IMC SECURITIES INC
S-3/A, 1996-07-09
ASSET-BACKED SECURITIES
Previous: SPRINT SPECTRUM L P, S-1/A, 1996-07-09
Next: OPPENHEIMER DEVELOPING MARKETS FUND, N-18F1, 1996-07-09






<PAGE>
   
 
     As filed with the Securities and Exchange Commission on July 9, 1996
                                        
                                             Registration Statement No. 333-4911

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                               AMENDMENT NO. 1 TO
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                              IMC Securities, Inc.
      (Exact name of Registrant as specified in its governing instruments)

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

         DELAWARE                                         59-3284026
 (State of Incorporation)                (I.R.S. Employer Identification Number)
                            3450 Bushwood Park Drive
                                 Tampa, FL 33618
                    (Address of principal executive offices)
                                 (813) 932-2211

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

                              H. John Steele, Esq.
                                 Arter & Hadden
                               1801 K Street, N.W.
                                   Suite 400K
                              Washington, DC 20006
                                 (202) 775-7169
                               Fax: (202) 857-0172
                     (Name and address of agent for service)
              -----------------------------------------------------

                    Please send copies of communications to:

                                Thomas Middleton
                         Industry Mortgage Company, L.P.
                            3450 Bushwood Park Drive
                                 Tampa, FL 33618
                                 (813) 915-2533
                               Fax: (813) 932-8257

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

    APPROXIMATE  DATE OF COMMENCEMENT  OF PROPOSED SALE TO PUBLIC.  From time to
time after the effective  date of this  Registration  Statement as determined by
market conditions and pursuant to Rule 415.
    If the only  securities  being  registered  on this Form are  being  offered
pursuant to dividend or interest  reinvestment plans, please check the following
Box. [ ]
    If any of the securities  being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, please check the following box. [X]
    If this Form is filed to  register  additional  securities  for an  offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]
    If this Form is a  post-effective  amendment  filed  pursuant to Rule 462(C)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]
    If delivery of the  prospectus  is expected to be made pursuant to Rule 434,
please check the following box. [ ]
              -----------------------------------------------------
<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE
==================================================================================================================================
                                                         Proposed Maximum           Proposed Maximum
      Title of Securities       Amount Being              Offering Price           Aggregate Offering          Amount of
       Being Registered          Registered                  Per Unit*                   Price              Registration Fee
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>                            <C>                   <C>                      <C>    
Home Equity Loan Asset          $1,500,000,000.00              100%                $1,500,000,000.00           $517,241.40**
Backed Certificates
==================================================================================================================================
<FN>
 * Estimated solely for purposes of calculating the registration fee.

** $344,83   of  such Registration  Fee was previously  paid by wire transfer on 
   May 31, 1996. 
</FN>
</TABLE>
    
              -----------------------------------------------------

    The  Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission  acting  pursuant to said Section 8(a),
may determine.

<PAGE>
   
    This  registration  statement  registers up to $1,500,000,000 of home equity
loan  pass-through  certificates  collateralized  by various  types of  mortgage
collateral  described  herein.  The  registration  statement  contains a form of
prospectus covering  one-to-four  ("single") family residential first and junior
lien,  fixed  and  adjustable  rate  home  equity  loans  or  interests  therein
represented by agency or private label pass-through  securities.  The prospectus
is accompanied by a form of prospectus  supplement describing the structure that
is expected to be employed by the  Registrant.  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  subservicers,  various  underwriting  and  servicing
standards with respect to mortgage assets,  various tax consequences and various
other characteristics,  each of which will be fully described in the actual form
of prospectus supplement filed pursuant to Rule 424(b)(2)(3) or (5).
    

                                        2
<PAGE>
                                               CROSS REFERENCE SHEET

<TABLE>
<CAPTION>

                           Items and Caption in Form S-3                       Location in Prospectus


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

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

3.     Summary Information, Risk Factors and Ratio of
          Earnings to Fixed Charges.......................................     Summary**; The Seller**;
                                                                               Special Considerations**

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

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

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

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

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

9.     Description of Securities to be Registered.........................     Outside Front Cover; Summary;
                                                                               The Trusts; The Securities;
                                                                               Administration of Agreement
                                                                               and Servicing of Mortgage
                                                                               Loans **

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

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

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

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

- --------------------------
<FN>
*  Answer negative or item inapplicable.
**  To be completed from time to time by Prospectus Supplement.
</FN>
</TABLE>

                                        3
<PAGE>
PROSPECTUS SUPPLEMENT
- ---------------------
(To Prospectus Dated __________ __, 199__)
                                   $----------

                       IMC HOME EQUITY LOAN TRUST 199_-__
                         INDUSTRY MORTGAGE COMPANY, L.P.
[Logo]                        Seller and Servicer
                              IMC SECURITIES, INC.
                                    Depositor

         The IMC Home Equity Loan Pass-Through Certificates, Series 199_-__ (the
"Certificates")  will consist of (i) the Class A-1  Certificates,  the Class A-2
Certificates,  the Class A-3 Certificates, the Class A-4 Certificates, the Class
A-5  Certificates,  the  Class  A-6  Certificates  and  Class  A-7  Certificates
(collectively,  the "Fixed Rate Certificates"),  (ii) the Class A-8 Certificates
(the  "Adjustable  Rate  Certificates"  and  collectively  with the  Fixed  Rate
Certificates,   the  "Class  A   Certificates"),   (iii)  a  residual  Class  of
Certificates  (the  "Class R  Certificates"),  and (iv) one or more  Classes  of
insured "interest only" certificates.  Only the Class A Certificates are offered
hereby.

         For a discussion of  significant  matters  affecting  investment in the
Certificates,  see "Risk Factors" beginning on page S-14 herein, "Prepayment and
Yield Considerations" beginning on page S-33 herein and "Risk Factors" beginning
on page 6 in the Prospectus.

         The Certificates  represent undivided ownership interests in one of two
pools  (each,  a "Home  Equity Loan  Group") of fixed and  adjustable  rate home
equity  loans (the  "Home  Equity  Loans")  held by IMC Home  Equity  Loan Trust
199_-__ (the "Trust").  The Fixed Rate  Certificates  will  represent  undivided
ownership  interests in the Home Equity Loans in the Fixed Rate Group, which are
secured  by first and  second  lien  mortgages  or deeds of trust  primarily  on
one-to-four  family  residential  properties.  The Class A-8  Certificates  will
represent  undivided  ownership  interests  in  the  Home  Equity  Loans  in the
Adjustable Rate Group, which are secured solely by first lien mortgages or deeds
of trust  primarily on one-to four family  residential  properties.  The Class A
Certificates also represent  undivided  ownership  interests in all interest and
principal due under the respective  Home Equity Loans after  __________ 1, 199__
(the "Cut-Off  Date"),  security  interests in the  properties  which secure the
related Home Equity Loans (the  "Properties"),  the Insurance  Policy,  funds on
deposit in certain trust accounts, and certain other property.

         Simultaneously  with the issuance of the Certificates,  the Seller will
obtain from  ____________________  (the  "Certificate  Insurer")  a  certificate
guaranty insurance policy (the "Insurance Policy") in favor of the Trustee.  The
Insurance  Policy will require the  Certificate  Insurer to make certain Insured
Payments (as defined herein) on the Class A Certificates.

                                     [Logo]
                                                   (continued on following page)
 THE CLASS A CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND 
 DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, THE SERVICER, 
 EXCEPT AS DESCRIBED HEREIN, THE CERTIFICATE INSURER OR ANY OF THEIR AFFILIATES.
           NEITHER THE CLASS A CERTIFICATES NOR THE HOME EQUITY LOANS
              ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.
                              ---------------------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
  EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON
         THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.
                              ---------------------

                                 [Underwriters]

         The Class A Certificates  are offered subject to prior sale,  when, as,
and if accepted by the  Underwriters and subject to the  Underwriters'  right to
reject  orders in whole or in part.  It is expected that delivery of the Class A
Certificates  in  book-entry  form will be made  through the  facilities  of The
Depository Trust Company ("DTC") on or about the Closing Date.



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

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

<PAGE>


         (cover continued from previous page)

         The Original  Aggregate Loan Balance of the Home Equity Loans as of the
Cut-Off Date was $__________ (of which approximately _____% by principal balance
are first liens and the remainder are second liens).  The Home Equity Loans were
originated or purchased by Industry Mortgage Company,  L.P.  (collectively,  the
"Seller" and  "Servicer").  The Trust will be created  pursuant to a Pooling and
Servicing  Agreement  (the "Pooling and Servicing  Agreement") to be dated as of
__________ 1, 199__ among the Seller,  the Servicer,  IMC Securities,  Inc. (the
"Depositor") and ____________________, as Trustee (the "Trustee").

         The Pooling and  Servicing  Agreement  provides  that  additional  home
equity loans (the  "Subsequent Home Equity Loans") may be purchased by the Trust
from the Depositor from time to time on or before __________ 1, 199__ from funds
on deposit in the  Pre-Funding  Account.  All  Subsequent  Home Equity  Loans so
acquired by the Trust will be assigned to the [Fixed Rate] Group. On the Closing
Date (as defined  below),  an aggregate  cash amount of  $_____________  will be
deposited  with the Trustee in the Pre-  Funding  Account  which will be used to
acquire Subsequent Home Equity Loans for the [Fixed Rate] Group.

         Distributions  of principal and interest will be distributed to holders
(the "Owners") of the Certificates on the ___ day of each month (or, if such day
is not a business day, the next following business day) beginning _____________,
1996 (each, a "Payment  Date").  Interest will be passed through on each Payment
Date to the  Owners of the Class A  Certificates  based on the  related  Class A
Certificate  Principal  Balance (as  defined  herein) at the  Pass-Through  Rate
applicable to such Class of Certificates.  The Pass-Through  Rate for each Class
of Fixed Rate Certificates is set out on the cover hereof. The Pass-Through Rate
for the Adjustable Rate Certificates  adjusts monthly based upon one-month LIBOR
(as defined herein) or as otherwise described herein.

         It is a condition to issuance  that the Class A  Certificates  be rated
"Aaa" by Moody's Investors Service,  Inc. and "AAA" by Standard & Poor's Ratings
Services, a division of The McGraw-Hill Companies.

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

   
         The Trust Estate will consist  primarily of two segregated asset pools,
with  respect to which  elections  will be made to treat  each as a real  estate
mortgage  investment  conduit (a "REMIC"),  for federal income tax purposes.  As
described more fully herein,  the Class A Certificates will constitute  "regular
interests" in the Upper-Tier REMIC (as defined herein).  See "Federal Income Tax
Consequences" herein.
    

         Prior to their  issuance,  there  has been no  market  for the  Class A
Certificates nor can there be any assurance that one will
develop, or if it does develop, that it will provide liquidity,  or that it will
continue for the life of the Class A Certificates.  The Underwriters intend, but
are not obligated, to make a market in the Class A Certificates.

