordination is intended to enhance the likelihood that the Owners of the
Class A Certificates  will receive full and timely receipt of all amounts due to
them.

         The Pooling and  Servicing  Agreement  requires  that the excess of the
aggregate  principal  balance of the Mortgage  Loans in Group I over the Class A
Certificate   Principal  Balance  for  all  Classes  of  the  Class  A  Group  I
Certificates be maintained at a certain amount (which amount may vary over time)
over the life of the  transaction,  which amount is specified by the Certificate
Insurer. The actual amount of this excess is the "Subordinated Amount" for Group
I, and the  specified  target  amount  of the  excess  at a point in time is the
"Specified Subordinated Amount" for Group I.

         Similarly, the Pooling and Servicing Agreement requires that the excess
of Group II's Pool  Principal  Balance  over the Class A  Certificate  Principal
Balance  for the Class  A-6 Group II  Certificates  be  maintained  at a certain
amount (which amount may vary over time) over the life of the transaction, which
amount is specified by the Certificate Insurer. The actual amount of this excess
is the  "Subordinated  Amount" for Group II, and the specified  target amount of
the excess at a point in time is the "Specified  Subordinated  Amount" for Group
II.

         The  Certificate  Insurer  may permit the  reduction  of the  Specified
Subordinated  Amount  without  the  consent  of, or the giving of notice to, the
Owners of the  related  Class A  Certificates;  provided,  that the  Certificate
Insurer is not then in default; and provided, further, that such reduction would
not  change  materially  the  weighted  average  life  of the  related  Class  A
Certificates or the current rating thereof.

         The Pooling and Servicing  Agreement generally provides that the Owners
of the Class B Certificates will only receive  distributions of principal to the
extent that the actual  related  Subordinated  Amount  exceeds the then  related
Specified  Subordinated  Amount;  i.e.,  to the extent  that there is a level of
subordination  greater than that required by the Certificate Insurer, as will be
the case when the  Specified  Subordinated  Amount  decreases or "steps down" in
accordance with its terms.  Consequently,  unless there exists on any particular
Payment Date such related excess subordination,  the Owners of the related Class
A  Certificates  will  be  entitled  to  receive  100%  of the  principal  to be
distributed  on such  Payment  Date with  respect to the related  Mortgage  Loan
Group.

         The Class B  Certificates  are also  entitled  to  receive  all  excess
interest  available  on any Payment  Date for the related  Mortgage  Loan Group,
i.e., the interest  remitted by the Master  Servicer to the Trustee  relating to
the prior  Remittance  Period  (which  interest  remittance is itself net of the
aggregate  monthly  Servicing  Fees) less the  interest  due and  payable to the
Owners of the related Class A  Certificates,  together with the fees and premium
due and payable to the Trustee and the  Certificate  Insurer  (such  interest to
which the related Class B Certificates are entitled,  the "Class B Interest" for
the related Mortgage Loan Group).

         On each Payment Date the Class B Interest  will be used,  to the extent
available,  to fund any  shortfalls  in amounts due to the Owners of the Class A
Certificates  on such Payment Date. In addition,  to the extent that the related
Specified  Subordinated  Amount increases or "steps up" due to the effect of the
triggers set forth in the definition thereof, or if, due to Realized Losses, the
related  Subordinated  Amount  has been  reduced  below  the  related  Specified
Subordinated  Amount, the Pooling and Servicing  Agreement requires that Class B
Interest  be used to make  payments  of  principal  to the Owners of the Class A
Group I Certificates and the Class A-6 Group II Certificates for the purposes of
accelerating  the  amortization  thereof  relative  to the  amortization  of the
Mortgage Loans in the related Mortgage Loan Group. Such accelerated  payments of
principal  will  be  made  to the  extent  necessary  to  increase  the  related
Subordinated Amount to its then-applicable Specified





                                      S-49






Subordinated Amount. To the extent that, on any Payment Date, the actual related
Subordinated  Amount is less than the related Specified  Subordinated  Amount, a
"Subordination  Deficiency" will exist. The Insurance Agreement defines a "Group
I  Subordination  Deficit"  with respect to a Payment Date to be the amount,  if
any, by which (x) the  aggregate  Certificate  Principal  Balance of the Class A
Group I  Certificates  as of such Payment Date,  and following the making of all
distributions to be made on such Payment Date (except for any payment to be made
as to principal  from  proceeds of the related  Certificate  Insurance  Policy),
exceeds (y) an amount equal to the aggregate  principal balances of the Mortgage
Loans  in the  Group  I as of the  close  of  business  on the  last  day of the
preceding Remittance Period; a "Group II Subordination  Deficit" with respect to
a Payment  Date is the amount,  if any, by which (x) the  aggregate  Certificate
Principal  Balance  of the Class A-6 Group II  Certificates  as of such  Payment
Date, and following the making of all  distributions  to be made on such Payment
Date  (except for any payment to be made as to  principal  from  proceeds of the
related  Certificate  Insurance  Policy)  exceeds  (y) the  aggregate  principal
balances  of the  Mortgage  Loans in the Group II as of the close of business on
the last day of the preceding Remittance Period.

         "Subordination  Increase Amount" means, as of any Payment Date and with
respect to the related Mortgage Loan Group, the lesser of (i) the  Subordination
Deficiency  applicable  to such  Mortgage Loan Group as of such Payment Date and
(ii) the actual  amount  available  to pay the Class B Interest on such  Payment
Date.

         "Subordination  Reduction  Amount"  means,  with respect to any Payment
Date and with respect to the related Mortgage Loan Group, an amount equal to the
lesser of (x) the excess of the actual  Subordinated  Amount  applicable to such
Mortgage Loan Group over the Specified Subordinated Amount for such Payment Date
and (y) the amount  described in clause  (b)(i)(x) of the  definition of Class A
Principal Distribution Amount for such Payment Date.

         Overcollateralization and the Certificate Insurance Policy. The Pooling
and  Servicing  Agreement  requires  the  Trustee to make a claim for an Insured
Payment under the related Certificate Insurance Policy not later than the second
business  day prior to any Payment  Date as to which the Trustee has  determined
that a Subordination Deficit will occur for the purpose of applying the proceeds
of such  Insured  Payment as a payment of principal to the Owners of the Class A
Group I Certificates or Class A-6 Group II Certificates,  as the case may be, on
such  Payment  Date.  The  Certificate  Insurance  Policy is thus similar to the
subordination  provisions  described above insofar as the Certificate  Insurance
Policy guarantees ultimate,  rather than current,  payment of the amounts of any
Realized  Losses to the Holders of the related Class A Group I Certificates  and
Class A-6 Group II  Certificates.  Investors in the Class A Group I Certificates
of each Class and the Class A-6 Group II Certificates should realize that, under
extreme loss or delinquency  scenarios  applicable to the related  Mortgage Loan
Pool, they may temporarily receive no distributions of principal.

Crosscollateralization Provisions

         The Pooling and Servicing  Agreement  further provides that the Class B
Interest  generated by the Group I may be used to fund certain  shortfalls  with
respect to the Group II and vice versa, provided that such Class B Interest must
first be applied to fund certain  required  payments with respect to the related
Mortgage  Loan  Group.  Specifically,  the  Class B  Interest  generated  by one
Mortgage  Loan Group is to be applied in the  following  order of priority:  (i)
first,  to  fund a  Subordination  Increase  Amount  payment  in  response  to a
Subordination Deficit in the related Mortgage Loan Group; (ii) second, to fund a
Subordination  Increase Amount payment in response to a Subordination Deficit or
interest  shortfall in the other  Mortgage  Loan Group;  (iii) third,  to fund a
Subordination Increase Amount payment in response to a Subordination  Deficiency
in the related  Mortgage Loan Group;  and (iv) fourth,  to fund a  Subordination
Increase Amount payment in response to a  Subordination  Deficiency with respect
to the other Mortgage Loan Group.






                                      S-50






Credit Enhancement Does Not Apply to Prepayment Risk

         In general, the protection afforded by the subordination provisions and
by the  Certificate  Insurance  Policy is protection for credit risk and not for
prepayment  risk. The  subordination  provisions may not be adjusted,  nor may a
claim be made under the Certificate Insurance Policy to guarantee or insure that
any  particular  rate of prepayment is experienced by either of the two Mortgage
Loan Groups.

Class A Certificate Distributions and Insured Payments

         No later than the second  business  day prior to each  Payment Date the
Trustee  will be  required  to  determine  the  amounts  to be on deposit in the
Certificate  Account on such Payment Date and following the  application  of the
cross-collateralization  provisions  described above with respect to each of the
two  Mortgage  Loan  Groups,  such  amounts  being the "Group I Total  Available
Funds",   and  the  "Group  II  Total  Available   Funds",   respectively,   or,
collectively,  the "Total  Available  Funds".  If the aggregate  Class A Insured
Distribution  Amount related to the Class A Group I Certificates for any Payment
Date  exceeds  the Group I Total  Available  Funds for such  Payment  Date,  the
Trustee  will be  required  to draw the  amount of such  insufficiency  from the
Certificate Insurer under the Certificate Insurance Policy. Similarly, if on any
Payment Date the Class A Insured  Distribution  Amount  related to the Class A-6
Group II  Certificates  exceeds  the  Group II Total  Available  Funds  for such
Payment  Date,  the  Trustee  will  be  required  to  draw  the  amount  of such
insufficiency  from the  Certificate  Insurer  under the  Certificate  Insurance
Policy.  The Trustee will be required to deposit to the Certificate  Account the
amount of any Insured Payment made by the Certificate  Insurer.  The Pooling and
Servicing  Agreement  provides that amounts which cannot be  distributed  to the
Owners of the  Certificates  as a result of  final,  non-appealable  proceedings
under the United States  Bankruptcy Code or similar  insolvency laws will not be
considered in determining  the amount of Total  Available  Funds with respect to
any Payment Date.

Book-Entry Registration of the Class A Certificates

         The  Class  A  Certificates   will  be  book-entry   certificates  (the
"Book-Entry Certificates").  The Beneficial Certificate Owners may elect to hold
their  Class A  Certificates  through  DTC in the  United  States,  or  CEDEL or
Euroclear (in Europe) if they are participants of such systems ("Participants"),
or indirectly through  organizations which are Participants in such systems. The
Book-Entry  Certificates will be issued in one or more certificates per class of
Class A Certificates  which in the aggregate equal the principal balance of such
Class A  Certificates  and will initially be registered in the name of Cede, the
nominee of DTC.  CEDEL and  Euroclear  will hold omnibus  positions on behalf of
their  Participants  through  customers'  securities  accounts  in  CEDEL's  and
Euroclear's  names on the books of their respective  depositories  which in turn
will hold such positions in customers'  securities accounts in the depositories'
names on the books of DTC.  Citibank will act as depository for CEDEL and Morgan
will act as  depository  for  Euroclear (in such  capacities,  individually  the
"Relevant Depository" and collectively the "European  Depositories").  Investors
may hold such  beneficial  interests in the Book-Entry  Certificates  in minimum
denominations  representing  principal  amounts of $1,000.  Except as  described
below,  no Beneficial  Certificate  Owner will be entitled to receive a physical
certificate representing such Certificate (a "Definitive  Certificate").  Unless
and until Definitive  Certificates  are issued,  it is anticipated that the only
"Owner" of such Class A Certificates will be Cede, as nominee of DTC. Beneficial
Certificate  Owners  will not be Owners as that term is used in the  Pooling and
Servicing  Agreement.  Beneficial  Certificate  Owners  are  only  permitted  to
exercise their rights indirectly through Participants and DTC.

         The   Beneficial   Certificate   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  Certificate  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, or, if the Beneficial Certificate Owner's Financial Intermediary
is not a DTC  Participant,  then  on the  records  of  CEDEL  or  Euroclear,  as
appropriate).