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

         UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE CLASS A CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS TO WHICH IT RELATES. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS  WHEN ACTING AS  UNDERWRITERS
AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

         The Class A Certificates offered by this Prospectus  Supplement will be
part of a  separate  series  of  Certificates  being  offered  by the  Depositor
pursuant to its Prospectus  dated __________ __, 199__, of which this Prospectus
Supplement  is a part and which  accompanies  this  Prospectus  Supplement.  The
Prospectus contains important  information  regarding this offering which is not
contained herein, and prospective investors are urged to read the Prospectus and
this Prospectus Supplement in full.



<PAGE>

                                TABLE OF CONTENTS

                              Prospectus Supplement

   
                                                                         Page
                                                                         ----

SUMMARY OF TERMS..........................................................S-1

RISK FACTORS.............................................................S-14

THE SELLER AND SERVICER..................................................S-17
     General.............................................................S-17
     Credit and Underwriting Guidelines..................................S-18
     Delinquency, Loan Loss and Foreclosure Information..................S-19

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

USE OF PROCEEDS..........................................................S-21

THE HOME EQUITY LOAN POOL................................................S-21
     General.............................................................S-21
     Initial Home Equity Loans...........................................S-22
     Conveyance of Subsequent Home Equity Loans -- Fixed Rate Group......S-25
     Interest Payments on the Home Equity Loans..........................S-33

PREPAYMENT AND YIELD CONSIDERATIONS......................................S-33
     General.............................................................S-33
     Mandatory Prepayment................................................S-34
     Projected Prepayment and Yield for Class A Certificates.............S-34
     Payment Lag Feature of Class A Certificates.........................S-38

FORMATION OF THE TRUST AND TRUST PROPERTY................................S-38

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

DESCRIPTION OF THE CLASS A CERTIFICATES..................................S-39
     General.............................................................S-39
     Payment Dates.......................................................S-39
     Distributions.......................................................S-40
     Pre-Funding Account.................................................S-42
     Capitalized Interest Account........................................S-43
     Book Entry Registration of the Class A Certificates.................S-43
     Assignment of Rights................................................S-45


THE CERTIFICATE INSURER..................................................S-45
     General.............................................................S-45
     Reinsurance.........................................................S-46
     Ratings of Claims-Paying Ability....................................S-46
     Capitalization......................................................S-46
     Incorporation of Certain Documents by Reference.....................S-46
     Insurance Regulation................................................S-47

CREDIT ENHANCEMENT.......................................................S-47
     Insurance Policy....................................................S-47
     Overcollateralization Provisions....................................S-49

THE POOLING AND SERVICING AGREEMENT......................................S-51
     Covenant of the Seller to Take Certain Actions with Respect
         to the Home Equity Loans in Certain Situations..................S-51
     Assignment of Home Equity Loans.....................................S-52
     Servicing and Sub-Servicing.........................................S-53
     Removal and Resignation of Servicer.................................S-57
     The Trustee.........................................................S-57
     Reporting Requirements..............................................S-57
     Removal of Trustee for Cause........................................S-59
     Governing Law.......................................................S-59
     Amendments..........................................................S-59
     Termination of the Trust............................................S-60
     Optional Termination................................................S-60

FEDERAL INCOME TAX CONSEQUENCES..........................................S-60
     REMIC Elections.....................................................S-60

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

RATINGS..................................................................S-63

LEGAL INVESTMENT CONSIDERATIONS..........................................S-63

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

REPORT OF EXPERTS........................................................S-66

CERTAIN LEGAL MATTERS....................................................S-66
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS..............................A-1
    


                                                             Prospectus

   
SUMMARY OF PROSPECTUS....................................................
RISK FACTORS.............................................................
DESCRIPTION OF THE CERTIFICATES..........................................
     General.............................................................
     Classes of Certificates.............................................
     Distributions of Principal and Interest.............................
     Book Entry Registration.............................................
     List Owners of Certificates.........................................
THE TRUSTS...............................................................
     Home Equity Loans...................................................
     Mortgage-Backed Securities..........................................
     Other Mortgage Securities...........................................
CREDIT ENHANCEMENT.......................................................
SERVICING OF HOME EQUITY LOANS AND CONTRACTS.............................
     Payments on Home Equity Loans.......................................
     Advances............................................................
     Collection and Other Servicing Procedures...........................
     Primary Mortgage Insurance..........................................
     Standard Hazard Insurance...........................................
     Title Insurance Policies............................................
     Claims Under Primary Mortgage Insurance Policies and Standard Hazard
         Insurance Policies; Other Realization Upon Defaulted Loan.......
     Servicing Compensation and Payment of Expenses......................
     Master Servicer.....................................................
ADMINISTRATION...........................................................
     Assignment of Mortgage Assets.......................................
     Evidence as to Compliance...........................................
     The Trustee.........................................................
     Administration of the Certificate Account...........................
     Reports.............................................................
     Forward Commitments; Pre-Funding....................................
     Servicer Events of Default..........................................
     Rights Upon Servicer Event of Default...............................
     Amendment...........................................................
     Termination.........................................................
USE OF PROCEEDS..........................................................

THE DEPOSITOR............................................................
CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS ............................
     General.............................................................
     Foreclosure.........................................................
     Soldiers' and Sailors' Civil Relief Act.............................
LEGAL INVESTMENT MATTERS.................................................
ERISA CONSIDERATIONS.....................................................
FEDERAL INCOME TAX CONSEQUENCES..........................................
     Federal Income Tax Consequences For REMIC Certificates..............
     Taxation of Regular Certificates....................................
     Taxation of Residual Certificates...................................
     Treatment of Certain Items of REMIC Income and Expense..............
     Tax-Related Restrictions on Transfer of Residual Certificate
     Sale or Exchange of a Residual Certificate..........................
     Taxes That May Be Imposed on the REMIC Pool.........................
     Liquidation of the REMIC Pool.......................................
     Administrative Matters..............................................
     Limitations on Deduction of Certain Expenses........................
     Taxation of Certain Foreign Investors...............................
     Backup Withholding..................................................
     Reporting Requirements..............................................
     Federal Income Tax Consequences for Certificates as to
         Which No REMIC Election Is Made.................................
     Standard Certificates...............................................
     Premium and Discount................................................
     Stripped Certificates...............................................
     Reporting Requirements and Backup Withholding.......................
     Taxation of Certain Foreign Investors...............................
     Debt Securities.....................................................
     Taxation of Securities Classified as Partnership Interests..........
PLAN OF DISTRIBUTION.....................................................
LEGAL MATTERS............................................................
FINANCIAL INFORMATION....................................................

INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS............................. A-1
    
                                               
<PAGE>
                                SUMMARY OF TERMS

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

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

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

                                 Initial Certificate           Pass-Through
                                 Principal Balance                 Rate               Class

<S>                              <C>                                  <C>             <C>           
                                 $__________                          ___%            Class A-1 Certificates
                                 $__________                          ___%            Class A-2 Certificates
                                 $__________                          ___%            Class A-3 Certificates
                                 $__________                          ___%            Class A-4 Certificates
                                 $__________                          ___%            Class A-5 Certificates
                                 $__________                          ___%            Class A-6 Certificates
                                 $__________                          ___%            Class A-7 Certificates
                                 $__________                          (1)             Class A-8 Certificates
</TABLE>

                                 (i)  On  each  Payment  Date,   the  Class  A-8
                                 Pass-Through  Rate will be equal to the  lesser
                                 of (i) the rate equal to the  London  interbank
                                 offered rate for one-month United States dollar
                                 deposits   ("LIBOR")(calculated   as  described
                                 under  "Description of the Class A Certificates
                                 -- Calculation of LIBOR" herein) plus ____% per
                                 annum  and (ii)  the  weighted  average  of the
                                 Coupon  Rates on the Home  Equity  Loans in the
                                 Adjustable  Rate  Group,  less  ____% per annum
                                 (the "Available Funds Cap").

                                 The   Class   A-1   Certificates,   Class   A-2
                                 Certificates, Class A-3 Certificates, Class A-4
                                 Certificates,  the Class A-5 Certificates,  the
                                 Class  A-6   Certificates  and  the  Class  A-7
                                 Certificates  are   collectively   referred  to
                                 herein as the "Fixed Rate Certificates" and the
                                 Class A-8  Certificates  are referred to as the
                                 "Adjustable Rate  Certificates." The Fixed Rate
                                 Certificates    and   the    Adjustable    Rate
                                 Certificates  are  collectively  referred to as
                                 the "Class A Certificates".

Depositor:                       IMC  Securities,  Inc.  (the  "Depositor"),   a
                                 Delaware corporation.

Seller and Servicer:             Industry Mortgage  Company,  L.P. (the "Seller"
                                 and  the   "Servicer"),   a  Delaware   limited
                                 partnership.   The  Seller's   and   Servicer's
                                 principal executive offices are located at 3450
                                 Buschwood Park Drive, Suite 250, Tampa, Florida
                                 33618.

   
Trustee:                         ____________________  (the  "Trustee"),  a  New
                                 York  banking  corporation.  The  Trustee shall
                                 receive a fee equal to ___%  per annum, payable
                                 monthly  at one-twelfth the annual rate, of the
                                 aggregate outstanding Loan Balance of the  Home
                                 Equity Loans.  
    

Cut-Off Date:                    As of the  close of  business  on  ___________,
                                 199__ (the "Cut-Off Date").

 
Closing Date:                    On or about __________, 199__.



                                       S-1
<PAGE>



Description of the
Certificates Offered:            The Class A Certificates  represent  fractional
                                 undivided  interests  in the Trust and have the
                                 rights  described in the Pooling and  Servicing
                                 Agreement  dated as of __________,  199__ among
                                 the Depositor, the Seller, the Servicer and the
                                 Trustee  (the  "Agreement").  The Trust  assets
                                 (not all of which will be  included  in a REMIC
                                 election)  will  include the two Groups of home
                                 equity  loans (the "Home  Equity  Loans"),  all
                                 interest and principal due under the respective
                                 Home  Equity  Loans  after  the  Cut-Off  Date,
                                 security  interests in the properties  securing
                                 such  Home  Equity  Loans  (the  "Properties"),
                                 funds on deposit in the Pre-  Funding  Account,
                                 the  Capitalized  Interest  Account and certain
                                 other  property.  In addition to the foregoing,
                                 the  Depositor   shall  cause  the  Certificate
                                 Insurer to deliver the Insurance  Policy to the
                                 Trustee  for the  benefit  of the Owners of the
                                 Class A Certificates  and Class S Certificates.
                                 See "Formation of the Trust and Trust Property"
                                 herein.
                                 