                                      S-51







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

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

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






                                      S-52






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

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

         Euroclear was created in 1968 to hold  securities for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash. Transactions may now be settled in any of 31 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
Payment Date by the Trustee to DTC. DTC will be  responsible  for  crediting the
amount of such payments to the accounts of the  applicable DTC  Participants  in
accordance  with  DTC's  normal   procedures.   Each  DTC  Participant  will  be
responsible for





                                      S-53






disbursing such payment to the Beneficial  Certificate  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  Certificate  Owners  of  the  Book-Entry
Certificates that it represents.

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

         Monthly and annual reports on the Trust provided by the Master Servicer
to Cede,  as nominee of DTC,  may be made  available to  Beneficial  Certificate
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  Certificate
Owners are credited.

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

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

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

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





                                      S-54







Certain Activities

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

General Servicing Procedures

         Acting  directly or through one or more  sub-servicers,  ________  (the
"Master  Servicer") is required to service and  administer the Mortgage Loans in
accordance with the Pooling and Servicing Agreement.

         The Master Servicer in its own name or in the name of a sub-servicer is
authorized and empowered pursuant to the Pooling and Servicing  Agreement (i) to
execute and deliver any and all  instruments of  satisfaction or cancellation or
of partial or full release or  discharge  and all other  comparable  instruments
with respect to the Mortgage Loans and with respect to the  Properties,  (ii) to
institute foreclosure  proceedings or obtain a deed in lieu of foreclosure so as
to effect  ownership  of any  Property in its own name on behalf of the Trustee,
and  (iii) to hold  title in the name of the  Trust to any  Property  upon  such
foreclosure or deed in lieu of  foreclosure on behalf of the Trustee;  provided,
however,  that to the extent  any  instrument  described  in clause (i) would be
delivered by the Master Servicer outside of its ordinary procedures for mortgage
loans  held for its own  account,  the Master  Servicer  is  required,  prior to
executing and delivering such instrument, to obtain the prior written consent of
the Certificate Insurer.

         The Master Servicer,  in its own name or in the name of a Sub-Servicer,
has the right to approve  requests  of  Mortgagors  for  consent to (i)  partial
releases of  Mortgages,  (ii)  alterations,  and (iii)  removal,  demolition  or
division of Properties subject to Mortgages. The Pooling and Servicing Agreement
provides that no such request shall be approved by the Master  Servicer  unless:
(i) (x) the provisions of the related Note and Mortgage have been complied with,
(y) the Combined Loan-to-Value Ratio (which may, for this purpose, be determined
at the  time  of any  such  action  in a  manner  reasonably  acceptable  to the
Certificate   Insurer)   after  any  release   does  not  exceed  the   Combined
Loan-to-Value Ratio set forth for such Mortgage Loan in the Schedule of Mortgage
Loans,  and (z) the lien priority of the related  Mortgage is not  affected;  or
(ii) the Certificate Insurer shall have approved the granting of such request.

         On the tenth day of each month (or the immediately  following  business
day if the tenth day does not fall on a business  day),  the Master  Servicer or
Sub-Servicer  shall send to the Trustee a report  detailing  the payments on the
Mortgage Loans serviced by it in each of the two Mortgage Loan Groups during the
prior Remittance Period.

Collection of Certain Mortgage Loan Payments

         The Master Servicer is required  generally to service the Mortgage Loan
Pool in a prudent manner  consistent  with its general  servicing  standards for
similar  mortgage loans and to make  reasonable  efforts to collect all payments
called for under the terms and provisions of the Mortgage  Loans,  and shall, to
the extent  such  procedures  shall be  consistent  with the  provisions  of the
Pooling and Servicing Agreement,  follow collection  procedures for all Mortgage
Loans at least as rigorous as those the Master  Servicer would take in servicing
loans and in collecting payments thereunder for its own account.

         Consistent with the foregoing,  the Master Servicer, in its own name or
in the name of a Sub-Servicer,  may (i) in its discretion  waive or permit to be
waived  any late  payment  charge or  assumption  fee or any other fee or charge
which the Master Servicer would be entitled to retain as servicing compensation,
(ii) extend the due date for payments  due on a Note for a period (with  respect
to each payment as to which the due date is





                                      S-55






extended) not greater than 125 days after the  initially  scheduled due date for
such payment, and (iii) amend any Note to extend the maturity thereof,  provided
that no maturity shall be extended beyond the maturity date of the Mortgage Loan
with the latest  maturity  date and that no more than 1.0% of the Original  Pool
Balance of the Mortgage Loans shall have a maturity date which has been extended
beyond the maturity date thereof at the Cut-Off Date;  provided that such action
does not violate applicable REMIC provisions.  In the event the Master Servicer,
in its own name or in the name of a  Sub-Servicer,  consents to the deferment of
the due dates for payments due on a Note, the Master Servicer or Sub-Servicer is
nonetheless  required to make payment of any required  Delinquency  Advance with
respect to the  payments so  extended to the same extent as if such  installment
were due, owing and delinquent and had not been deferred.

         Generally   the  Class  A   Certificate   Owners   would   prefer  that
"due-on-sale"  clauses  be  waived  in the  event  of a sale  of the  underlying
Mortgaged  Property,  that extensions and accommodations be made with delinquent
Mortgagors,  and that  liquidations  of Mortgage  Loans be deferred,  since upon
prepayment due to sale or upon liquidation such Owners will receive a payment of
principal in  connection  with such  prepayment  or  liquidation.  If attractive
re-investment  opportunities  are  available  at the time,  Class A  Certificate
Owners  may prefer  that  "due-on-sale"  clauses  not be waived and that no such
extensions,  accommodations  or deferments be made, thus hastening the return of
principal to such Owners.

         Owners do not have the right under the Pooling and Servicing  Agreement
to make decisions with respect to Mortgagor accounts.  Such decisions are in the
nature of mortgage  servicing and the Master Servicer generally has the right to
make such  decisions  without  the  requirement  of consent of the  Owners,  the
Trustee or the  Certificate  Insurer.  The Master  Servicer  will  generally  be
required  under the Pooling and  Servicing  Agreement  to enforce  "due-on-sale"
clauses, and will make decisions with respect to liquidations in accordance with
the Pooling and Servicing Agreement.

         Under certain limited circumstances the Pooling and Servicing Agreement
may require the Master Servicer to obtain the consent of the Certificate Insurer
before taking  certain  actions with respect to defaulted  Mortgage Loans and in
connection  with the  waiver of  "due-on-sale"  clauses.  Since the  Certificate
Insurer's exposure increases,  to the extent of interest accrued, the longer the
liquidation  process,  it is likely to be the case that the Certificate  Insurer
will  favor  quick  liquidations  in those  situations  in which its  consent is
required.  Similarly,  the Certificate  Insurer would favor the enforcement of a
"due-on-sale" clause, since a prepayment in the event of a sale also reduces its
exposure by limiting the accrual of interest.

Principal and Interest Account

         The Master Servicer,  in its own name or in the name of a Sub-Servicer,
is required to deposit to the Principal and Interest  Account all collections on
the  Mortgage  Loans,  certain  proceeds  received  by the  Master  Servicer  in
connection  with  the  termination  of  the  Trust,  Loan  Purchase  Prices  and
Substitution  Amounts  received or paid by the Master  Servicer,  insurance  and
condemnation proceeds received by the Master Servicer,  other amounts related to
the Mortgage  Loans received by the Master  Servicer,  including any income from
REO  Properties  (net of  Servicing  Advances  made  with  respect  to such  REO
Properties),  and  Delinquency  Advances  together  with any  amounts  which are
reimbursable from the Principal and Interest  Account,  but net of the Servicing
Fee with respect to each Mortgage Loan serviced by the Master Servicer and other
servicing  compensation  to the Master  Servicer as permitted by the Pooling and
Servicing Agreement.

         The Master  Servicer  or  Sub-Servicer  may make  withdrawals  from the
Principal and Interest  Account only for the following  purposes:  (a) to effect
the timely  remittance  to the  Trustee  of the  Monthly  Remittance  due on the
Remittance  Date; (b) to withdraw  investment  earnings on amounts on deposit in
the  Principal  and  Interest  Account;  (c) to withdraw  amounts that have been
deposited to the  Principal  and Interest  Account in error;  (d) to pay certain
miscellaneous  amounts  over to the Company and (e) to clear and  terminate  the
Principal and Interest Account.






                                      S-56






         On each  Remittance  Date the Master  Servicer and any  Sub-Servicer is
required to remit the Monthly  Remittance  amount  inclusive of all  Delinquency
Advances and Compensating Interest to the Trustee by wire transfer, or otherwise
make funds available in immediately available funds.

Servicing Advances

         The Pooling and Servicing  Agreement  obligates the Master  Servicer to
pay all reasonable and customary  "out-of-pocket"  costs and expenses (including
reasonable legal fees) incurred in the performance of its servicing  obligations
including,  but not limited to, the cost of (i) preservation expenses,  (ii) any
enforcement  or  judicial  proceedings,   including   foreclosures,   (iii)  the
management  and  liquidation  of REO Property  (including,  without  limitation,
realtors'  commissions)  and (iv) advances  made for taxes,  insurance and other
charges against a Property.  Each such  expenditure will constitute a "Servicing
Advance". The Master Servicer may recover Servicing Advances from the Mortgagors
to the extent  permitted by the Mortgage Loans or, if not theretofore  recovered
from the  Mortgagor  on whose  behalf  such  Servicing  Advance  was made,  from
Liquidation Proceeds realized upon the liquidation of the related Mortgage Loan.
In no case may the Master Servicer recover Servicing Advances from the principal
and interest  payments on any Mortgage Loan or from any amounts  relating to any
other  Mortgage  Loan.  The Master  Servicer is not required to make a Servicing
Advance if it believes that such Servicing  Advance will not be recoverable from
the related Mortgage Loan.

Compensating Interest

         A full month's  interest on each  Mortgage  Loan,  calculated at a rate
equal to such  Mortgage  Loan's Coupon Rate less the Servicing Fee is due to the
Trustee on the  outstanding  principal  balance of each  Mortgage Loan as of the
beginning of each Remittance  Period.  If a Prepayment of a Mortgage Loan occurs
during any calendar month,  any difference  between the interest  collected from
the Mortgagor  during such calendar month and the full month's  interest at such
rate  ("Compensating  Interest")  that is due is required to be deposited by the
Master  Servicer to the  Principal  and Interest  Account  (without any right of
reimbursement therefor) and shall be included in the Monthly Remittance and made
available to the Trustee on the next succeeding Remittance Date.

Maintenance of Insurance

         The Master  Servicer is required to cause to be maintained with respect
to each Mortgage Loan that it services and related  Property a hazard  insurance
policy with a carrier  licensed  in the state in which such  Property is located
that provides for fire and extended coverage,  and which provides for a recovery
by the Trust of insurance  proceeds  relating to such Mortgage Loan in an amount
not less than the least of (i) the outstanding principal balance of the Mortgage
Loan (together in the case of a Junior Mortgage,  with the outstanding principal
balance of the senior lien),  or (ii) the minimum amount  required to compensate
for loss or damage on a  replacement  cost  basis,  or (iii) the full  insurable
value of the premises.

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

         In the event that the Master  Servicer  or a  Sub-Servicer  obtains and
maintains a blanket  policy  insuring  against fire with  extended  coverage and
against flood hazards on all of the Mortgage Loans that it services,





                                      S-57






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

         Pursuant to the Pooling and Servicing  Agreement,  the Master  Servicer
will be required to indemnify the Trust out of its own funds for any loss to the
Trust  resulting  from the Master  Servicer's  failure to maintain  any required
insurance.