                                 On the Closing Date,  an aggregate  cash amount
                                 of  $__________  will be  deposited  in a trust
                                 account  in  the  name  of  the  Trustee   (the
                                 "Pre-Funding  Account").  It is  intended  that
                                 additional  Home Equity  Loans  satisfying  the
                                 criteria specified in the Pooling and Servicing
                                 Agreement (the  "Subsequent Home Equity Loans")
                                 will  be   purchased  by  the  Trust  from  the
                                 Depositor  from  time  to  time  on  or  before
                                 __________,  199__ from funds on deposit in the
                                 Pre-  Funding  Account.  Each  Subsequent  Home
                                 Equity  Loan so  acquired  by the Trust will be
                                 assigned  to  the  [Fixed  Rate]  Group.  As  a
                                 result, the aggregate  principal balance of the
                                 Home  Equity  Loans in the [Fixed  Rate]  Group
                                 will   increase  by  an  amount  equal  to  the
                                 aggregate  principal  balance of the Subsequent
                                 Home Equity Loans so  purchased  and the amount
                                 in  the   Pre-Funding   Account  will  decrease
                                 proportionately.

                                 As described  below,  on the Closing Date, cash
                                 will be deposited in the name of the Trustee in
                                 the  Capitalized  Interest  Account (as defined
                                 herein).  Funds  in  the  Capitalized  Interest
                                 Account will be applied by the Trustee to cover
                                 shortfalls  in  interest   during  the  Funding
                                 Period   (as   described   under   "Pre-Funding
                                 Account")   on   the   Class   A   Certificates
                                 attributable  to the  provisions  allowing  for
                                 purchase of Subsequent  Home Equity Loans after
                                 the Cut-Off Date.

Other Certificates:              In  addition to the Class A  Certificates,  the
                                 Trust will  issue,  pursuant to the Pooling and
                                 Servicing   Agreement,   (i)   [one  or   more]
                                 interest-only     Classes    of    Certificates
                                 (collectively,  the  "Class  S  Certificates"),
                                 which will  represent  a  fractional  undivided
                                 interest  in  the  Trust,   having  the  rights
                                 described   in  the   Pooling   and   Servicing
                                 Agreement,   and  (ii)  a  residual   Class  of
                                 Certificates (the "Class R Certificates") which
                                 will represent an undivided  ownership interest
                                 in all of the Home  Equity  Loans.  The Class A
                                 Certificates,  the Class S Certificates and the
                                 Class R Certificates  are herein referred to as
                                 the   "Certificates."    Only   the   Class   A
                                 Certificates are offered hereby.
  
                                      
Denominations:                   The  Class  A  Certificates   are  issuable  in
                                 minimum  denominations of an original principal
                                 amount  of  $1,000   and   integral   multiples
                                 thereof,  with  the  exception  of one  Class A
                                 Certificate of each Class,  which may be issued
                                 in another principal amount.




                                       S-2
<PAGE>

The Home Equity Loans:           The Home  Equity  Loans to be  conveyed  to the
                                 Trust by the Depositor on the Closing Date (the
                                 "Initial Home Equity Loans")  consist of ______
                                 fixed rate  conventional  home equity loans and
                                 the Notes  relating  thereto.  The Initial Home
                                 Equity  Loans are  secured  by first and second
                                 lien  mortgages or deeds of trust  primarily on
                                 one- to  four-  family  residential  properties
                                 located  in ___  states  and  the  District  of
                                 Columbia.  No  Loan-to-Value  Ratio (based upon
                                 appraisals  made at the time of  origination of
                                 the related  Initial Home Equity Loan) relating
                                 to any Initial Home Equity Loan  exceeded  ___%
                                 as of the  Cut-Off  Date  except  for ___ loans
                                 with   an    aggregate    Loan    Balance    of
                                 $________________  (or _____% of the  aggregate
                                 Loan Balance of the Initial Home Equity Loans),
                                 which had a  Loan-to-Value  Ratio  not  greater
                                 than  ___%.  None of the  Initial  Home  Equity
                                 Loans are  insured by pool  mortgage  insurance
                                 policies  and  no  significant  portion  of the
                                 Initial   Home  Equity  Loans  are  insured  by
                                 primary mortgage insurance  policies;  however,
                                 certain  distributions due to the Owners of the
                                 Class A Certificates (the "Owners") are insured
                                 by  the  Certificate  Insurer  pursuant  to the
                                 Insurance Policy.  See "The Insurance  Policy".
                                 The Home Equity Loans are not guaranteed by the
                                 Depositor,   the   Seller   or  any  of   their
                                 affiliates.  The  Home  Equity  Loans  will  be
                                 serviced   by   the   Servicer   generally   in
                                 accordance  with the standards  and  procedures
                                 required  by  FNMA  for  FNMA   mortgage-backed
                                 securities and in accordance  with the terms of
                                 the Pooling and Servicing Agreement.
                                 
                                 Fixed Rate Group.  As of the Cut-Off Date,  the
                                 average Loan Balance of the Initial Home Equity
                                 Loans   in   the   Fixed    Rate    Group   was
                                 $____________;  the weighted  average  interest
                                 rate (the  "Coupon  Rate") of the Initial  Home
                                 Equity  Loans  in  the  Fixed  Rate  Group  was
                                 _______;  the Coupon  Rates of the Initial Home
                                 Equity  Loans in the Fixed  Rate  Group  ranged
                                 from _______% to _______%; the weighted average
                                 combined  Loan-to-Value  Ratio  of the  Initial
                                 Home  Equity  Loans in the Fixed Rate Group was
                                 ________;  the weighted average  remaining term
                                 to maturity of the Initial Home Equity Loans in
                                 the Fixed Rate Group was _____ months;  and the
                                 remaining terms to maturity of the Initial Home
                                 Equity  Loans in the Fixed  Rate  Group  ranged
                                 from  ____  months  to ____  months.  As of the
                                 Cut-Off Date, _____% of the Initial Home Equity
                                 Loans in the Fixed Rate  Group were  secured by
                                 first  mortgages and _____% of the Initial Home
                                 Equity  Loans  in the  Fixed  Rate  Group  were
                                 secured by second  mortgages.  The  maximum and
                                 minimum  Loan  Balances  of  the  Initial  Home
                                 Equity  Loans in the Fixed Rate Group as of the
                                 Cut-Off    Date    were    $____________    and
                                 $____________,  respectively. Home Equity Loans
                                 in the Fixed  Rate Group  containing  "balloon"
                                 payments  represented  not more than ______% of
                                 the Initial Home Equity Loans in the Fixed Rate
                                 Group. No Initial Home Equity Loan in the Fixed
                                 Rate    Group    will    mature    later   than
                                 ___________________.  See "The Home Equity Loan
                                 Pool--Initial  Home Equity Loans" -- Fixed Rate
                                 Group herein.

                                 Adjustable  Rate Group. As of the Cut-Off Date,
                                 _____%  of  the  Home   Equity   Loans  in  the
                                 Adjustable  Rate Group bear  interest  at rates
                                 that  adjust  semiannually  based on the London
                                 interbank  offered  rate for  six-month  United
                                 States  dollar  deposits  ("Six Month  LIBOR");
                                 _____%  of  the  Home   Equity   Loans  in  the
                                 Adjustable  Rate Group adjust annually based on
                                 the  weekly  average  yield  on  United  States
                                 Treasury  securities  adjusted  to  a  constant
                                 maturity of one year ("CMT Loans"); and ______%
                                 of the Home Equity Loans in the Adjustable Rate
                                 Group  bear  interest  at a fixed rate from the
                                 date of their



                                       S-3
<PAGE>

                                 origination  until the fifth  anniversary  date
                                 from  the  date  of  origination  and,  for the
                                 remaining 25 years of their term, bear interest
                                 at a  variable  rate that  adjusts  in the same
                                 manner as CMT Loans ("5/25 Loans").  The Coupon
                                 Rates with  respect  to all of the Home  Equity
                                 Loans in the Adjustable  Rate Group are subject
                                 to  periodic   and   lifetime   interest   rate
                                 adjustment caps. See "The Home Equity Loan Pool
                                 -- Initial Home Equity Loans in the  Adjustable
                                 Rate Group" herein.

                                 As  of  the  Cut-Off  Date,  the  average  Loan
                                 Balance  of  the  Home  Equity   Loans  in  the
                                 Adjustable  Rate  Group  was  $__________;  the
                                 weighted average Coupon Rate of the Home Equity
                                 Loans  in  the   Adjustable   Rate   Group  was
                                 _______%;  the Coupon  Rates of the Home Equity
                                 Loans in the Adjustable  Rate Group ranged from
                                 ______%  to  ______%;   the  weighted   average
                                 maximum Coupon Rate of the Home Equity Loans in
                                 the  Adjustable  Rate Group was  _______%;  the
                                 maximum  Coupon  Rates of the Home Equity Loans
                                 in  the  Adjustable   Rate  Group  ranged  from
                                 ______% to _____%; the weighted average minimum
                                 Coupon  Rate of the  Home  Equity  Loans in the
                                 Adjustable Rate Group was ______%;  the minimum
                                 Coupon  Rates of the Home  Equity  Loans in the
                                 Adjustable  Rate Group  ranged  from  _____% to
                                 _____%;  the  weighted  average   Loan-to-Value
                                 Ratio   of  the  Home   Equity   Loans  in  the
                                 Adjustable Rate Group was _____%;  the weighted
                                 average  remaining term to maturity of the Home
                                 Equity Loans in the  Adjustable  Rate Group was
                                 _____  months;   and  the  remaining  terms  to
                                 maturity  as of the  Cut-Off  Date of the  Home
                                 Equity  Loans  in  the  Adjustable  Rate  Group
                                 ranged  from ___ months to ___  months.  All of
                                 the Home Equity  Loans in the  Adjustable  Rate
                                 Group  are  secured  by  first  mortgages.  The
                                 maximum  and minimum  Loan  Balance of the Home
                                 Equity Loans in the Adjustable Rate Group as of
                                 the   Cut-Off   Date   was   $___________   and
                                 $__________,  respectively.  None  of the  Home
                                 Equity  Loans  in  the  Adjustable  Rate  Group
                                 contain  "balloon"  payments.  No  Home  Equity
                                 Loans in the Adjustable  Rate Group will mature
                                 later  than  __________,  ____.  See "The  Home
                                 Equity   Loan   Pool--   Initial   Home  Equity
                                 Loans--Adjustable Rate Group."

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

                                 With respect to the Six-Month LIBOR Loans,  the
                                 lowest margin over the index is _____%, and the
                                 highest margin over the index is _____% and the
                                 weighted  average  margin  over  the  index  is
                                 _____%.  With  respect  to the CMT  Loans,  the
                                 lowest  margin  over the index is  _____%,  the
                                 highest margin over the index is _____% and the
                                 weighted  average  margin  over  the  index  is
                                 _____%.  With respect to the 5/25 Loans,  after
                                 their fixed rate period ends, the lowest margin
                                 over the index is _____%,  the  highest  margin
                                 over  the  index  is  _____%  and the  weighted
                                 average margin over the index is _____%.

Final Scheduled Payment
 Date:                           The Final  Scheduled  Payment Dates for each of
                                 the respective  classes of Class A Certificates
                                 are  as  set  forth   below,   although  it  is
                                 anticipated that the actual
                                                
                               

                                       S-4

<PAGE>
                                 final  Payment  Date for each  Class of Class A
                                 Certificates will occur  significantly  earlier
                                 than the related Final Scheduled  Payment Date.
                                 See  "Prepayment   and  Yield   Considerations"
                                 herein.

                                                                Final Scheduled
                                                                  Payment Date

                                 Class A-1 Certificates
                                 Class A-2 Certificates
                                 Class A-3 Certificates
                                 Class A-4 Certificates
                                 Class A-5 Certificates
                                 Class A-6 Certificates
                                 Class A-7 Certificates
                                 Class A-8 Certificates

Class A Distributions:
         General:                On the ___ day of each month,  or if such a day
                                 is not a Business Day, then the next succeeding
                                 Business  Day,  commencing  __________,   199__
                                 (each  such day being a  "Payment  Date"),  the
                                 Trustee will be required to  distribute  to the
                                 Owners of the Fixed Rate Certificates of record
                                 as of  the  last  day  of  the  calendar  month
                                 preceding  the month in which such Payment Date
                                 occurs and to the Owners of the Adjustable Rate
                                 Certificates   of   record   as  of   the   day
                                 immediately  preceding such Payment Date (each,
                                 such  date,  the  "Record  Date")  the "Class A
                                 Distribution  Amount" which shall be the sum of
                                 (x) Class A Current  Interest and (y) the Class
                                 A Principal  Distribution  Amount. Such amounts
                                 shall be allocated to the Class A  Certificates
                                 in the manner described below.
    
                                 A  "Business  Day"  is  any  day  other  than a
                                 Saturday  or Sunday  or a day on which  banking
                                 institutions in The City of New York and Tampa,
                                 Florida are  authorized  or obligated by law or
                                 executive order to be closed.

                                 For  each  Payment  Date,   interest  due  with
                                 respect to the Fixed Rate  Certificates will be
                                 interest  which  has  accrued  thereon  at  the
                                 applicable   Pass-Through   Rate   during   the
                                 calendar month immediately  preceding the month
                                 in which such Payment Date occurs; the interest
                                 due  with  respect  to  the   Adjustable   Rate
                                 Certificates  will be the  interest  which  has
                                 accrued  thereon at the Class A-8 Pass- Through
                                 Rate from the  preceding  Payment Date (or from
                                 the  Closing  Date  in the  case  of the  first
                                 Payment Date) to and including the day prior to
                                 the current  Payment Date. Each period referred
                                 to  in  the  prior  sentence  relating  to  the
                                 accrual of interest is the "Accrual Period" for
                                 the   related   Class   A   Certificates.   All
                                 calculations  of  interest  on the  Fixed  Rate
                                 Certificates  will be made  on the  basis  of a
                                 360-day  year  assumed  to  consist  of  twelve
                                 30-day months.  Calculations of interest on the
                                 Adjustable  Rate  Certificates  will be made on
                                 the basis of the actual  number of days elapsed
                                 in the related  Accrual Period and in a year of
                                 360 days.

Allocations of Interest
  and Principal:                 The Class A  Distribution  Amount  relating  to
                                 each  Group  of  Home  Equity  Loans  for  each
                                 Payment Date (to the extent funds are available
                                 therefor) shall be
                          
                                



                                       S-5
<PAGE>
                                 allocated among the Class A Certificates in the
                                 following amounts and in the following order of
                                 priority:

                                 (i)  First,  to  the  Owners  of  the  Class  A
                                 Certificates of the related Group,  the related
                                 Current Interest for such Certificates on a pro
                                 rata  basis  without  any  priority  among such
                                 Class A Certificates.

                                 (ii)  Second,  to the  Owners  of the  Class  A
                                 Certificates,   (A)  the   Class  A   Principal
                                 Distribution Amount (as defined below under the
                                 heading  "Principal"  applicable  to the  Fixed
                                 Rate Group shall be distributed as follows: (I)
                                 first,   to  the   Owners   of  the  Class  A-1
                                 Certificates  until the  Class A-1  Certificate
                                 Principal  Balance  is  reduced  to zero;  (II)
                                 second,   to  the   Owners  of  the  Class  A-2
                                 Certificates  until the  Class A-2  Certificate
                                 Principal  Balance is  reduced  to zero;  (III)
                                 third,   to  the   Owners   of  the  Class  A-3
                                 Certificates  until the  Class A-3  Certificate
                                 Principal  Balance  is  reduced  to zero;  (IV)
                                 fourth,   to  the   Owners  of  the  Class  A-4
                                 Certificates  until the  Class A-4  Certificate
                                 Principal  Balance  is  reduced  to  zero;  (V)
                                 fifth,   to  the   Owners   of  the  Class  A-5
                                 Certificates  until the  Class A-5  Certificate
                                 Principal  Balance  is  reduced  to zero;  (VI)
                                 sixth,   to  the   Owners   of  the  Class  A-6
                                 Certificates  until the  Class A-6  Certificate
                                 Principal Balance is reduced to zero; and (VII)
                                 seventh,   to  the  Owners  of  the  Class  A-7
                                 Certificates  until the  Class A-7  Certificate
                                 Principal  Balance  is  reduced to zero and (B)
                                 the  Class  A  Principal   Distribution  Amount
                                 applicable to the  Adjustable  Rate Group shall
                                 be  distributed  to the Owners of the Class A-8
                                 Certificates  until the  Class A-8  Certificate
                                 Principal Balance is reduced to zero.

         Principal:              The Owners of the related Class A  Certificates
                                 will be  entitled  to receive  on each  Payment
                                 Date,  in the  manner  and  priority  set forth
                                 herein,  to  the  extent  funds  are  available
                                 therefor after the Class A Current  Interest is
                                 distributed  to  the  Owners  of  the  Class  A
                                 Certificates,   a   monthly   distribution   in
                                 reduction of the Class A Certificate  Principal
                                 Balance in the amount described herein.

                                 The Fixed  Rate  Certificates  are  "sequential
                                 pay"  classes such that the Owners of the Class
                                 A-7  Certificates  will  receive no payments of
                                 principal   until  the  Class  A-6  Certificate
                                 Principal Balance has been reduced to zero, the
                                 Owners  of  the  Class  A-6  Certificates  will
                                 receive  no  payments  of  principal  until the
                                 Class A-5  Certificate  Principal  Balance  has
                                 been  reduced to zero,  the Owners of the Class
                                 A-5  Certificates  will  receive no payments of
                                 principal   until  the  Class  A-4  Certificate
                                 Principal Balance has been reduced to zero, the
                                 Owners  of  the  Class  A-4  Certificates  will
                                 receive  no  payments  of  principal  until the
                                 Class A-3  Certificate  Principal  Balance  has
                                 been  reduced to zero,  the Owners of the Class
                                 A-3  Certificates  will  receive no payments of
                                 principal   until  the  Class  A-2  Certificate
                                 Principal Balance has been reduced to zero, and
                                 the Owners of the Class A-2  Certificates  will
                                 receive  no  payments  of  principal  until the
                                 Class A-1  Certificate  Principal  Balance  has
                                 been reduced to zero.

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

                                 (a)  the  Total  Available  Funds  (as  defined
                                 herein) for the related  Home Equity Loan Group
                                 plus any Insured  Payment  with  respect to the
                                 related Class

                                       S-6
<PAGE>
                                 A  Certificates   minus  the  related  Class  A
                                 Current  Interest  for such  Payment  Date with
                                 respect to the  related  Class A  Certificates;
                                 and

                                 (b) the excess, if any, of

                                     (i) the sum of:

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

                                         (B)  the   principal   portion  of  all
                                         scheduled  monthly payments on the Home
                                         Equity Loans in the related Home Equity
                                         Loan  Group  due  on or  prior  to  the
                                         related Due Date thereof, to the extent
                                         actually received by the Trustee during
                                         the related  Remittance  Period and any
                                         Prepayments  made by the Mortgagors and
                                         actually received by the Trustee during
                                         the related Remittance Period;

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

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

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

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

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

                                         (H) with  respect to the  [Fixed  Rate]
                                         Group  only,   on  the   Payment   Date
                                         immediately  following  the last day of
                                         the   Funding   Period,   all   amounts
                                         remaining on deposit in the Pre-Funding
                                         Account  to  the  extent  not  used  to
                                         purchase  Subsequent  Home Equity Loans
                                         during the Funding Period; and



                                       S-7
<PAGE>


                                         (I)  the  amount  of any  Subordination
                                         Increase  Amount  with  respect  to the
                                         related Home Equity Loan Group for such
                                         Payment  Date to the  extent of any Net
                                         Monthly Excess  Cashflow  available for
                                         such purpose;

                                                           over

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

                                 The   "Preference   Amount"   is   any   amount
                                 previously distributed to an Owner on a Class A
                                 Certificate  that is recoverable  and sought to
                                 be  recovered  as a  voidable  preference  by a
                                 trustee in  bankruptcy  pursuant  to the United
                                 States  Bankruptcy Code (Title 11 of the United
                                 States Code).

                                 The  "Remittance  Period"  with  respect to any
                                 Monthly  Remittance  Date is the  second day of
                                 the month  immediately  preceding  such Monthly
                                 Remittance  Date to the  first day of the month
                                 in which such Monthly Remittance Date occurs. A
                                 "Monthly  Remittance Date" is any date on which
                                 funds on deposit in the  Principal and Interest
                                 Account  are   remitted   to  the   Certificate
                                 Account,  which is the ____ day of each  month,
                                 or if such day is not a Business  Day, the next
                                 succeeding    Business   Day,   commencing   in
                                 _____________, 199__.

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

   
Monthly Servicing  Fee:          The Servicer will retain a fee (the  "Servicing
                                 Fee")  equal  to  _____%  per  annum,   payable
                                 monthly at  one-twelfth  the annual rate of the
                                 then outstanding principal balance of each Home
                                 Equity  Loan  as  of  the  first  day  of  each
                                 Remittance Period.