Due-on-Sale Clauses

         When a Property  has been or is about to be conveyed by the  Mortgagor,
the Master  Servicer or a Sub- Servicer,  to the extent it has knowledge of such
conveyance  or  prospective  conveyance,  is required to exercise  its rights to
accelerate  the  maturity of the related  Mortgage  Loan under any "due on sale"
clause contained in the related Mortgage or Note;  provided,  however,  that the
Master  Servicer  will  not be  required  to  exercise  any  such  right  if the
"due-on-sale"  clause, in the reasonable  belief of the Master Servicer,  is not
enforceable under applicable law; and provided further, that the Master Servicer
may refrain from exercising any such right if the Certificate  Insurer gives its
prior consent to such non-enforcement.

Realization Upon Defaulted Mortgage Loans

         The Master Servicer,  in its own name or in the name of a Sub-Servicer,
is required to foreclose  upon or otherwise  comparably  effect the ownership in
the name of the Trust,  on behalf of the  Trustee,  of  Properties  relating  to
defaulted   Mortgage  Loans  that  it  services  as  to  which  no  satisfactory
arrangements  can be made for  collection of  delinquent  payments and which the
Master  Servicer has not  purchased  pursuant to its purchase  option  described
below,  unless the Master  Servicer  reasonably  believes  that Net  Liquidation
Proceeds  with respect to such  Mortgage Loan would not be increased as a result
of such  foreclosure  or other action,  in which case such Mortgage Loan will be
charged off and will become a Liquidated  Mortgage Loan. In connection with such
foreclosure or other conversion,  the Master Servicer is required to exercise or
use  foreclosure  procedures  with the same degree of care and skill as it would
exercise or use under the  circumstances in the conduct of its own affairs.  Any
amounts  advanced in  connection  with such  foreclosure  or other  action shall
constitute "Servicing Advances".

         The Master Servicer,  in its own name or in the name of a Sub-Servicer,
is required to sell any REO Property  within 23 months of its acquisition by the
Trustee,  unless  the  Master  Servicer  obtains  for the  Trustee an opinion of
counsel experienced in federal income tax matters,  addressed to the Trustee and
the Master  Servicer,  to the effect  that the  holding by the Trust of such REO
Property for a greater  specified  period will not result in the  imposition  of
taxes on  "prohibited  transactions"  of the Trust as defined in Section 860F of
the Code or cause the Trust to fail to qualify as a REMIC.

         In accordance with the Pooling and Servicing  Agreement,  if the Master
Servicer  has  actual  knowledge  that  a  Property  which  it is  contemplating
acquiring  in  foreclosure   or  by  deed  in  lieu  of   foreclosure   contains
environmental  or hazardous  waste risks known to it, the Master  Servicer shall
notify the Certificate  Insurer and the Trustee prior to acquiring the Property.
The Master  Servicer is not  permitted to take any action with respect to such a
Property without the prior written approval of the Certificate Insurer.






                                      S-58






         The Master  Servicer  is required to  determine,  with  respect to each
defaulted Mortgage Loan that it services, when it has recovered, whether through
trustee's sale,  foreclosure sale or otherwise,  all amounts, if any, it expects
to recover from or on account of such defaulted  Mortgage  Loan,  whereupon such
Mortgage Loan shall become a "Liquidated Mortgage Loan".

Servicing Compensation

         As  compensation  for its  servicing  activities  under the Pooling and
Servicing Agreement,  the Master Servicer shall be entitled to retain the amount
of the  Servicing  Fee with  respect  to each  Mortgage  Loan that it  services.
Additional  servicing  compensation  in the  form of  release  fees,  bad  check
charges,  assumption fees, late payment charges, and any other servicing-related
fees,  and  similar  items may,  to the extent  collected  from  Mortgagors,  be
retained by the Master Servicer.

Annual Statement as to Compliance

         The Master Servicer is required to deliver,  on its own behalf,  to the
Trustee,  the Company and the Certificate  Insurer, on or before the last day of
April of each year,  commencing in 1997, an Officer's Certificate stating, as to
each signer thereof,  that (i) a review of the activities of the Master Servicer
during such  preceding  calendar year and of  performance  under the Pooling and
Servicing Agreement has been made under such officer's supervision,  and (ii) to
the best of such officer's knowledge,  based on such review, the Master Servicer
has fulfilled all its obligations under the Pooling and Servicing  Agreement for
such  year,  or,  if there  has been a default  in the  fulfillment  of all such
obligations,  specifying  each such default known to such officer and the nature
and status  thereof  including  the steps being taken by the Master  Servicer to
remedy such default.

Annual Independent Certified Public Accountants' Reports

         On or before  the last day of April of each year,  commencing  in 1997,
the Master Servicer is required to cause to be delivered,  on its own behalf, to
the  Trustee  and the  Certificate  Insurer  a letter  or  letters  of a firm of
independent,  nationally  recognized  certified  public  accountants  reasonably
acceptable to the  Certificate  Insurer stating that such firm has, with respect
to the Master Servicer's overall servicing  operations (i) performed  applicable
tests in  accordance  with the  compliance  testing  procedures  as set forth in
Appendix  3 of  the  Audit  Guide  for  Audits  of  HUD  Approved  Nonsupervised
Mortgagees or (ii) examined such operations in accordance with the  requirements
of the Uniform  Single  Audit  Program for  Mortgage  Bankers,  and stating such
firm's conclusions relating thereto.

Assignment of Agreement

         The Master  Servicer may not assign its  obligations  under the Pooling
and  Servicing  Agreement,  in whole  or in part,  unless  it shall  have  first
obtained  the written  consent of the Company,  the Trustee and the  Certificate
Insurer;  provided,  however,  that  any  assignee  must  meet  the  eligibility
requirements  set forth in the Pooling and  Servicing  Agreement for a successor
Master Servicer.

Removal and Resignation of the Master Servicer; Events of Default

         The  Certificate  Insurer,  or  with  the  consent  of the  Certificate
Insurer,  the Company or the Owners of Class A Certificates owning a majority in
Percentage  Interest in the Class A Certificates  may remove the Master Servicer
upon  the  occurrence  of  any of the  following  events  (each,  an  "Event  of
Default"):

                     (i) The Master  Servicer  shall (I) apply for or consent to
         the  appointment  of a receiver,  trustee,  liquidator  or custodian or
         similar  entity with respect to itself or its  property,  (II) admit in
         writing its  inability  to pay its debts  generally as they become due,
         (III) make a general  assignment for the benefit of creditors,  (IV) be
         adjudicated bankrupt or insolvent,  (V) commence a voluntary case under
         the federal  bankruptcy  laws of the United States of America or file a
         voluntary petition or





                                      S-59






         answer  seeking  reorganization,  an  arrangement  with creditors or an
         order for relief or seeking to take  advantage of any insolvency law or
         file an answer  admitting the material  allegations of a petition filed
         against it in any bankruptcy,  reorganization or insolvency  proceeding
         or (VI)  cause  corporate  action to be taken by it for the  purpose of
         effecting any of the foregoing; or

                    (ii) If without the application,  approval or consent of the
         Master  Servicer,  a  proceeding  shall be  instituted  in any court of
         competent   jurisdiction,   under  any  law  relating  to   bankruptcy,
         insolvency,  reorganization or relief of debtors, seeking in respect of
         the  Master  Servicer  an  order  for  relief  or  an  adjudication  in
         bankruptcy,  reorganization,  dissolution,  winding up, liquidation,  a
         composition or arrangement with creditors, a readjustment of debts, the
         appointment of a trustee, receiver,  liquidator or custodian or similar
         entity with respect to the Master Servicer or of all or any substantial
         part of its assets,  or other like relief in respect  thereof under any
         bankruptcy  or  insolvency  law,  and,  if  such  proceeding  is  being
         contested  by the Master  Servicer  in good  faith,  the same shall (A)
         result in the entry of an order for relief or any such  adjudication or
         appointment or (B) continue undismissed or pending and unstayed for any
         period of sixty (60) consecutive days; or

                   (iii) The Master  Servicer  shall fail to perform  any one or
         more of its  obligations  under the  Pooling  and  Servicing  Agreement
         (other than its obligations referenced in clauses (vi) and (vii) below)
         and shall continue in default  thereof for a period of thirty (30) days
         after  the  earlier  to occur  of (x) the  date on which an  authorized
         officer of the Master Servicer knows or reasonably  should know of such
         failure or (y) receipt by the Master  Servicer  of a written  notice by
         the Trustee,  any Owner, the Company or the Certificate Insurer of said
         failure; or

                    (iv) The  Master  Servicer  shall fail to cure any breach of
         any of its  representations and warranties set forth in the Pooling and
         Servicing   Agreement  which  materially  and  adversely   affects  the
         interests of the Owners or  Certificate  Insurer for a period of thirty
         (30) days  after  the  earlier  of (x) the date on which an  authorized
         officer of the Master Servicer knows or reasonably  should know of such
         breach or (y) receipt by the Master  Servicer of a written  notice from
         the Trustee,  any Owner, the Company or the Certificate Insurer of such
         breach;

                     (v) If the Certificate Insurer pays out any money under the
         Certificate  Insurance Policy, or if the Certificate  Insurer otherwise
         funds any shortfall with its own money,  because the amounts  available
         to  the  Trustee  (other  than  from  the   Certificate   Insurer)  are
         insufficient   to  make   required   distributions   on  the   Class  A
         Certificates;

                    (vi) The failure by the Master Servicer to make any required
         Servicing  Advance for a period of 30 days following the earlier of (x)
         the date on which an authorized officer of the Master Servicer knows or
         reasonably  should  know of such  failure or (y)  receipt by the Master
         Servicer of a written notice from the Trustee,  any Owner,  the Company
         or the Certificate Insurer of such failure;

                   (vii)  The  failure  by  the  Master  Servicer  to  make  any
         required Delinquency Advance or to pay any Compensating  Interest or to
         pay over the Monthly Remittance; or

                  (viii) If the  delinquency  or loss levels  applicable  to the
         Mortgage Loans serviced by the Master Servicer exceed certain "trigger"
         levels set forth in the Pooling and Servicing Agreement;

provided, however, that (x) prior to any removal of the Master Servicer pursuant
to clauses (ii) through (iv) and (vi) above, any applicable grace period granted
by any such clause shall have expired  prior to the time such  occurrence  shall
have been  remedied  and (y) in the event of the  refusal  or  inability  of the
Master Servicer to comply with its obligations  described in clause (vii) above,
such removal shall be effective  (without the  requirement  of any action on the
part of the Company, the Trustee or the Certificate Insurer) at 4 p.m. (New York
City time) on the second  business  day  following  the day on which the Trustee
notifies the Master  Servicer that a required  amount  described in clause (vii)
above has not been received by the Trustee, unless the





                                      S-60






required  amount  described in clause (vii) above is paid by the Master Servicer
prior to such time.  Upon the  Trustee's  determination  that a required  amount
described  in clause (vii) above has not been made by the Master  Servicer,  the
Trustee  shall so notify the Master  Servicer,  the Company and the  Certificate
Insurer as soon as is reasonably practical.

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

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

Successor Master Servicer

         Upon removal or  resignation  of ________ as Master  Servicer under the
Pooling  and  Servicing  Agreement,  the  Trustee  (x) may  solicit  bids  for a
successor  Master  Servicer under the Pooling and Servicing  Agreement,  and (y)
pending the  appointment  of a successor  Master  Servicer under the Pooling and
Servicing  Agreement,  as a result of soliciting such bids, is required to serve
as Master  Servicer under the Pooling and Servicing  Agreement,  unless ________
has been removed  without  cause,  in which event the Trustee  prior to any such
removal  must  designate  a  successor  Master  Servicer  under the  Pooling and
Servicing Agreement acceptable to the Certificate Insurer. The Trustee, if it is
unable to obtain a qualifying  bid and is prevented by law from acting as Master
Servicer under the Pooling and Servicing  Agreement,  may appoint, or petition a
court of  competent  jurisdiction  to  appoint,  any  housing  and home  finance
institution, bank or mortgage servicing institution which has been designated as
an approved seller-servicer by FNMA or FHLMC for first and second mortgage loans
and having equity of not less than $15,000,000, as determined in accordance with
generally  accepted  accounting  principles,  and acceptable to the  Certificate
Insurer.