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

                                 Overcollateralization.  The credit  enhancement
                                 provisions  of the  Trust  result  in a limited
                                 acceleration  of the Class A  Certificates  (in
                                 the aggregate)  relative to the amortization of
                                 the  related  Home  Equity  Loans in the  early
                                 months  of  the  transaction.  The  accelerated
                                 amortization  is achieved by the application of
                                 certain  excess  interest  to  the  payment  in
                                 reduction  of the related  Class A  Certificate
                                 Principal  Balance.  This acceleration  feature
                                 creates  with  respect to each Home Equity Loan
                                 Group,  overcollateralization (i.e., the excess
                                 of the  aggregate  outstanding  Loan Balance of
                                 the  Home  Equity  Loans  in the  related  Home
                                 Equity  Loan Group over the  aggregate  Class A
                                 Certificate   Principal   Balance).   Once  the
                                 required  level  of   overcollateralization  is
                                 reached,   and   subject   to  the   provisions
                                 described   in   the   next   paragraph,    the
                                 acceleration feature will cease.



                                       S-8
<PAGE>
                                 The Pooling and  Servicing  Agreement  provides
                                 that,  subject  to  certain  floors,  caps  and
                                 triggers,     the     required     level     of
                                 overcollateralization  with  respect  to a Home
                                 Equity Loan Group may increase or decrease over
                                 time.  An increase  would result in a temporary
                                 period  of  accelerated   amortization  of  the
                                 related  Class  of  Class  A  Certificates   to
                                 increase      the      actual      level     of
                                 overcollateralization  to its required level; a
                                 decrease would result in a temporary  period of
                                 decelerated  amortization  to reduce the actual
                                 level of  overcollateralization to its required
                                 level.

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

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

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

                                 Certificate          Insurance          Policy.
                                 ____________________      (the     "Certificate
                                 Insurer")  will  issue a  certificate  guaranty
                                 insurance   policy  (the  "Insurance   Policy")
                                 pursuant  to  which  it  will  irrevocably  and
                                 unconditionally   guarantee   payment  on  each
                                 Payment  Date to the Trustee for the benefit of
                                 the   holders   of  each   Class   of  Class  A
                                 Certificates  of an amount equal to the Class A
                                 Distribution  Amount for such Payment Date. The
                                 amount of the actual  payment,  if any, made by
                                 the  Certificate  Insurer  to the Owners of the
                                 Class A Certificates under the Insurance Policy
                                 on each Payment Date (the "Insured Payment") is
                                 the  sum of (i)  any  shortfall  in the  amount
                                 required to pay the  Subordination  Deficit for
                                 such  Payment Date from a source other than the
                                 Insurance  Policy,  (ii) any  shortfall  in the
                                 amount required to pay Class A Current Interest
                                 for such  Payment Date from a source other than
                                 the Insurance Policy and (iii) any shortfall in
                                 the  amount  required  to  pay  the  Preference
                                 Amount  for  such  Payment  Date  from a source
                                 other than the Insurance Policy.  The effect of
                                 the Insurance  Policy is to guaranty the timely
                                 payment  of  interest   on,  and  the  ultimate
                                 payment of the principal  amount of, each Class
                                 of Class A Certificates.

                                 Except  upon the  occurrence  of a  Certificate
                                 Insurer Default,  the Certificate Insurer shall
                                 have the right to  exercise  certain  rights of
                                 the Owners of the related Class A Certificates,
                                 as  specified  in  the  Pooling  and  Servicing
                                 Agreement,  without any consent of such Owners;
                                 and such Owners may  exercise  such rights only
                                 with  the   prior   written   consent   of  the
                                 Certificate Insurer,  except as provided in the
                                 Pooling and Servicing  Agreement.  In addition,
                                 to the extent of  unreimbursed  payments  under
                                 the Insurance Policy,  the Certificate  Insurer
                                 will be  subrogated to the rights of the Owners
                                 of the related  Class A  Certificates  on which
                                 such Insured  Payments were made. In connection
                                 with each Insured  Payment on a related Class A
                                 Certificate,  the Trustee,  as attorney-in-fact
                                 for the

                                       S-9
<PAGE>
                                 Owner  thereof,  will be  required to assign to
                                 the  Certificate  Insurer  the  rights  of such
                                 Owner with  respect to the Class A  Certificate
                                 to  the   extent  of  such   Insured   Payment.
                                 "Certificate  Insurer Default" is defined under
                                 the Pooling and Servicing  Agreement as (x) the
                                 failure  by the  Certificate  Insurer to make a
                                 required  payment under the Insurance Policy or
                                 (y)  the   bankruptcy   or  insolvency  of  the
                                 Certificate Insurer.

                                 The Certificate Insurer is an insurance company
                                 engaged  exclusively in the business of writing
                                 financial  guaranty  insurance,  principally in
                                 respect    of   asset-    backed    and   other
                                 collateralized  securities  offered in domestic
                                 and foreign markets. The Certificate  Insurer's
                                 claims paying ability is rated "Aaa" by Moody's
                                 Investors Services,  Inc. ("Moody's") and "AAA"
                                 by each of Standard & Poor's Ratings  Services,
                                 a  division   of  The   McGraw-Hill   Companies
                                 ("Standard  &  Poor's").  See "The  Certificate
                                 Insurer" herein.

Pre-Funding Account:             On the Closing Date,  an aggregate  cash amount
                                 (the "Pre-Funded  Amount"),  of $______________
                                 will be  deposited in the  Pre-Funding  Account
                                 which  account  will  be in the  name  of,  and
                                 maintained  by,  the  Trustee  on behalf of the
                                 Trust  and   which  may  be  used  to   acquire
                                 Subsequent  Home Equity  Loans for  addition to
                                 the Fixed Rate  Group.  During the period  (the
                                 "Funding  Period")  from the Closing Date until
                                 the  earliest  of (i)  the  date on  which  the
                                 amount on deposit in the Pre-Funding Account is
                                 less  than  $______,  (ii) the date on which an
                                 event  of  default   under  the   Pooling   and
                                 Servicing  Agreement  occurs and (iii) _______,
                                 199__, the Pre-Funded Amount will be maintained
                                 in  the  Pre-Funding  Account.  The  Pre-Funded
                                 Amount  will  be  reduced  during  the  Funding
                                 Period by the amount  thereof  used to purchase
                                 Subsequent Home Equity Loans in accordance with
                                 the Pooling and Servicing Agreement. Subsequent
                                 Home Equity Loans purchased by and added to the
                                 Fixed   Rate  Group  on  any  date   (each,   a
                                 "Subsequent  Transfer  Date") must  satisfy the
                                 criteria set forth in the Pooling and Servicing
                                 Agreement.  The aggregate  principal  amount of
                                 Subsequent  Home  Equity  Loans  which  may  be
                                 acquired by the Trust is $________________. Any
                                 Pre-Funded  Amount  remaining at the end of the
                                 Funding  Period  will  be  distributed  to  the
                                 Owners of the  related  Class of the Fixed Rate
                                 Certificates  then entitled to receive  payment
                                 of  principal  on the Payment Date in ________,
                                 199__,  in  reduction  of the  related  Class A
                                 Certificate  Principal  Balance of such Owners'
                                 Certificates,   thus  resulting  in  a  partial
                                 principal  prepayment  of such  Class  of Fixed
                                 Rate  Certificates  as  specified  herein under
                                 "Description  of  the  Class  A  Certificates--
                                 Distributions."    All   interest   and   other
                                 investment  earnings  on  amounts on deposit in
                                 the  Pre-Funding  Account  will be deposited in
                                 the   Capitalized    Interest   Account.    The
                                 Pre-Funding  Account  will  not be an  asset of
                                 either REMIC.
     
Capitalized Interest
  Account:                       On  the  Closing   Date,   cash  in  an  amount
                                 satisfactory to the Certificate Insurer will be
                                 deposited in a trust account (the  "Capitalized
                                 Interest   Account")   in  the  name  of,   and
                                 maintained  by,  the  Trustee  on behalf of the
                                 Trust. During the Funding Period, the amount on
                                 deposit in the  Capitalized  Interest  Account,
                                 including  reinvestment income thereon, will be
                                 used by the Trustee to fund the excess, if any,
                                 of  (i)  the  sum  of the  amount  of  interest
                                 accruing  during the related  interest  accrual
                                 period   at  the   weighted   average   of  the
                                 Pass-Through    Rates   of   the   Fixed   Rate
                                 Certificates   on  the   amount  by  which  the
                                 aggregate Class A Certificate Principal Balance
                                 of the  Fixed  Rate  Certificates  exceeds  the
                                 aggregate
                       
                                      S-10
<PAGE>
                                 Loan  Balance of the Home  Equity  Loans in the
                                 Fixed Rate Group plus the Class S  Distribution
                                 Amount (as defined in the Pooling and Servicing
                                 Agreement)   plus  any   Trustee   Reimbursable
                                 Expenses and amounts payable to the Certificate
                                 Insurer as premium on the Insurance Policy (the
                                 "Premium  Amount")  accruing during the related
                                 interest  accrual period on such excess balance
                                 over (ii) the amount of any reinvestment income
                                 on  monies  on  deposit   in  the   Pre-Funding
                                 Account.  Such  amounts on  deposit  will be so
                                 applied by the Trustee on the first two Payment
                                 Dates  to fund  any such  excess.  Any  amounts
                                 remaining in the Capitalized  Interest  Account
                                 not needed for such purpose will be paid to the
                                 depositors  of  such  funds  at the  end of the
                                 Funding  Period.   The   Capitalized   Interest
                                 Account will not be an asset of either REMIC.

Mandatory Prepayment of
Certificates:                    Although  no  assurance  can  be  given,  it is
                                 intended   that   the   principal   amount   of
                                 Subsequent  Home Equity Loans sold to the Trust
                                 and added to the Fixed Rate Group will  require
                                 application   of   substantially   all  of  the
                                 original   Pre-Funded  Amount  and  it  is  not
                                 intended that there will be any material amount
                                 of principal prepaid to the Owners of the Fixed
                                 Rate Certificates from the Pre-Funding Account.
                                 In the event  that the  Depositor  is unable to
                                 sell  Subsequent Home Equity Loans to the Trust
                                 in an amount equal to the  original  Pre-Funded
                                 Amount,  principal prepayments to Owners of the
                                 related  Class of the Fixed  Rate  Certificates
                                 then entitled to receive  payments of principal
                                 will occur on the  Payment  Date in  __________
                                 199__  in an  amount  equal  to the  Pre-Funded
                                 Amount  remaining  at the  end  of the  Funding
                                 Period.
        