         The Trustee, or any other successor Master Servicer,  upon assuming the
duties of the Master  Servicer,  is required  immediately to make payment of all
Compensating Interest and all Delinquency Advances which the Master Servicer has
theretofore  failed to remit  with  respect  to the  Mortgage  Loans;  provided,
however, that if the Trustee is acting as successor Master Servicer, the Trustee
is only  required  to  make  Delinquency  Advances  (including  the  Delinquency
Advances described in this sentence) if, in the Trustee's  reasonable good faith
judgment,  such  Delinquency  Advances will  ultimately be recoverable  from the
related Mortgage Loans.

Investment of Accounts

         All or a portion of the Principal and Interest Account, the Certificate
Account  and any other  account  which may be  created  by the  Trustee,  may be
invested and reinvested in one or more Eligible  Investments bearing interest or
sold at a discount. The bank serving as Trustee or any affiliate thereof, may be
the obligor on any  investment  in any Account which  otherwise  qualifies as an
Eligible Investment. No investment in any Account held by the Trustee may mature
later than the business day immediately  preceding the next  succeeding  Payment
Date;  provided,  however,  that if the  investment is an investment of the bank
serving as Trustee, then it may mature on the Payment Date.

         The  Trustee  will  not in any  way be held  liable  by  reason  of any
insufficiency in any Account resulting from any loss on any Eligible  Investment
included  therein  (except to the extent that the bank serving as Trustee is the
obligor thereon).






                                      S-61






         All  income  or other  gain from  investments  in any  Account  will be
required to be deposited in such Account immediately upon receipt,  and any loss
resulting from such investments will be required to be charged to such Account.

Eligible Investments

         The  Pooling  and Servicing Agreement defines the following as Eligible
Investments:

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

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

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

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

                  (e) Federal funds,  certificates  of deposit,  time and demand
         deposits,  and bankers'  acceptances (having original maturities of not
         more  than  365  days)  of  any  domestic  bank,  the  short-term  debt
         obligations  of which  have been  rated A-1 or better by S&P and P-1 by
         Moody's.

                  (f) Deposits of any bank or savings and loan association which
         has  combined  capital,  surplus  and  undivided  profits  of at  least
         $50,000,000  which deposits are not in excess of the applicable  limits
         insured by the Bank Insurance Fund or the Savings Association Insurance
         Fund of the FDIC,  provided that the long-term deposits of such bank or
         savings and loan association are rated at least "BBB" by S&P and "Baa3"
         by Moody's.

                  (g) Commercial paper (having  original  maturities of not more
         than 270 days) rated A-1 or better by S&P and P-1 by Moody's.

                  (h)  Investments in money market funds rated AAAm or AAAm-G by
         S&P and Aaa or P-1 by Moody's.

                  (i) Such other investments as have been approved in writing by
         S&P, Moody's and the Certificate Insurer.

         provided  that no instrument  described  above is permitted to evidence
either the right to  receive  (a) only  interest  with  respect  to  obligations
underlying such instrument or (b) both principal and interest  payments  derived
from  obligations  underlying  such  instrument  and the interest and  principal
payments  with  respect to such  instrument  provided a yield to maturity at par
greater than 120% of the yield to maturity at par of the underlying obligations;
and provided,  further, that no instrument described above may be purchased at a
price  greater than par if such  instrument  may be prepaid or called at a price
less than its purchase price prior to stated maturity.






                                      S-62






Amendments

         The  Trustee,  the Master  Servicer and the Company may at any time and
from time to time, with the prior written consent of the Certificate Insurer but
without the consent of the Owners,  amend the Pooling and  Servicing  Agreement,
for the purposes of (a) curing any ambiguity, or correcting or supplementing any
provision  of any such  agreement  which  may be  inconsistent  with  any  other
provision of such  agreement,  (b) if  accompanied  by an  approving  opinion of
counsel  experienced  in federal  income tax matters,  removing the  restriction
against the transfer of a Residual  Certificate to a  Disqualified  Organization
(as such term is defined in the Code) or (c) complying with the  requirements of
the Code;  provided,  however,  that such action  shall not, as  evidenced by an
opinion of counsel delivered to the Trustee, materially and adversely affect the
interests of any Owner or materially and adversely  affect  (without its written
consent) the rights and interests of the Certificate Insurer.

         The Pooling and Servicing Agreement may also be amended by the Trustee,
the Master Servicer and the Company, as applicable, at any time and from time to
time, with the prior written approval of the Certificate Insurer and of not less
than 66 2/3% of the  Percentage  Interest  represented by each affected Class of
Certificates  then  outstanding,  for the  purpose of adding any  provisions  or
changing  in any  manner or  eliminating  any of the  provisions  thereof  or of
modifying in any manner the rights of the Owners thereunder;  provided, however,
that no such  amendment  shall (a)  change in any manner the amount of, or delay
the  timing of,  payments  which are  required  to be  distributed  to any Owner
without the consent of the Owner of such Certificate or (b) change the aforesaid
percentages  of  Percentage  Interest  which are required to consent to any such
amendments,  without the consent of the Owners of all  Certificates of the Class
or Classes affected then outstanding.  Any such amendment must be accompanied by
an opinion of tax counsel as to REMIC matters.

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

Termination of the Trust

         The  Pooling  and  Servicing  Agreement  provides  that the Trust  will
terminate upon the payment to the Owners of all Certificates  from amounts other
than those available under the Certificate Insurance Policy all amounts required
to be paid to such Owners upon the final payment and other  liquidation  (or any
advance made with respect thereto) of the last Mortgage Loan.

Optional Termination By the Company

         At its option,  the Company  may  purchase  from the Trust all (but not
fewer  than  all)  remaining  Mortgage  Loans and other  property,  acquired  by
foreclosure,  deed in lieu of foreclosure,  or otherwise,  then constituting the
Trust Estate,  and thereby effect early retirement of the  Certificates,  on any
Payment Date when the Pool Principal Balance has declined to ten percent or less
of the Original Pool Principal Balance.

         The termination of the Trust by the preceding method is equivalent to a
prepayment of all the Mortgage Loans and a liquidation of the Trust.  The Owners
of the Class A Certificates would receive from the proceeds of such purchase any
interest  owed and the  Owners of the Class A  Certificates  would  receive  any
principal not yet paid, in the order of priority set forth under "Description of
Certificates  --  Distributions  on  Class  A  Certificates".   Consequently,  a
termination  of the Trust pursuant to the preceding  methods,  if purchased at a
price  in  excess  of  par,  reduces  the  yield  to  maturity  on the  Class  A
Certificates.

Auction Sale

         The Pooling and Servicing  Agreement  requires that, within ninety days
following  the  Company  Optional  Termination  Date,  if the  Company  has  not
exercised its optional  termination right by such date, the Trustee solicit bids
for the purchase of all Mortgage Loans remaining in the Trust. In the event that
satisfactory





                                      S-63






bids are received as described in the Pooling and Servicing  Agreement,  the net
sale proceeds will be  distributed to  Certificateholders,  in the same order of
priority  as  collections   received  in  respect  of  the  Mortgage  Loans.  If
satisfactory  bids are not  received,  the  Trustee  shall  decline  to sell the
Mortgage Loans and shall not be under any obligation to solicit any further bids
or otherwise  negotiate  any further sale of the Mortgage  Loans.  Such sale and
consequent termination of the Trust must constitute a "qualified liquidation" of
each REMIC  established by the Trust under Section 860F of the Internal  Revenue
Code of 1986, as amended,  including,  without limitation,  the requirement that
the qualified liquidation takes place over a period not to exceed 90 days.

                                   THE TRUSTEE

         Pursuant to the Pooling and Servicing Agreement, ______________________
will serve as trustee of the Trust.  The Pooling and  Servicing  Agreement  sets
forth provisions regarding the Trustee, certain of which are summarized below.

Certain Covenants of the Trustee

         Withholding. The Trustee is required to comply with all requirements of
the Code or any  applicable  state or local law with respect to the  withholding
from any  distributions  made by it to any Owner of any  applicable  withholding
taxes imposed thereon and with respect to any applicable reporting  requirements
in connection therewith.

         Unclaimed  Moneys.  Any  money  held by the  Trustee  in trust  for the
payment of any amount due with respect to any Class A Certificate  and remaining
unclaimed for the period then  specified in the escheat laws of the State of New
York after such amount has become due and payable will be  discharged  from such
trust  and be paid to the  Company,  and the Owner of such  Class A  Certificate
shall thereafter, as an unsecured general creditor, look only to the Company for
payment  thereof (but only to the extent of the amounts so paid to the Company),
and all liability of the Trustee with respect to such trust money will thereupon
cease;  provided,  however, that the Trustee,  before being required to make any
such payment,  may at the expense of the Company cause to be published  once, in
the eastern edition of The Wall Street  Journal,  notice that such money remains
unclaimed and that, after a date specified therein, which shall be not less than
30 days from the date of such  publication,  any unclaimed balance of such money
then  remaining  will be paid to the  Company.  The  Trustee  may also adopt and
employ,  at  the  expense  of  the  Company,   any  other  reasonable  means  of
notification  of such payment  (including  but not limited to mailing  notice of
such  payment to Owners whose right to or interest in moneys due and payable but
not claimed is determinable  from the Register at the last address of record for
each such Owner).

         Protection  of Trust Estate.  The trust estate (the "Trust  Estate") of
the Trust primarily  consists of (i) the Mortgage Loans, (ii) all moneys held in
the Accounts and (iii) the Certificate Insurance Policy. The Trustee is required
to hold the Trust  Estate in Trust  for the  benefit  of the  Owners  and,  upon
request  of  and at  the  expense  of the  Company  and  at the  expense  of the
requesting  party,  will  from  time  to  time  execute  and  deliver  all  such
supplements and amendments to the Pooling and Servicing  Agreement,  instruments
of further assurance and other instruments, and will take such other action upon
such request as it deems reasonably necessary or advisable,  to more effectively
hold in trust all or any portion of the Trust Estate.

         The Trustee  has the power to  enforce,  and is required to enforce the
obligations  of the other  parties to the Pooling  and  Servicing  Agreement  by
action,  suit or proceeding at law or equity,  and also has the power to enjoin,
by action or suit, any acts or occurrences which may be unlawful or in violation
of the rights of the Owners; provided,  however, that nothing in the Pooling and
Servicing  Agreement requires any action by the Trustee unless the Trustee shall
first  (i) have  been  furnished  indemnity  satisfactory  to it and  (ii)  when
required by the Pooling and  Servicing  Agreement,  have been  requested to take
such action by the Owners.






                                      S-64






         Performance and  Enforcement of Obligations.  The Pooling and Servicing
Agreement  provides  that the Trustee is under no  obligation to exercise any of
the rights or powers vested in it by the Pooling and Servicing  Agreement at the
request or direction of any of the Owners, unless such Owners shall have offered
to the Trustee reasonable security or indemnity against the costs,  expenses and
liabilities  which might be incurred by it in  compliance  with such  request or
direction.

         The  Trustee  may  execute  any of the rights or powers  granted by the
Pooling and Servicing Agreement or perform any duties thereunder either directly
or by or through  agents or attorneys,  and the Trustee is  responsible  for any
misconduct  or  negligence  on the part of any agent or attorney  appointed  and
supervised with due care by it thereunder.

         Pursuant  to the Pooling and  Servicing  Agreement,  the Trustee is not
liable  for any  action  it  takes  or  omits  to take in good  faith  which  it
reasonably  believes to be authorized by an authorized  officer of any person or
within its rights or powers under the Pooling and Servicing Agreement.

         The  Pooling and  Servicing  Agreement  provides  that no Owner has any
right to institute any  proceeding,  judicial or otherwise,  with respect to the
Pooling and Servicing Agreement or the Certificate  Insurance Policy, or for the
appointment of a receiver or trustee under the Pooling and Servicing  Agreement,
unless:

                  (1) such  Owner has  previously  given  written  notice to the
         Company,  the  Certificate  Insurer  and the  Trustee  of such  Owner's
         intention to institute such proceeding;

                  (2)  the  Owners  of not  less  than  25%  of  the  Percentage
         Interests  represented  by any  Class  of  Class  A  Certificates  then
         outstanding or, if there are no Class A Certificates  then outstanding,
         by such  Percentage  Interest  represented  by the Class B Certificates
         then  outstanding,  shall have made  written  request to the Trustee to
         institute  such  proceeding  in its own name as  representative  of the
         Owners;

                  (3)  such  Owner  or  Owners  have   offered  to  the  Trustee
         reasonable indemnity against the costs,  expenses and liabilities to be
         incurred in compliance with such request;

                  (4) the Trustee for 30 days after its receipt of such  notice,
         request  and  offer  of  indemnity,   has  failed  to  institute   such
         proceeding; and

                  (5) no direction  inconsistent  with such written  request has
         been given to the Trustee  during such 60-day period by the Owners of a
         majority of the Percentage Interests represented by each Class of Class
         A  Certificates   then   outstanding  or,  if  there  are  no  Class  A
         Certificates  then  outstanding,   by  a  majority  of  the  Percentage
         Interests represented by the Class B Certificates then outstanding.

         The Pooling and Servicing Agreement provides that no one or more Owners
shall  have any  right in any  manner  whatever  by virtue  of,  or by  availing
themselves  of, any provision of the Pooling and Servicing  Agreement to affect,
disturb  or  prejudice  the  rights of any other  Owner of the same  Class or to
obtain or to seek to obtain  priority or preference  over any other Owner of the
same Class or to enforce any right under the  Pooling and  Servicing  Agreement,
except in the manner  herein  provided and for the equal and ratable  benefit of
all the Owners of the same Class.

         In the event the Trustee receives conflicting or inconsistent  requests
and indemnity from two or more groups of Owners,  each  representing less than a
majority of the applicable Class of  Certificates,  the Trustee shall follow the
directions of the Certificate Insurer.

         The  Certificate  Insurer  or,  with  the  consent  of the  Certificate
Insurer,  the Owners of a majority of the  Percentage  Interests  represented by
each Class of Class A Certificates  then outstanding or, if there are no Class A
Certificates  then  outstanding,  by such majority of the  Percentage  Interests
represented by the Class B





                                      S-65






Certificates  then  outstanding,  may  direct  the  time,  method  and  place of
conducting any  proceeding for any remedy  available to the Trustee with respect
to the  Certificates  or exercising any trust or power  conferred on the Trustee
with respect to the  Certificates  or the Trust Estate  provided  that: (1) such
direction  is not in  conflict  with  any rule of law or with  the  Pooling  and
Servicing   Agreement;   (2)  the  Trustee  has  been  provided  with  indemnity
satisfactory  to it; and (3) the Trustee may take any other action deemed proper
by the Trustee which is not inconsistent with such direction; provided, however,
that the Trustee need not take any action which it  determines  might involve it
in liability or may be unjustly prejudicial to the Owners not so directing.

         Disposition  of Trust Estate.  The Trustee  covenants not to permit the
Trust to sell,  transfer,  exchange  or  otherwise  dispose  of any of the Trust
Estate except as expressly permitted by the Pooling and Servicing Agreement.

         Reporting Requirements. On each Payment Date the Trustee is required to
report in writing to each Owner: (i) the amount of the distribution with respect
to the  Class  A  Certificates,  the  Class  B  Certificates  and  the  Residual
Certificates;  (ii) the amount of such  distributions  allocable  to  principal,
separately  identifying  the  aggregate  amount  of  any  Prepayments  or  other
recoveries of principal included therein; (iii) the amount of such distributions
allocable to interest;  (iv) the amount of such  distributions  allocable to the
Class A Carry-Forward Amount or the Class B Carry-Forward Amount; (v) the amount
of any Insured  Payment made with respect to such Payment Date; (vi) the Class A
Principal Balance as of such Payment Date, together with the principal amount of
each Class A  Certificate  (based on a  Certificate  in the  original  principal
amount of $1,000)  then  outstanding,  in each case after  giving  effect to any
payment of principal on such Payment Date;  (vii) the Class B Principal  Balance
as of such Payment  Date,  together  with the  principal  amount of each Class B
Certificate  (based on a Certificate in the original principal amount of $1,000)
then  outstanding,  in each case after giving effect to any payment of principal
on such Payment Date; (viii) the total of any Substitution  Amounts and any Loan
Purchase Prices included in such distribution;  (ix) the amount of the Servicing
Fee paid with respect to such Payment Date; and (x) the  Subordinated  Amount as
of such Payment Date.


Removal of Trustee for Cause

         The Trustee may be removed upon the  occurrence of any of the following
events  (whatever the reason for such event and whether it shall be voluntary or
involuntary  or be effected  by  operation  of law or pursuant to any  judgment,
decree  or  order  of  any  court  or  any  order,  rule  or  regulation  of any
administrative or governmental body):

                  (1)  the  Trustee  shall  fail  to  distribute  to the  Owners
         entitled thereto on any Payment Date amounts available for distribution
         in accordance with the terms of the Pooling and Servicing Agreement; or

                  (2) the Trustee shall fail in the  performance  of, or breach,
         any covenant or  agreement of the Trustee in the Pooling and  Servicing
         Agreement,  or if any representation or warranty of the Trustee made in
         the Pooling and  Servicing  Agreement  or in any  certificate  or other
         writing  delivered  pursuant  thereto or in connection  therewith shall
         prove to be incorrect  in any material  respect as of the time when the
         same shall have been made, and such failure or breach shall continue or
         not be cured  for a period  of 30 days  after,  there  shall  have been
         given,  by registered or certified  mail, to the Trustee by the Company
         or by the  Certificate  Insurer or by the Owners of at least 25% of the
         aggregate  Percentage  Interest  represented  by any  Class  of Class A
         Certificates then outstanding, or, if there are no Class A Certificates
         then outstanding,  by such Percentage Interest represented by the Class
         B  Certificates  then  outstanding,  a written notice  specifying  such
         failure or breach and requiring it to be remedied; or

                  (3)  certain insolvency events related to the Trustee.






                                      S-66






         If any event  described  above  occurs and is  continuing,  then and in
every  such case (x) the  Company  or the  Certificate  Insurer  or (y) with the
consent of the Certificate Insurer, the Owners of a majority Percentage Interest
represented  by any  Class of Class A  Certificates  or, if there are no Class A
Certificates then outstanding,  by such Percentage  Interest  represented by the
Class B  Certificates  then  outstanding,  may  immediately  appoint a successor
trustee.

Liability of the Trustee

         The Trustee,  prior to the  occurrence of an Event of Default and after
the curing of all  Events of  Default  which may have  occurred,  undertakes  to
perform  such duties and only such duties as are  specifically  set forth in the
Pooling and Servicing Agreement. If an Event of Default has occurred and has not
been cured or waived,  the Trustee shall  exercise such of the rights and powers
vested in it by the Pooling and Servicing Agreement,  and use the same degree of
care and skill in its exercise as a prudent  person would  exercise or use under
the  circumstances  in the conduct of such  person's own  affairs.  Prior to the
occurrence  of an Event of  Default,  and after the curing of all such Events of
Default  which may have  occurred,  the Trustee (i)  undertakes  to perform such
duties and only such  duties as are  specifically  set forth in the  Pooling and
Servicing Agreement,  and no implied covenants or obligations shall be read into
the Pooling and Servicing  Agreement against the Trustee and (ii) in the absence
of bad  faith  on its  part,  may  conclusively  rely,  as to the  truth  of the
statements  and  the  correctness  of  the  opinions  expressed  therein,   upon
certificates   or  opinions   furnished   pursuant  to  and  conforming  to  the
requirements of the Pooling and Servicing  Agreement;  provided,  however,  that
such  provisions  do not  protect  the  Trustee or any such  person  against any
liability  which  would  otherwise  be  imposed by reason of  negligent  action,
negligent  failure to act or willful  misconduct in the performance of duties or
by reason of reckless disregard of obligations and duties thereunder.

         The Trustee and any director, officer, employee or agent of the Trustee
may rely and will be protected in acting or refraining from acting in good faith
in reliance on any certificate, notice or other document of any kind prima facie
properly  executed  and  submitted  by the  authorized  officer  of  any  person
respecting any matters arising under the Pooling and Servicing Agreement.


          THE CERTIFICATE INSURANCE POLICY AND THE CERTIFICATE INSURER

General

                      [description of certificate insurer]

Capitalization

         The following  table sets forth the  capitalization  of the Certificate
Insurer as of December  31, 199_ and December  31,  199_,  respectively,  on the
basis of generally accepted accounting principles. No material adverse change in
the  capitalization  of the Certificate  Insurer has occurred since December 31,
199_.



                                                                                    December 31,         December 31,
                                                                                        199_                 199_
                                                                                   -------------        ---------------
                                                                                    (in millions)        (in millions)
                                                                                                       
Unearned Premiums.............................................................          $                    $
Other Liabilities.............................................................
Stockholder's Equity
   Common Stock...............................................................
   Additional Paid-in Capital.................................................
   Net Unrealized Gains/(Losses)..............................................






                                      S-67







                                                                                                        
   Foreign Currency Translation Adjustment....................................
   Retained Earnings..........................................................
Total Stockholder's Equity....................................................
Total Liabilities and Stockholder's Equity....................................               $                   $
                                                                                             ====                ====



         For further financial  information  concerning the Certificate Insurer,
see the audited  financial  statements of the  Certificate  Insurer  included as
Appendix A.

         Copies of the  Certificate  Insurer's  quarterly  and annual  statutory
statements  filed  by the  Certificate  Insurer  with  the  New  York  Insurance
Department    are    available    upon    request    to    ____________________,
____________________, Attention: ____________________. The Certificate Insurer's
telephone number is
- ----------.

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

         An indemnification agreement among the Certificate Insurer, the Company
and the  Underwriters  provides that each of the parties to such  agreement will
indemnify each other for certain liabilities under the 1933 Act.

The Certificate Insurance Policy

         The Company will obtain the Certificate Insurance Policy, issued by the
Certificate  Insurer,  in favor of the Owners of the Class A  Certificates.  The
Certificate  Insurance  Policy provides for 100% coverage of the related Insured
Distribution Amount.

         The Certificate Insurance Policy unconditionally guarantees the payment
of Insured  Payments on the Class A  Certificates.  The  Certificate  Insurer is
required to make Insured Payments to the Trustee as paying agent on the later of
the Payment  Date or on the  business  day next  following  the day on which the
Certificate  Insurer  shall have  received  telephonic  or  telegraphic  notice,
subsequently  confirmed in writing, or written notice by registered or certified
mail, from the Trustee that an Insured Payment is due.

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

         Each Owner of a Class A Certificate  which pays to the bankruptcy court
as a "voidable  preference"  under the United States Bankruptcy Code any amounts
("Preference  Amounts")  theretofore  received  by such Owner on account of such
Class A Certificate will be entitled to receive  reimbursement  for such amounts
from the  Certificate  Insurer,  but only  after  (i)  delivering  a copy to the
Trustee of a final, nonappealable order (a "Preference Order") of a court having
competent  jurisdiction demanding payment of such amount to the bankruptcy court
and (ii) assigning such Owner's claim with respect to such  Preference  Order to
the Certificate Insurer. In no event shall the Certificate Insurer pay more than
one Insured Payment in respect of any Preference Amount.