Book-Entry Registration of the
  Class A Certificates           Each  Class  of  Class  A   Certificates   will
                                 initially be issued in book-entry form. Persons
                                 acquiring  beneficial  ownership  interests  in
                                 such Class A Certificates ("Beneficial Owners")
                                 may elect to hold their  interests  through The
                                 Depository  Trust  Company  ("DTC").  Transfers
                                 within DTC will be in accordance with the usual
                                 rules and operating procedures thereof. So long
                                 as the  Class  A  Certificates  are  Book-Entry
                                 Certificates   (as   defined   herein),    such
                                 Certificates  will be  evidenced by one or more
                                 Certificates  registered  in the name of Cede &
                                 Co. ("Cede"),  as the nominee of DTC. The Class
                                 A Certificates  will initially be registered in
                                 the name of Cede.  The  interests of the Owners
                                 of such  Certificates  will be  represented  by
                                 book-entries   on  the   records   of  DTC  and
                                 participating  members  thereof.  No Beneficial
                                 Owner will be entitled to receive a  definitive
                                 certificate    representing    such    person's
                                 interest,  except in the event that  Definitive
                                 Certificates  (as  defined  herein)  are issued
                                 under  the  limited   circumstances   described
                                 herein.   All  references  in  this  Prospectus
                                 Supplement to any Class A Certificates  reflect
                                 the rights of  Beneficial  Owners  only as such
                                 rights  may be  exercised  through  DTC and its
                                 participating organizations for so long as such
                                 Class A  Certificates  are  held  by  DTC.  See
                                 "Description  of  the  Class  A  Certificates--
                                 Book-Entry   Registration   of  the   Class   A
                                 Certificates"  herein,  and "Description of the
                                 Certificates--Book-Entry  Registration"  in the
                                 Prospectus.
        
Optional Termination:            The  Owners  of the Class R  Certificates  will
                                 have the right to purchase  all the Home Equity
                                 Loans on any Monthly  Remittance  Date when the
                                 aggregate Loan Balance of the Home Equity Loans
                                 has declined to ____% or less of the sum of (x)
                                 the  Original  Aggregate  Loan Balance plus (y)
                                 the original Pre-Funded
                       

                                      S-11
<PAGE>
                                 Amount  (such  sum,  the  "Maximum   Collateral
                                 Amount").   See  "The  Pooling  and   Servicing
                                 Agreement--Optional Termination" herein.

   
Ratings:                         It is a  condition  of  issuance of the Class A
                                 Certificates  that  the  Class  A  Certificates
                                 receive  ratings of "AAA" by Standard & Poor's,
                                 and "Aaa" by  Moody's.  Standard  & Poor's  and
                                 Moody's are referred to herein  collectively as
                                 the "Rating Agencies". A security rating is not
                                 a   recommendation   to   buy,   sell  or  hold
                                 securities,  and may be subject to  revision or
                                 withdrawal at any time by the assigning entity.
                                 See "Ratings" herein. No person is obligated to
                                 maintain any  rating  on any  Certificate, and,
                                 accordingly, there can be no assurance that the
                                 ratings  assigned to any Class of  Certificates
                                 upon  initial  issuance  thereof  will  not  be
                                 lowered or withdrawn at any time thereafter.
    

Federal Tax Aspects:             For  federal  income  tax  purposes,  the Trust
                                 (exclusive of the  Pre-Funding  Account and the
                                 Capitalized  Interest  Account)  created by the
                                 Pooling and Servicing Agreement will consist of
                                 two  segregated  asset  pools (the  "Upper Tier
                                 REMIC" and the "Base  REMIC")  with  respect to
                                 which elections will be made to treat each as a
                                 separate  "real  estate   mortgage   investment
                                 conduit"  ("REMIC").  The Class A  Certificates
                                 will be designated  as a "regular  interest" in
                                 the Upper-Tier REMIC and such Certificates will
                                 be   treated   as  debt   instruments   of  the
                                 Upper-Tier   REMIC  for   federal   income  tax
                                 purposes.  The  Class  R  Certificates  will be
                                 designated as the sole  "residual  interest" in
                                 the Upper-Tier REMIC.
                       
   
                                 Owners of the Class A  Certificates,  including
                                 Owners that generally report income on the cash
                                 method  of  accounting,  will  be  required  to
                                 include interest on the Class A Certificates in
                                 income in accordance with the accrual method of
                                 accounting.    In   addition,   the   Class   A
                                 Certificates  may be  considered  to have  been
                                 issued  with  original  issue  discount or at a
                                 premium.  Any such original issue discount will
                                 be  includible in the income of the Owner as it
                                 accrues  under a method taking into account the
                                 compounding   of   interest   and   using   the
                                 Prepayment Assumption described herein. Premium
                                 may be  deductible  by the  Owner  either as it
                                 accrues  or  when  principal  is  received.  No
                                 representation  is made as to whether  the Home
                                 Equity  Loans will prepay at the assumed  rate,
                                 or any other rate.  See  "Prepayment  and Yield
                                 Considerations" herein. In general, as a result
                                 of   the   qualification   of   the   Class   A
                                 Certificates  as regular  interests in a REMIC,
                                 the Class A  Certificates  will be  treated  as
                                 "qualifying  real property loans" under Section
                                 593(d) of the Internal Revenue Code of 1986, as
                                 amended   (the   "Code"),   "regular   .   .  .
                                 interest(s)   in   a   REMIC"   under   Section
                                 7701(a)(19)(C)  of the  Code and  "real  estate
                                 assets" under Section 856(c) of the Code in the
                                 same  proportion  that the  assets in the REMIC
                                 consist  of   qualifying   assets   under  such
                                 sections. In addition,  interest on the Class A
                                 Certificates  will be treated as  "interest  on
                                 obligations   secured  by   mortgages  on  real
                                 property"  under Section  856(c) of the Code to
                                 the extent that such Class A  Certificates  are
                                 treated as "real estate  assets"  under Section
                                 856(c) of the  Code.  For  further  information
                                 regarding the federal  income tax  consequences
                                 of investing in the Class A  Certificates,  see
                                 "Federal  Income Tax  Consequences"  herein and
                                 in the Prospectus.

ERISA Considerations:            Subject to the  considerations  discussed under
                                 "ERISA  Considerations"  herein,  the  Class  A
                                 Certificate   may  be   purchased  by  employee
                                 benefit  plans that are  subject to ERISA.  See
                                 "ERISA   Considerations"   herein  and  in  the
                                 Prospectus.
    



                                      S-12
<PAGE>

Legal Investment
  Considerations:                Although  the  Fixed  Rate   Certificates   are
                                 expected to be rated "AAA" by Standard & Poor's
                                 and "Aaa" by Moody's,  the Class A Certificates
                                 will   not   constitute    "mortgage    related
                                 securities"   for  purposes  of  the  Secondary
                                 Mortgage   Market   Enhancement   Act  of  1984
                                 ("SMMEA") because the Home Equity Loans include
                                 second liens.  Accordingly,  many  institutions
                                 with legal  authority  to invest in  comparably
                                 rated  securities  based on first  home  equity
                                 loans may not be legally  authorized  to invest
                                 in the Fixed Rate Certificates.
               

                               
                                 [The  Class A-8  Certificates  will  constitute
                                 "mortgage  related  securities "for purposes of
                                 SMMEA  for so long as they are  rated in one of
                                 the two  highest  rating  categories  by one or
                                 more nationally  recognized  statistical rating
                                 organizations.   As   such,   the   Class   A-8
                                 Certificates  will  be  legal  investments  for
                                 certain  entities  to the  extent  provided  in
                                 SMMEA,  subject to state laws overriding SMMEA.
                                 In  addition,   institutions  whose  investment
                                 activities  are subject to review by federal or
                                 state  regulatory  authorities  may  be or  may
                                 become  subject to  restrictions,  which may be
                                 retroactively   imposed   by  such   regulatory
                                 authorities,   on  the   investment   by   such
                                 institutions   in  certain  forms  of  mortgage
                                 related securities. Furthermore, certain states
                                 have enacted  legislation  overriding the legal
                                 investment  provisions  of SMMEA.  In addition,
                                 institutions  whose  activities  are subject to
                                 review   by   federal   or   state   regulatory
                                 authorities  may be or may  become  subject  to
                                 restrictions,   which   may  be   retroactively
                                 imposed by such regulatory authorities,  on the
                                 investment  by  such  institutions  in  certain
                                 forms  of  mortgage  related  securities.]  See
                                 "Legal Investment Considerations" herein.



                                      S-13
<PAGE>
                                  RISK FACTORS

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

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

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

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

         Risk of Home  Equity  Loan Rates  Reducing  the Class A-8  Pass-Through
Rate. The calculation of the Class A-8  Pass-Through  Rate is based upon (i) the
value of an index (LIBOR) which is different from the value of



                                      S-14

<PAGE>
the index  applicable  to the Home  Equity  Loans as  described  under "The Home
Equity Loan Pool -- Initial Home Equity Loans -- Adjustable  Rate Group" (either
as a result of the use of a different rate determination date or rate adjustment
date) and (ii) the weighted  average on the Coupon Rates of the Adjustable  Rate
Group Home Equity Loans, which are subject to periodic  adjustment caps, maximum
rate  caps and  minimum  rate  floors.  ____% of the  Home  Equity  Loans in the
Adjustable Rate Group adjust  semi-annually  based upon Six-Month LIBOR and ___%
of the Home Equity Loans in the Adjustable  Rate Group adjust  annually based on
the weekly average yield on U.S. Treasury  securities,  whereas the Pass-Through
Rate on the Class A-8 Certificates adjusts monthly based upon LIBOR as described
under  "Description of the Class A Certificates -- Calculation of LIBOR" herein,
subject to the Available Funds Cap. Consequently, the interest which becomes due
on the Home Equity Loans in the Adjustable Rate Group (net of the Servicing Fee,
the Premium  Amount and the Trustee  Fee related to the  Adjustable  Rate Group)
during any  Remittance  Period may not equal the amount of  interest  that would
accrue at LIBOR plus the margin on the Class A-8 Certificates during the related
Accrual Period. In particular,  the Class A-8 Pass-Through Rate adjusts monthly,
while the interest rates of the Home Equity Loans in the  Adjustable  Rate Group
adjust less  frequently  with the result that the Available  Funds Cap may limit
increases in the Class A-8  Pass-Through  Rate for extended  periods in a rising
interest rate environment. In addition, LIBOR and Six-Month LIBOR or the rate on
U.S. Treasury  securities may respond to different  economic and market factors,
and there is not necessarily a correlation  between them.  Thus, it is possible,
for example,  that LIBOR may rise during periods in which Six-Month LIBOR or the
rate on U.S.  Treasury  Securities is stable or is falling or that, even if both
LIBOR and Six-Month  LIBOR or the rate on U.S.  Treasury  Securities rise during
the same period, LIBOR may rise more rapidly than Six-Month LIBOR or the rate on
U.S. Treasury Securities. Furthermore, if the Available Funds Cap determines the
Class  A-8  Pass-Through  Rate for a  Payment  Date,  the value of the Class A-8
Certificates may be temporarily or permanently reduced.