         The Certificate Insurance Policy is non-cancelable.

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





                                      S-68







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

         The  Certificate  Insurance  Policy does not guarantee to the owners of
the Class A  Certificates  any specific rate of  prepayments of principal of the
Mortgage Loans.  Also, the Certificate  Insurance  Policy does not guarantee the
payment of any Supplemental Interest Amount.

         Pursuant  to the  Pooling  and  Servicing  Agreement,  the  Certificate
Insurer is subrogated to the rights of the Owners of the Class A Certificates to
the extent of any such payment under the Certificate Insurance Policy.

Credit Enhancement Does Not Apply to Prepayment Risk

         In general, the protection afforded by the Certificate Insurance Policy
is protection  for credit risk and not for  prepayment  risk. A claim may not be
made under the Certificate Insurance Policy in an attempt to guarantee or insure
that any particular rate of prepayment is experienced by the Trust.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

REMIC Election

         The Trustee will cause one or more elections to be made with respect to
certain  specified  assets  of the  Trust  as real  estate  mortgage  investment
conduits  ("REMICs")  within the meaning of Code Section 860D.  _______________,
special tax counsel,  will advise that, in its opinion,  for federal  income tax
purposes,  assuming the REMIC elections are made and compliance with the Pooling
and Servicing Agreement, each Class of Class A Certificates will be treated as a
"regular interest" in a REMIC.

         For  federal  income tax  purposes,  regular  interests  in a REMIC are
treated  as debt  instruments  issued  by the  REMIC on the date on which  those
interests  are  created,  and not as  ownership  interests  in the  REMIC or its
assets. Owners of Class A Certificates that otherwise report income under a cash
method of  accounting  will be  required to report  income with  respect to such
Certificates  under an accrual  method.  The prepayment  assumption that will be
used in determining  the rate of accrual of original issue discount on the Class
A Certificates is ___% of the "Prepayment Assumption." See "Maturity, Prepayment
and Yield Considerations"  herein and "Certain Federal Income Tax Considerations
- -- Discount and Premium" in the Prospectus.

         The Owners of Class A-6 Group II Certificates and the related rights to
receive Supplemental Interest Amounts will be treated for tax purposes as owning
two separate investments:  (i) Class A-6 Group II Certificates without the right
to receive  Supplemental  Interest  Amounts  and (ii) the right to  receive  the
Supplemental  Interest  Amounts.  The Owners of Class A-6 Group II  Certificates
must  allocate  the  purchase  price of their  Certificates  between  these  two
investments  based on their  relative  fair market  values.  The purchase  price
allocated to the first investment will be the issue price of the Class A-6 Group
II Certificates  for calculating  accruals of OID (if any). See "Certain Federal
Income Tax Consequences--Discount and Premium" in the Prospectus.





                                      S-69







         An Owner of a Class A-6 Group II Certificate  and the related rights to
receive  Supplemental  Interest  Amounts will be treated for federal  income tax
purposes as having entered into a notional  principal  contract on the date that
it purchases its Certificate. Treasury Regulations under Section 446 of the Code
relating to notional  principal  contracts  (the  "Notional  Principal  Contract
Regulations")  provide that  taxpayers  must  recognize  periodic  payments with
respect to a notional principal contract under the accrual method of accounting.
Any Supplemental Interest Amounts will be periodic payments. Income with respect
to periodic  payments  under a notional  principal  contract  for a taxable year
should constitute  ordinary income. The purchase price allocated to the right to
receive  the  related  Supplemental  Interest  Amounts  will  be  treated  as  a
nonperiodic  payment under the Notional Principal Contract  Regulations.  Such a
nonperiodic payment may be amortized using several methods,  including the level
payment method described in the Notional Principal contract Regulations.

         The  right  to  receive  the  Supplemental  Interest  Amounts  will not
constitute: (i) a "real estate asset" within the meaning of section 858(c)(5)(A)
of the Internal  Revenue  Code (the "Code") if held by a real estate  investment
trust; (ii) a "qualified  mortgage" within the meaning of section  860G(a)(3) of
the Code or a "permitted investment" within the meaning of section 860G(a)(5) of
the  Code  if  held  by  a  REMIC,  or  (iii)  an  asset  described  in  section
7701(a)(19)(C)(xi)  of the Code if held by a  thrift.  Moreover,  other  special
rules may apply to  certain  investors,  including  dealers  in  securities  and
dealers in notional principal contracts.

Taxation of Foreign Investors

         In general,  foreign investors will not be subject to U.S.  withholding
on  income  from the Class A  Certificates.  See  "Certain  Federal  Income  Tax
Considerations  -- Foreign  Investors  --  Grantor  Trust  Securities  and REMIC
Regular Securities" in the Prospectus.

                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"), imposes certain requirements on those employee benefit plans to which
it applies ("ERISA Plan") and on those persons who are fiduciaries  with respect
to such ERISA Plans.  Certain employee benefit plans, such as governmental plans
(as  defined in ERISA  Section  3(32)) and certain  church  plans (as defined in
ERISA  Section  3(33)),  are not subject to ERISA.  In  accordance  with ERISA's
general fiduciary standards, before investing in a Class A Certificate, an ERISA
Plan fiduciary  should  determine  whether such an investment is permitted under
the governing  ERISA Plan  instruments  and is appropriate for the ERISA Plan in
view of its overall investment policy and the composition and diversification of
its portfolio.

         In addition,  provisions of ERISA, and the corresponding  provisions of
the Code,  prohibit  a broad  range of  transactions  involving  assets of ERISA
Plans,  individual  retirement  accounts,  and Keogh plans  covering only a sole
proprietor or partners  (collectively,  the "Plans") and persons  having certain
specified  relationships to such a Plan ("parties in interest" and "disqualified
persons").  Such  transactions  are treated as "prohibited  transactions"  under
Sections  406 and 407 of ERISA and excise taxes are imposed upon such persons by
Section 4975 of the Code.  Certain  affiliates of the Originators,  the Company,
the Master Servicer,  any Sub- Servicer,  and of the Trustee might be considered
"parties in interest" or  "disqualified  persons" with respect to a Plan. If so,
the  acquisition or holding of Class A Certificates by or on behalf of such Plan
could be  considered  to give  rise to a  "prohibited  transaction"  within  the
meaning of ERISA or the Code unless an exemption is available.  Furthermore,  if
an investing  Plan's  assets were deemed to include an interest in the assets of
the Mortgage Loans which  constitute the Trust Estate and not merely an interest
in the Class A  Certificates,  transactions  occurring  in the  servicing of the
Mortgage Loans might constitute prohibited transactions unless an administrative
exemption applies.

         The DOL has issued to ____________________ an administrative exemption,
Prohibited  Transaction  Exemption  _____  (the  "Exemption"),  which  generally
exempts from the application of the prohibited transaction provisions of Section
406(a),  Section  406(b)(1) and Section  406(b)(2) of ERISA and the excise taxes
imposed





                                      S-70






pursuant to Sections 4975(a) and (b) of the Code, certain transactions  relating
to the  servicing  and  operation  of asset pools,  including  pools of mortgage
loans,  and  the  purchase,  sale  and  holding  of  asset-backed   pass-through
certificates,   including  pass-through  certificates  evidencing  interests  in
mortgage   loans,   such  as  the   Class   A   Certificates   underwritten   by
____________________  and  certain  of its  affiliates,  provided  that  certain
conditions set forth in the Exemption are satisfied.

         If the general conditions of Section II of the Exemption are satisfied,
the Exemption may provide an exemption from the restrictions imposed by Sections
406(a)  and  407(a) of ERISA (as well as the excise  taxes  imposed by  Sections
4975(a)  and (b) of the Code by reason of Section  4975(c)(1)(A)  through (D) of
the Code) in connection  with the direct or indirect sale,  exchange or transfer
of Class A  Certificates  by Plans in the  initial  issue of  Certificates,  the
holding of Class A Certificates  by Plans or the direct or indirect  acquisition
or  disposition  in the  secondary  market  of Class A  Certificates  by  Plans.
However, no exemption is provided from the restrictions of Section 406(a)(1)(E),
406(a)(2)  and  407 of  ERISA  for  the  acquisition  or  holding  of a  Class A
Certificate on behalf of an "Excluded  Plan"  (defined  below) by any person who
has  discretionary  authority or renders  investment  advice with respect to the
assets of such  Excluded  Plan.  For  purposes of the Class A  Certificates,  an
Excluded  Plan is a Plan  sponsored  by (1)  the  Underwriters,  (2) the  Master
Servicer and any Sub- Servicer,  (3) the Certificate  Insurer,  (4) the Trustee,
(5) the Company,  (6) any Mortgagor with respect to Mortgage Loans  constituting
more  than 5 percent  of the  aggregate  unamortized  principal  balance  of the
Mortgage  Loans as of the date of  initial  issuance  and (7) any  affiliate  or
successor of a person described in (1) to (6) above (the "Restricted Group").

         If  the  specific  conditions  of  paragraph  I.B of  Section  I of the
Exemption are also  satisfied,  the Exemption may provide an exemption  from the
restrictions  imposed by  Sections  406(b)(1)  and (b)(2) of ERISA and the taxes
imposed  by  Sections  4975(a)  and  (b)  of  the  Code  by  reason  of  Section
4975(c)(1)(E)  of the Code in connection  with (1) the direct or indirect  sale,
exchange or transfer of Class A Certificates in the initial  issuance of Class A
Certificates  between the Company,  the  Underwriters and a Plan when the person
who has discretionary authority or renders investment advice with respect to the
investment  of Plan  assets  in Class A  Certificates  is (a) a  mortgagor  with
respect to 5 percent or less of the fair market value of the  Mortgage  Loans or
(b) an affiliate  of such a person,  (2) the direct or indirect  acquisition  or
disposition in the secondary market of Class A Certificates by Plans and (3) the
holding of Class A Certificates by Plans.

         If  the  specific  conditions  of  paragraph  I.C of  Section  I of the
Exemption  are  satisfied,  the  Exemptions  may provide an  exemption  from the
restrictions  imposed by Sections  406(a),  406(b) and 407(a) of ERISA,  and the
taxes  imposed  by  Sections  4975(a)  and (b) of the Code by reason of  Section
4975(c)  of  the  Code  for  transactions  in  connection  with  the  servicing,
management and operation of the Trust.

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

         The Exemption set forth the following  seven general  conditions  which
must  be  satisfied  for a  transaction  to be  eligible  for  exemptive  relief
thereunder.

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

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






                                      S-71






                  (3)  The  certificates  acquired  by the Plan have  received a
         rating at the time of such acquisition that is one of the three highest
         generic rating  categories  from either  Standard & Poor's  Corporation
         ("S&P"),  Moody's Investors Service,  Inc.  ("Moody's"),  Duff & Phelps
         Rating Co. ("D&P") or Fitch Investors Service, Inc. ("Fitch");



                  (4)  The trustee is not an  affiliate  of any other  member of
         the Restricted Group (as defined above);



                  (5)  The  sum of all  payments  made  to and  retained  by the
         Underwriters  in  connection  with  the  distribution  of  certificates
         represents not more than reasonable  compensation  for underwriting the
         certificates.  The sum of all payments  made 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  represents not more than
         reasonable  compensation  for such person's  services under the pooling
         and servicing  agreement and reimbursement of such person's  reasonable
         expenses in connection therewith; and

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

                  (7)  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 of S&P, Moody's, Fitch or D&P for at least one year
                  prior to the Plan's acquisition of certificates; and

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

         It is a condition of issuance of the Class A Certificates  that they be
rated ___ or ___ by _____ and _____,  respectively.  Prior to the earlier of (i)
the date on which the Funding  Period expires and (ii) the date on which the DOL
amends the Exemption to permit the use of pre-funding accounts thereunder, Plans
will not be  permitted  to purchase  the Class A  Certificates.  On or after the
earlier to occur of such dates,  the Exemption may be available for the purchase
of Class A Certificates by Plans. Before purchasing a Class A Certificate, based
on the  Exemption,  a fiduciary  of a Plan should  itself  confirm (1) that such
Certificate  constitutes a  "certificate"  for purposes of the Exemption and (2)
that the  specific  conditions  set  forth in  Section I of the  Exemption,  the
general  conditions  set  forth in  Section  II of the  Exemption  and the other
requirements set forth in the Exemption would be satisfied.

         Any person  purchasing a Class A-6 Group II Certificate and the related
right to receive  Supplemental  Interest Amounts will have acquired for purposes
of ERISA and for federal income tax purposes, such Class A-6 Certificate without
the right to receive the Supplemental Interest Amounts,  together with the right
to receive the Supplemental  Interest  Amounts.  The Exemption does not apply to
the  acquisition,  holding  or resale of the right to receive  the  Supplemental
Interest  Amounts.  Accordingly,  the  acquisition  of the right to receive  the
Supplemental Interest Amounts by a Plan could result in a prohibited transaction
unless another administrative  exemption to ERISA's prohibited transaction rules
is applicable.  One or more alternative exemptions may be available with respect
to certain prohibited  Transaction rules of ERISA that might apply in connection
with the  initial  purchase,  holding  and  resale of the right to  receive  the
Supplemental  Interest  Amounts,  including,  but not limited to: (i) Prohibited
transaction  Class  Exemption  ("PTCE")  91-38,  regarding  investments  by bank
collective  investment funds; (ii) PTCE 90-1, regarding investments by insurance
company pooled separate





                                      S-72






accounts;  (iii) PTCE 84-14,  regarding  transactions  negotiated  by  qualified
professional  asset managers;  or (iv) PTCE 75-1, Part II,  regarding  principal
transactions by broker-dealers (the "Principal Transactions  Exemption").  It is
believed that the conditions of the Principal Transactions Exemption will be met
with respect to the acquisition of a right to receive the Supplemental  Interest
Amounts by a Plan, so long as such  Underwriter  is not a fiduciary with respect
to the Plan (and is not a party in interest  with  respect to the Plan by reason
of being a participating employer or affiliate thereof). Before purchasing Class
A-6 Group II Certificates based on an administrative  exemption (or exemptions),
a fiduciary of a Plan should determine  whether the conditions of such exemption
(or  exemptions)  would be met and whether  the scope of the relief  provided by
such exemption (or  exemptions)  would cover all acts that might be construed as
prohibited transactions.

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

         In addition to the matters  described  above,  purchasers  of a Class A
Certificate that are insurance  companies should consult with their counsel with
respect to the United  States  Supreme  Court case  interpreting  the  fiduciary
responsibility  rules of ERISA, John Hancock Mutual Life Insurance Co. v. Harris
Trust and Savings Bank, 114 S.CT. 517 (1993). In John Hancock, the Supreme Court
ruled that assets held in an insurance  company's  general account may be deemed
to be "plan assets" for ERISA purposes under certain circumstances.  Prospective
purchasers  using  insurance  company  general  account assets should  determine
whether the  decision  affects  their  ability to make  purchases of the Class A
Certificates.

Non-ERISA Plans

         Employee  benefit  plans  that are  governmental  plans (as  defined in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of
ERISA) are not subject to ERISA requirements.  Accordingly, assets of such plans
may be  invested  in the  Class  A  Certificates  without  regard  to the  ERISA
restrictions  described above, subject to applicable provisions of other federal
and state laws.


                                     RATINGS

         Ratings  which  are  assigned  to  securities   such  as  the  Class  A
Certificates  generally evaluate the ability of the issuer (i.e., the Trust) and
any guarantor (i.e.,  the Certificate  Insurer) to make timely payment when such
payments are due, as required by such  securities.  The amounts  which are "due"
with respect to the Class A Certificates  consist of principal and interest.  In
general, ratings address credit risk and not prepayment risk. The ratings issued
with respect to the Class A-6 Group II  Certificates do not cover the payment of
the Supplemental Interest Amounts.

         It is a condition of the original  issuance of the Class A Certificates
that  they  receive  ratings  of ___ or ___ by _____  and  _____,  respectively.
Explanations of the significance of such rating may be obtained from such rating
agency. The ratings will be the views only of such rating agencies.  There is no
assurance  that any such  ratings  will  continue for any period of time or that
such ratings will not be revised or  withdrawn.  Any such revision or withdrawal
of such  ratings may have an adverse  effect on the market  price of the Class A
Certificates.  A security  rating is not a  recommendation  to buy, sell or hold
securities.







                                      S-73






                         LEGAL INVESTMENT CONSIDERATIONS

         The  Class  A  Certificates  will  not  constitute   "mortgage  related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984 ("SMMEA").  Accordingly, many institutions may not be legally authorized to
invest in the Class A Certificates.


                                  UNDERWRITING

         Under  the  terms  and  subject  to  the  conditions  contained  in  an
Underwriting  Agreement dated  ________,  199_ (the  "Underwriting  Agreement"),
_____________________  and  ____________________  (together, the "Underwriters")
have  agreed to  purchase,  and the  Company  has  agreed  to sell,  the Class A
Certificates offered hereby.

         In the  Underwriting  Agreement,  each of the  Underwriters has agreed,
subject  to the terms  and  conditions  set  forth  therein,  to  purchase,  the
principal amount of the Class A Certificates set forth opposite its name below.




                       Underwriter                                   Principal Amount of Class A Certificates
                       -----------                                   ----------------------------------------
                                                                                
____________________......................................                         $168,602,000
____________________......................................                           42,000,000
     Total................................................                         $210,602,000




         The  Underwriters  have  advised the Company that they propose to offer
the Class A Certificates for sale from time to time in one or more  transactions
(which may include block transactions), in negotiated transactions or otherwise,
or a combination  of such methods of sale,  at market  prices  prevailing at the
time  of  sale  or at  negotiated  prices.  The  Underwriters  may  effect  such
transactions by selling the Class A Certificates to or through dealers, and such
dealers  may  receive  compensation  in  the  form  of  underwriting  discounts,
concessions or commissions  from the  Underwriters  and/or the purchasers of the
Class A  Certificates  for whom they may act as agents.  In connection  with the
sale  of the  Class A  Certificates,  the  Underwriters  may be  deemed  to have
received  compensation  from the Company in the form of underwriting  discounts,
and the Underwriters may also receive commissions from purchasers of the Class A
Certificates for whom it may act as agent. The Underwriters and any dealers that
participate   with  the   Underwriters  in  the  distribution  of  the  Class  A
Certificates may be deemed to be underwriters,  and any discounts or commissions
received  by them and any  profit on the resale of the Class A  Certificates  by
them may be deemed to be underwriting discounts or commissions.

         The  Underwriting  Agreement  provides  that  the  obligations  of  the
Underwriters  are  subject  to  certain   conditions   precedent  and  that  the
Underwriters will be obligated to purchase all the Class A Certificates  offered
hereby if any are purchased.

         The  Class  A  Certificates  are a new  issue  of  securities  with  no
established  trading market. The Underwriters have advised the Company that they
intend  to act as  market  makers  for the Class A  Certificates.  However,  the
Underwriters are not obligated to do so and may discontinue any market making at
any time without  notice.  No assurance  can be given as to the liquidity of the
trading market for the Class A Certificates.

         The Company has agreed to indemnify each  Underwriter  against  certain
liabilities,  including civil  liabilities  under the Securities Act of 1933, or
contribute  to  payments  which  either  Underwriter  may be required to make in
respect thereof.







                                      S-74






                                     EXPERTS

         The  financial  statements of  _____________________,  included in this
Prospectus Supplement in Appendix A, as of December 31, 199 and 199 and for each
of the  years in the  three  year  period  ended  December  31,  199 , have been
included  in  reliance  upon the  report  of  ____________________,  independent
certified public accountants, appearing in Appendix A, and upon the authority of
such firm as experts in accounting and auditing.

         The  report of  ____________________  refers to  changes,  in 1993,  in
accounting  methods  for  multiple-  year   retrospectively   rated  reinsurance
contracts,  and for the adoption of the  provisions of the Financial  Accounting
Standards  Board's  Statement  of  Financial   Accounting   Standards  No.  115,
"Accounting for Certain Investments in Debt and Equity Securities."


                              CERTAIN LEGAL MATTERS

         Certain   legal  matters  will  be  passed  upon  for  the  Company  by
____________________, counsel to the Company. Certain tax matters concerning the
issuance of the Certificates will be passed upon by
- --------------------.





                                      S-75






                                     ANNEX I


          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except in certain limited  circumstances,  the globally  offered Access
Financial   Mortgage  Loan  Trust  199_-_  Class  A  Certificates  (the  "Global
Securities") will be available only in book-entry form.  Investors in the Global
Securities  may  hold  such  Global  Securities  through  any of DTC,  CEDEL  or
Euroclear. The Global Securities will be tradeable as home market instruments in
both the European and U.S. domestic markets.
Initial settlement and all secondary trades will settle in same-day funds.

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

         Secondary  market  trading  between   investors  through  DTC  will  be
conducted  according to DTC's rules and procedures  applicable to U.S. corporate
debt obligations.

         Secondary  cross-market  trading  between  CEDEL or  Euroclear  and DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis  through  the  respective  Depositories  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 as nominee of DTC.  Investors'  interests in the Global  Securities
will be represented  through  financial  institutions  acting on their behalf as
direct and indirect  Participants in DTC. As a result,  CEDEL and Euroclear will
hold positions on behalf of their participants through their Relevant Depository
which in turn will hold such positions in their accounts as DTC Participants.

         Investors  electing to hold their  Global  Securities  through DTC will
follow DTC settlement  practices.  Investor  securities custody accounts will be
credited with their holdings against payment in same-day funds on the settlement
date.

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

         Secondary Market Trading

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

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






                                       I-1






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

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

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

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

         Trading  between CEDEL or Euroclear  Company and DTC Purchaser.  Due to
time  zone  differences  in  their  favor,   CEDEL  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depository,  to a DTC Participant.  The seller will send
instructions  to CEDEL or  Euroclear  through a CEDEL  Participant  or Euroclear
Participant at least one business day prior to settlement.  In these cases CEDEL
or Euroclear will instruct the respective Depository, as appropriate,  to credit
the Global Securities to the DTC Participant's account against payment.  Payment
will include  interest  accrued on the Global  Securities from and including the
last coupon  payment to and  excluding the  settlement  date on the basis of the
actual  number of days in such  accrual  period and a year assumed to consist of
360 days.  For  transactions  settling  on the 31st of the month,  payment  will
include  interest accrued to and excluding the first day of the following month.
The  payment  will then be  reflected  in the  account of CEDEL  Participant  or
Euroclear Participant the





                                       I-2






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). In the event
that the CEDEL  Participant or Euroclear  Participant have a line of credit with
its  respective  clearing  system  and  elect to be in debt in  anticipation  of
receipt of the sale proceeds in its account,  the back-valuation will extinguish
any overdraft  incurred over that one-day period. If settlement is not completed
on the intended value date (i.e., the trade fails), receipt of the cash proceeds
in the CEDEL Participant's or Euroclear  Participant's  account would instead be
valued as of the actual settlement date.