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

         To the extent that amounts on deposit in the  Pre-Funding  Account have
not been fully  applied to the purchase of  Subsequent  Home Equity Loans by the
Trust for inclusion in the [Fixed Rate] Group by the end of the Funding  Period,
the Owners of the Class of [Fixed Rate]  Certificates  then  entitled to receive
payments of principal  will receive a prepayment of principal in an amount equal
to the Pre-Funded  Amount  remaining in the  Pre-Funding  Account on the Payment
Date in ______ 199__. Although no assurances can be given, the Depositor intends
that the principal amount of Subsequent Home Equity Loans sold to the Trust will
require  the  application  of  substantially  all  amounts  on  deposit  in  the
Pre-Funding  Account  and that  therefore  there will be no  material  principal
prepayment to the Owners of the [Fixed Rate] Certificates.

         Each Subsequent Home Equity Loan must satisfy the eligibility  criteria
referred to above at the time of its addition.  However,  Subsequent Home Equity
Loans may have been  originated or purchased by the Seller using credit criteria
different from those which were applied to the Initial Home Equity Loans and may
be  of  a  different  credit  quality.  Therefore,  following  the  transfer  of
Subsequent  Home  Equity  Loans  to  the  [Fixed  Rate]  Group,   the  aggregate
characteristics of the Home Equity Loans then held in the [Fixed Rate] Group may
vary from those of



                                      S-15
<PAGE>
the Initial Home Equity  Loans in the [Fixed  Rate] Group.  See "The Home Equity
Loan Pool--Conveyance of Subsequent Home Equity Loans" herein.

         Social,  Economic and Other Factors. The ability of the Trust to invest
in  Subsequent  Home Equity Loans is largely  dependent  upon the ability of the
Seller to originate or purchase additional home equity loans. The ability of the
Seller to originate or purchase  additional home equity loans may be affected by
a variety of social and economic  factors.  Economic  factors  include  interest
rates,  unemployment  levels,  the rate of inflation and consumer  perception of
economic conditions  generally.  However,  the Seller is unable to determine and
has no basis to predict  whether or to what extent  economic  or social  factors
will affect its origination  ability or its ability to purchase  additional home
equity loans.

         Other Legal  Considerations.  Applicable state laws generally  regulate
interest  rates and other  charges,  require  certain  disclosures,  and require
licensing  of the Seller.  In  addition,  other state  laws,  public  policy and
general principles of equity relating to the protection of consumers, unfair and
deceptive practices and debt collection  practices may apply to the origination,
servicing and  collection of the Home Equity Loans.  The Seller will be required
to repurchase any Home Equity Loans which, at the time of  origination,  did not
comply with applicable federal and state laws and regulations.  Depending on the
provisions  of the  applicable  law and the  specific  facts  and  circumstances
involved,  violations  of these  laws,  policies  and  principles  may limit the
ability of the Trust to collect all or part of the  principal  of or interest on
the  Home  Equity  Loans,  may  entitle  the  borrower  to a refund  of  amounts
previously  paid and,  in  addition,  could  subject  the Seller to damages  and
administrative enforcement.
See "Certain Legal Aspects of Home Equity Loans" in the Prospectus.

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

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

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

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

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

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




                                      S-16
<PAGE>
         Risk of Seller Insolvency. The Seller believes that the transfer of the
Home Equity Loans to the Depositor and by the Depositor to the Trust constitutes
a sale by the Seller to the  Depositor  and by the  Depositor  to the Trust and,
accordingly,  that such Home Equity  Loans will not be part of the assets of the
Seller in the event of the insolvency of the Seller and will not be available to
the  creditors  of the Seller.  However,  in the event of an  insolvency  of the
Seller, it is possible that a bankruptcy trustee or a creditor of the Seller may
argue that the transaction  between the Seller and the Depositor was a pledge of
such Home Equity Loans in connection  with a borrowing by the Seller rather than
a true sale. Such an attempt,  even if  unsuccessful,  could result in delays in
distributions on the Certificates.

         On the Closing Date, the Trustee, the Seller, the Depositor, the Rating
Agencies and the  Certificate  Insurer will have  received an opinion of Arter &
Hadden, counsel to the Seller, with respect to the true sale of the Initial Home
Equity  Loans from the Seller to the  Depositor  and from the  Depositor  to the
Trustee,  in form and substance  satisfactory to the Certificate Insurer and the
Rating Agencies.

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

                             THE SELLER AND SERVICER

General

         The Seller and Servicer, Industry Mortgage Company, L.P., is a Delaware
limited  partnership.  The principal executive offices of the Seller are located
at 3450 Buschwood Park Drive, Suite 250, Tampa,  Florida 33618 and its telephone
number is (813) 932-2211.

         The Seller has been in the mortgage lending business since 1993 and the
Seller and certain  subsidiaries  are  engaged in  originating,  purchasing  and
servicing  home equity loans secured by first and second  mortgages and deeds of
trust on Properties located in at least ___ states and the District of Columbia.

         The Seller will sell and assign each Home Equity Loan to the Depositor,
which  will in turn sell and  assign  each Home  Equity  Loan to the  Trust,  in
consideration  of the net  proceeds  from the sale of the Class A  Certificates,
which are being  offered  hereby.  The Seller will also service each Home Equity
Loan.

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

         With the  consent  of the  Certificate  Insurer  and the  Trustee,  the
Servicer   may  enter  into   sub-servicing   agreements   (the   "Sub-Servicing
Agreements") with qualified  sub-servicers (the "Sub-Servicers") with respect to
the servicing of the Home Equity Loans. None of the  Sub-Servicing  arrangements
discharge  the Servicer  from its  servicing  obligations.  See "The Pooling and
Servicing Agreement--Servicing and Sub-Servicing" herein.

         The Trustee and the  Certificate  Insurer may remove the Servicer,  and
the Servicer may resign,  only in  accordance  with the terms of the Pooling and
Servicing Agreement.  No removal or resignation shall become effective until the
Trustee  or  a   successor   servicer   shall  have   assumed   the   Servicer's
responsibilities  and  obligations  in  accordance  therewith.  Any  collections
received by the Servicer after removal or resignation shall be endorsed by it to
the Trustee and remitted directly to the Trustee.

         Upon  removal or  resignation  of the  Servicer,  the  Trustee  (x) may
solicit bids for a successor  servicer as described in the Pooling and Servicing
Agreement  or (y) shall serve in the  capacity of Backup  Servicer  (the "Backup
Servicer")  subject to the right of the Trustee to assign such duties to a party
acceptable to the Certificate Insurer



                                      S-17
<PAGE>

and the  Owners of a majority  of the Class R  Certificates.  If the  Trustee is
unable  to  obtain a  qualifying  bid and is  prevented  by law from  acting  as
servicer and from appointing the Backup  Servicer as servicer,  the Trustee will
be  required  to  appoint,  or  petition a court of  competent  jurisdiction  to
appoint, an eligible successor. Any successor (including the Backup Servicer) is
required  to be a  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 home  equity  loans  having  equity of not
less than  $5,000,000  as  determined  in  accordance  with  generally  accepted
accounting  principles,  and which is acceptable to the Certificate  Insurer and
shall assume all or any part of the  responsibilities,  duties or liabilities of
the Servicer.

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

Credit and Underwriting Guidelines

         The  following  is  a  description  of  the   underwriting   guidelines
customarily  and  currently  employed by the Seller with  respect to home equity
loans which it  originates or purchases  from others.  Each Home Equity Loan was
underwritten  according to those guidelines.  The Seller revises such guidelines
from time to time in connection with changing economic and market conditions.

         In certain  cases loans may be acquired  or  originated  outside of the
criteria included in the guidelines as then in effect with the prior approval of
a  pre-designated  senior  official  of the Seller and in light of  compensating
factors or other  business  considerations.  No  information  is available  with
respect to the portion of the Home Equity  Loans as to which  exceptions  to the
criteria specified in the guidelines  described herein were made.  Substantially
all of the Home Equity Loans were acquired or originated in accordance  with the
underwriting  guidelines  described herein or with such permitted  exceptions as
are described herein.

         The Seller's  business  consists  primarily  of  acquiring  home equity
loans.  The Seller  specializes  in home equity loans that do not conform to the
underwriting  standards of the Federal National Mortgage Association ("FNMA") or
the  Federal  Home Loan  Mortgage  Corporation  ("FHLMC")  and  those  standards
typically applied by banks and other primary lending institutions,  particularly
with regard to a prospective borrower's credit history.

         The Seller  acquires  and  originates  home  equity  loans  through its
principal  office in Tampa,  Florida  and  branches  in  Cincinnati,  Ohio,  Ft.
Washington,  Pennsylvania and Cherry Hill, New Jersey.  The Seller acquires home
equity loans from a referral network of mortgage lenders and brokers,  banks and
other referral sources, which may include one or more affiliates of the Seller.

         Home equity loans acquired from mortgage  brokers and other lenders are
pre-approved by the Seller prior to funding, or purchased in bulk after funding,
only after each loan has been  re-underwritten  by the Seller in accordance with
its established underwriting guidelines. These guidelines are designed to assess
the adequacy of the real property  which serves as  collateral  for the loan and
the  borrower's  ability to repay the loan.  The Seller  analyzes,  among  other
factors,  the equity in the  collateral,  the credit history and  debt-to-income
ratio  of the  borrower,  the  property  type,  and the  characteristics  of the
underlying senior mortgage, if any.

         The Seller  purchases and  originates  home equity loans with different
credit characteristics depending on the credit profiles of individual borrowers.
The Seller  primarily  purchases  and  originates  fixed rate loans  which fully
amortize  (subject to adjustments by reason of being simple interest loans) over
a period not to exceed 30 years. The Seller also acquires and originates Balloon
Loans, which generally provide for scheduled  amortization over 30 years, with a
due date and a balloon  payment at the end of the fifteenth  year. The principal
amount of the loans purchased or originated by the Seller generally ranges up to
a maximum of  $________.  Under  current  policy the Seller  generally  does not
acquire or originate any home equity loan where the combined Loan-to-Value Ratio
exceeds ___%. The collateral securing loans acquired or originated by the Seller
is  generally  one-  to  four-family  residences,   including  condominiums  and
townhomes. The Seller accepts mobile homes or unimproved land as collateral only
in limited  circumstances.  The Seller does not purchase  loans where any senior
mortgage contains open-end advance, negative amortization or shared appreciation
provisions.



                                      S-18
<PAGE>

         The   Seller's   home  equity  loan  program   includes:   (i)  a  full
documentation program for salaried borrowers and (ii) a non-income qualification
program for self-employed,  and in limited instances,  salaried  borrowers.  The
borrower's total monthly debt obligations  (which include principal and interest
on  all  other  mortgages,  loans,  charge  accounts  and  all  other  scheduled
indebtedness)  generally  cannot  exceed  50% of the  borrower's  monthly  gross
income.  Loans to substantially all borrowers who are salaried employees must be
supported by current employment  information in addition to employment  history.
This   information   for  salaried   borrowers  is  verified  based  on  written
confirmation  from  employers  or one or more  pay-stubs,  recent W-2 tax forms,
recent  tax  returns  or  telephone  confirmation  from the  employers.  For the
Seller's  non-income  qualification  program,  proof  of a two year  history  of
self-employment in the same business plus proof of current  self-employed status
is required.  The Seller typically requires lower combined  Loan-to-Value Ratios
with respect to loans made to self-employed borrowers.