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

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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






                                       I-3






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

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

         On April 22, 1996 the IRS issued proposed  regulations  relating to (i)
withholding  income tax on U.S.- source  income paid to Non-U.S.  Persons;  (ii)
claiming Non-U.S. Person status to avoid backup withholding; and (iii) reporting
to the IRS of payments to  Non-U.S.  Persons.  The  proposed  regulations  would
substantially  revise some aspects of the current system for  withholding on and
reporting  amounts  paid to Non-U.S.  Persons.  The  regulations  unify  current
certification  procedures and forms and reliance  standards are clarified.  Most
forms are proposed to be combined into a single form:  Form W-8. The regulations
are  proposed  to be  effective  for  payments  made after  December  31,  1997.
Certificates  issued,  however,  on or before the date that is 60 days after the
proposed regulations are made final will continue to be valid until they expire.
All proposed  regulations  are subject to change before  adoption in their final
form.  No reliable  prediction  can be made as to when,  if ever,  the  proposed
regulations will be made final and if so, as to their final form.

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





                                       I-4






                                                                      APPENDIX A



                          Audited Financial Statements


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

                     Years ended December 31, 1995 and 1994
                       with Report of Independent Auditors






                                       A-1






                         INDEX OF PRINCIPAL DEFINITIONS



                                                                                                           
1933 Act          ................................................................................................3
Accrual Period    ...............................................................................................10
AFH               ...............................................................................................21
AFL               ...............................................................................................20
Appraised Values  ...........................................................................................26, 32
Balloon Loans     ................................................................................................7
Beneficial Certificate Owner.....................................................................................14
Book-Entry Certificates..........................................................................................52
Cede              ............................................................................................3, 14
CEDEL             ...............................................................................................14
CEDEL Participants...............................................................................................54
Certificate Account..............................................................................................48
Certificate Insurance Policy......................................................................................1
Certificate Insurer...............................................................................................1
Certificateholder ................................................................................................3
Certificates      .........................................................................................1, 5, 46
Citibank          ...............................................................................................14
Class             ...............................................................................................46
Class A Carry-Forward Amount.....................................................................................13
Class A Certificate Principal Balance............................................................................13
Class A Certificates.......................................................................................1, 5, 46
Class A Distribution Amount......................................................................................13
Class A Group I Certificate Principal Balance....................................................................13
Class A Group I Certificates...............................................................................1, 5, 46
Class A Group II Certificate Principal Balance...................................................................13
Class A Insured Distribution Amount..............................................................................13
Class A Interest Distribution Amount.............................................................................11
Class A Principal Distribution Amount............................................................................11
Class A-1 Group I Certificates...................................................................................46
Class A-1 Pass-Through Rate.......................................................................................9
Class A-2 Group I Certificates...................................................................................46
Class A-3 Group I Certificates...................................................................................46
Class A-4 Group I Certificates...................................................................................46
Class A-5 Group I Certificates...................................................................................46
Class A-6 Formula Pass-Through Rate...............................................................................9
Class A-6 Group II Certificates...............................................................................5, 46
Class A-6 Pass-Through Rate.......................................................................................9
Class B Certificates...........................................................................................2, 5
Class B Group I Certificates...................................................................................2, 5
Class B Group II Certificates..................................................................................2, 5
Class B Interest  ...............................................................................................50
Closing Date      ................................................................................................4
Code              ................................................................................................2
Combined Loan-to-Value Ratio.................................................................................25, 32
Commission        ................................................................................................3
Company           ............................................................................................4, 20
Company Optional Termination Date................................................................................15
Compensating Interest............................................................................................58
Cooperative       ...............................................................................................54
Coupon Rates      ................................................................................................7
Cut-Off Date      .........................................................................................4, 6, 21




                                        i







                                                                                                             
D&P               ...............................................................................................73
Definitive Certificate...........................................................................................52
Delinquency Advances.............................................................................................48
Description of the Certificates...................................................................................5
Disqualified persons.............................................................................................71
DTC               ............................................................................................3, 14
DTC Participants  ...............................................................................................54
ERISA             ...........................................................................................16, 71
ERISA Plan        ...............................................................................................71
Euroclear         ...............................................................................................14
Euroclear Operator...............................................................................................54
Euroclear Participants...........................................................................................54
European Depositaries............................................................................................52
European Depositories............................................................................................14
Event of Default  ...............................................................................................60
Excluded Plan     ...............................................................................................72
Exemption         ...........................................................................................16, 71
Financial Intermediary...........................................................................................52
Fitch             ...............................................................................................73
Global Securities ................................................................................................1
Group I           .............................................................................................2, 6
Group I Interest Remittance Amount...............................................................................47
Group I Monthly Remittance.......................................................................................47
Group I Principal Remittance Amount..............................................................................47
Group I Subordination Deficit....................................................................................51
Group I Total Available Funds....................................................................................52
Group II          .............................................................................................2, 6
Group II Interest Remittance Amount..............................................................................47
Group II Monthly Remittance......................................................................................47
Group II Principal Remittance Amount.............................................................................47
Group II Subordination Deficit...................................................................................51
Group II Total Available Funds...................................................................................52
Insurance Proceeds...............................................................................................11
Insured Payment   ...............................................................................................48
Interest Determination Date......................................................................................49
Interest Remittance Amount.......................................................................................47
LIBOR             ............................................................................................9, 49
Liquidated Mortgage Loan.........................................................................................60
Liquidation Proceeds.............................................................................................11
Master Servicer   ............................................................................................2, 56
Monthly Remittance...............................................................................................47
Moody's           ...............................................................................................73
Morgan            ...............................................................................................14
Mortgage Loan Group........................................................................................2, 6, 21
Mortgage Loans    ................................................................................................1
Mortgaged Properties.............................................................................................21
Mortgages         ................................................................................................6
Mortgagors        ...............................................................................................39
Net Liquidation Proceeds.........................................................................................11
Non-U.S. Person   ................................................................................................4
Notes             ...............................................................................................21
Original Group I Pool Principal Balance...........................................................................7
Original Group II Pool Principal Balance..........................................................................7
Original Pool Principal Balance...................................................................................7





                                       ii








                                                                                                             
Original Variable Rate Pool Principal Balance
         Original Variable Rate Pool Principal Balance............................................................4
Originators       ................................................................................................2
Owner             ................................................................................................3
Participants      ...............................................................................................52
Parties in interest..............................................................................................71
Payment Date      ........................................................................................2, 10, 46
Percentage Interest..............................................................................................47
Plans             ...........................................................................................16, 71
Pool              ................................................................................................1
Pooling and Servicing Agreement............................................................................2, 5, 46
Pre-Funded Amount ................................................................................................8
Pre-Funding Account............................................................................................1, 8
Preference Amounts...............................................................................................69
Preference Order  ...............................................................................................69
Prepayment Assumption............................................................................................42
Prepayments       ...........................................................................................11, 18
Principal and Interest Account...................................................................................47
Principal Remittance Amount......................................................................................47
Properties        ...............................................................................................21
Qualifying Rate   ...............................................................................................38
Record Date       ............................................................................................2, 10
Reference Banks   ...............................................................................................49
Released Mortgaged Property Proceeds.............................................................................12
Relevant Depositary..............................................................................................52
REMICs            ............................................................................................2, 70
Remittance Date   ...............................................................................................47
Remittance Period ...............................................................................................47
Reserve Interest Rate............................................................................................49
Residual Certificates.........................................................................................5, 46
Restricted Group  ...............................................................................................72
Reuters Screen LIBO Page.........................................................................................49
Rules             ...............................................................................................53
S&P               ...............................................................................................73
Servicing Advances...............................................................................................59
Servicing Fee     ...............................................................................................15
SMMEA             ...........................................................................................16, 75
Specified Subordinated Amount....................................................................................50
Subordinated Amount..............................................................................................50
Subordination Deficiency.........................................................................................51
Subordination Increase Amount....................................................................................51
Subordination Reduction Amount...................................................................................51
Subsequent Cut-Off Date...........................................................................................8
Subsequent Mortgage Loans..................................................................................2, 5, 22
Subsequent Transfer Date..........................................................................................8
Terms and Conditions.............................................................................................54
The Mortgage Loan Pool............................................................................................6
Total Available Funds............................................................................................52
Trust             .............................................................................................1, 4
Trust Estate      ...............................................................................................65
Trustee           .............................................................................................2, 4
U.S. Person       ................................................................................................4
Underwriters      ............................................................................................1, 75
Underwriting Agreement...........................................................................................75





                                       iii








                                                                                                             
Weighted average life............................................................................................40







                                       iv








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


No dealer, salesperson or any other person has been
authorized  to  give any information or to make any                                              ________________
representation  not  contained  in  this Prospectus                                             Mortgage Loan Trust
Supplement  and  the  Prospectus, if given or made,                                                   199_-_
such information  or  representations  may  not  be
relied  upon  as  having  been  authorized  by  the
Company  or  by  the Underwriters.  This Prospectus                                                 $__________
Supplement  and the Prospectus do not constitute an
offer  to  sell,  or  a solicitation of an offer to
buy,   the   securities   offered   hereby  in  any                                          Mortgage Loan Pass-Through
jurisdiction  to  any person to whom it is unlawful                                                 Certificates,
to  make  such offer in such jurisdiction.  Neither
the  delivery  of  this  Prospectus  Supplement  or
Prospectus nor any sale made hereunder shall, under                                                 Series 199_-_
any  circumstances,  create   any  implication  that
information   herein  is  correct  as  of  any  time
subsequent to the date hereof or that there has been
no change in the affairs of the Company, the  Master
Servicer or the Certificate Insurer since such date.                                $__________ Class A-1 Group I Certificates,
                                                                                             Variable Pass-Through Rate
                        ------------------                                                    ----------------------

                                                                                    $__________ Class A-2 Group I Certificates,
                         TABLE OF CONTENTS                                                    ___% Pass-Through Rate
                       PROSPECTUS SUPPLEMENT                                                  ----------------------
                                                               Page
Available Information..................................    S-                       $__________ Class A-3 Group I Certificates,
Reports to the Holders.................................    S-                                 ___% Pass-Through Rate
Summary................................................    S-                                 ----------------------
Risk Factors...........................................    S-
Use of Proceeds........................................    S-                       $__________ Class A-4 Group I Certificates,
The Company............................................    S-                                 ___% Pass-Through Rate
The Master Servicer....................................    S-                                 ----------------------
The Mortgage Loan Pool.................................    S-
Maturity, Prepayment and Yield Considerations..........    S-                       $__________ Class A-5 Group I Certificates,
Description of the Certificates........................    S-                                 ___% Pass-Through Rate
The Trustee............................................    S-                                 ----------------------
The Certificate Insurance Policy and the
  Certificate Insurer..................................    S-                      $__________ Class A-6 Group II Certificates,
Certain Federal Income Tax Consequences................    S-                               Variable Pass-Through Rate
ERISA Considerations...................................    S-                                 ----------------------
Ratings................................................    S-
Legal Investment Considerations........................    S-
Underwriting...........................................    S-                             Access Financial Lending Corp.
Experts................................................    S-                                         Company
Certain Legal Matters..................................    S-                                 ----------------------
Annex I................................................    I-
Appendix A--Audited Financial Statements of
  Certificate Insurer..................................   A-1
Index of Principal Definitions.........................     i                                  PROSPECTUS SUPPLEMENT


                            PROSPECTUS
Incorporation of Certain Documents by Reference
Summary of Prospectus..................................                                       [Names of Underwriters]
Risk Factors...........................................
The Trusts.............................................
The Mortgage Pools.....................................
Mortgage Loan Program..................................
Description of the Securities..........................
Subordination..........................................                                          __________, 199_
Description of Credit Enhancement......................
Hazard Insurance; Claims Thereunder....................
The Company............................................
The Servicer...........................................
The Pooling and Servicing Agreement....................
The Trustee............................................
Yield Considerations...................................
Maturity and Prepayment Considerations.................
Certain Legal Aspects of Mortgage Loans
  and Related Matters..................................
Certain Federal Income Tax Considerations..............
ERISA Considerations...................................
Legal Investment Matters...............................
Use of Proceeds........................................
Methods of Distribution................................
Legal Matters..........................................
Additional Information.................................
Index of Principal Definitions.........................
                        ------------------


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



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