         The Seller  requires  that a full  appraisal  of the  property  used as
collateral  for  any  loan  that is  acquired  or  originated  be  performed  in
connection with the origination of the loan.  These  appraisals are performed by
third  party,  fee-based  appraisers.  Appraisals  of  substantially  all of the
Properties  were completed on standard  FNMA/FHLMC  forms and conform to current
FNMA/FHLMC  secondary market requirements for residential  property  appraisals.
Each such appraisal includes,  among other things, an inspection of the exterior
of the  subject  property,  photographs  of two or more  different  views of the
property  and data  from  sales  within  the  preceding  12  months  of  similar
properties within the same general location as the subject property.

         A  credit  report  by  an  independent,  nationally  recognized  credit
repository  agency  reflecting the applicant's  credit history is required.  The
credit  report  typically   contains   information   reflecting   delinquencies,
repossessions,  judgments, foreclosures,  garnishments, bankruptcies and similar
instances  of  adverse  credit  that can be  discovered  by a search  of  public
records.

         Certain laws protect loan  applicants by offering them a period of time
after loan documents are signed,  termed the rescission period, during which the
applicant  has the right to cancel the loan.  The  rescission  period  must have
expired  prior to the funding of the loan and may not be waived by the applicant
except as permitted by law.

         The Seller requires title insurance coverage issued by an approved ALTA
or CLTA title  insurance  company on all property  securing home equity loans it
originates or  purchases.  The loan  originator  and its assignees are generally
named as the insured. Title insurance policies indicate the lien position of the
home  equity  loan and  protect  the  Seller  against  loss if the title or lien
position is not indicated.  The applicant is also required to secure hazard and,
in certain  instances,  flood insurance in an amount sufficient to cover the new
loan and any senior mortgage.

Delinquency, Loan Loss and Foreclosure Information

The Seller began originating or purchasing home equity loans in October 1993. In
addition,  from  October  1993 to July 1994 the Seller  sold all the home equity
loans it originated to third parties on a servicing released basis.

         The Servicer  began  servicing home equity loans in April 1994 and thus
has limited servicing,  delinquency,  loan loss and liquidation  experience with
respect to home equity loans.  The delinquency  and loss experience  percentages
indicated  below are  calculated  on the basis of the total  home  equity  loans
serviced  as of the end of the  periods  indicated.  However,  because the total
amount of loans originated or purchased by the Servicer has increased over these
periods as a result of new  originations,  the total amount of loans serviced as
of the end of any  indicated  period will include many loans which will not have
been  outstanding  long  enough  to give  rise  to some or all of the  indicated
periods of delinquencies. Accordingly, the historical delinquency experience and
loan loss  information  set  forth  below may not be  indicative  of the  future
performance of the home equity loans.





                                      S-19
<PAGE>

         Delinquency and Default Experience of the Servicer's Servicing
                         Portfolio of Home Equity Loans
                                 As of                       As of


                      Number of   Dollar Amount    Number of      Dollar Amount
                        Loans                        Loans

Portfolio At

Delinquency
Percentage (1)
_______ days
_______ days
_______ days
Total Delinquency

Default
Percentage (2)
Foreclosure
Bankruptcy
Real Estate Owned
Total Default





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

(1)      The  delinquency  percentage  represents the number and dollar value of
         account balances contractually past due, including home equity loans in
         foreclosure or bankruptcy but exclusive of real estate owned.

(2)      The  default  percentage  represents  the number  and  dollar  value of
         delinquent payments on home equity loans in foreclosure,  bankruptcy or
         real estate owned.

                Loan Loss Experience on the Servicer's Servicing
                         Portfolio of Home Equity Loans

                                                 Year Ending       Year Ending


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 home equity loans outstanding
         on the last business day of each month during the period.
(2)      "Gross Losses" are actual losses incurred on liquidated  properties for
         each respective period. Losses include all principal, foreclosure costs
         and accrued interest to date.
(3)      "Recoveries"  are recoveries from  liquidation  proceeds and deficiency
         judgments.
(4)      "Net Losses" means "Gross Losses" minus "Recoveries."

                                  THE DEPOSITOR

         The  Depositor  was  incorporated  in the State of Delaware in November
1994.  The  Depositor  maintains its principal  offices at 3450  Buschwood  Park
Drive, Suite 250, Tampa, Florida 31618, None of the Depositor, the Seller or the
Servicer nor any of their  affiliates will insure or guarantee  distributions on
the Certificates.



                                      S-20
<PAGE>

                                 USE OF PROCEEDS

         The Seller will sell the Initial Home Equity Loans to the Depositor and
the Depositor will sell the Initial Home Equity Loans to the Trust  concurrently
with  delivery of the  Certificates.  Net proceeds  from the sale of the Class A
Certificates will be applied by the Depositor (i) to the purchase of the Initial
Home Equity Loans from the Seller,  (ii) to the deposit of the Pre-Funded Amount
in the  Pre-Funding  Account and (iii) to the deposit of certain  amounts in the
Capitalized  Interest Account.  Such net proceeds less the Pre-Funded Amount and
the amount deposited in the Capitalized Interest Account will (together with the
Class S and Class R  Certificates  retained  by the  Depositor  and the  Seller)
represent the purchase price to be paid by the Trust to the Depositor and by the
Depositor to the Seller for the Home Equity Loans.

                            THE HOME EQUITY LOAN POOL

General

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

         This subsection  describes  generally  certain  characteristics  of the
Initial Home Equity Loans.  Unless otherwise noted, all statistical  percentages
in this Prospectus Supplement are measured by the aggregate principal balance of
the related  Initial  Home  Equity  Loans as of the  Cut-Off  Date.  The columns
entitled "% of Initial Home Equity  Loans" and "% of Aggregate  Loan Balance" in
the following tables may not sum to 100% due to rounding.

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

         The Initial Home Equity Loans to be transferred by the Depositor to the
Trust on the Closing Date will consist of ______  fixed rate  conventional  home
equity loans  evidenced by promissory  notes (the "Notes")  secured by first and
second lien deeds of trust,  security  deeds or mortgages,  which are located in
___ states and the District of  Columbia.  The  Properties  securing the Initial
Home  Equity  Loans  consist   primarily  of  one-to-four   family   residential
properties.   The  Properties  may  be  owner-occupied  and  non-owner  occupied
investment  properties  (which includes second and vacation  homes).  All of the
Initial Home Equity Loans were originated or purchased  after  ________________,
19__.  Initial  Home  Equity  Loans  aggregating  _____% of the  aggregate  Loan
Balances of the Initial Home Equity Loans as of the Cut-Off Date (the  "Original
Aggregate Loan  Balance") are secured by first liens on the related  properties,
and the  remaining  Initial Home Equity Loans are secured by second liens on the
related properties.

         The Loan-to-Value  Ratios shown below were calculated based upon either
the  appraised  values  of  the  Properties  at the  time  of  origination  (the
"Appraised  Values") or the sales price.  In a limited number of  circumstances,
and within the  Seller's  underwriting  guidelines,  the Seller has  reduced the
Appraised Value of Properties where the Properties are unique, have a high value
or where the comparables are not within FNMA



                                      S-21
<PAGE>
guidelines.  The purpose for making these  reductions is to value the Properties
more  conservatively  than would  otherwise  be the case if the  appraisal  were
accepted as written.

         No assurance can be given that values of the  Properties  have remained
or will remain at their levels on the dates of  origination  of the related Home
Equity Loans.  If the  residential  real estate market has experienced or should
experience  an overall  decline in  property  values  such that the  outstanding
balances of the Home Equity Loans, together with the outstanding balances of any
first mortgage, 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.

Initial Home Equity Loans -- Fixed Rate Group

         As of the Cut-Off  Date,  the average  Loan Balance of the Initial Home
Equity Loans in the Fixed Rate Group was  $_____________;  the weighted  average
Coupon Rate of the Initial Home Equity Loans in the Fixed Rate Group was _____%;
the Coupon Rates of the Initial Home Equity Loans in the Fixed Rate Group ranged
from _____% to _____%; the weighted average combined  Loan-to-Value Ratio of the
Initial  Home  Equity  Loans in the Fixed Rate Group was  _____%;  the  weighted
average remaining term to maturity of the Initial Home Equity Loans in the Fixed
Rate Group was ____ months;  and the remaining  terms to maturity of the Initial
Home  Equity  Loans in the Fixed  Rate  Group  ranged  from ____  months to ____
months.  As of the Cut-Off Date,  _____% of the Initial Home Equity Loans in the
Fixed Rate Group were secured by first  mortgages and _____% of the Initial Home
Equity  Loans in the Fixed  Rate  Group are  secured  by second  mortgages.  The
maximum and minimum Loan  Balances of the Initial Home Equity Loans in the Fixed
Rate  Group  as  of  the  Cut-Off  Date  were   $___________  and  $___________,
respectively.  Home Equity  Loans in the Fixed Rate Group  containing  "balloon"
payments  represented  not more than _____% of the Initial  Home Equity Loans in
the Fixed Rate Group.  No Initial  Home Equity Loan in the Fixed Rate Group will
mature later than __________________.





                                      S-22
<PAGE>
            Geographic Distribution of Properties - Fixed Rate Group

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

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




Total                                   $                         %


                Original Loan-to-Value Ratios - Fixed Rate Group

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

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




    Total                                          $                %



                Combined Loan-to-Value Ratios - Fixed Rate Group

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

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



          Total                            $


                  Cut-Off Date Coupon Rates - Fixed Rate Group

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



           Total                               $





                                      S-23
<PAGE>
                  Cut-Off Date Loan Balances - Fixed Rate Group

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




             Total                            $


                Types of Mortgaged Properties - Fixed Rate Group

The Properties securing the Initial Home Equity Loans in the Fixed Rate Group as
of the Cut-Off Date were of the property types as follows:
Property Types       Number of Initial           Aggregate        % of Aggregate
                     Home Equity Loans         Loan Balance        Loan Balance
                     -----------------         ------------        ------------

Single Family Detached
Two-to-Four Family
Single Family Attached
Condominium
Planned Unit Development
Townhouse
Mixed Use
Multifamily Residential
Cooperative

            Total                                 $


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

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






      Total                                     $





                                      S-24
<PAGE>

          Distribution of Remaining Term to Maturity - Fixed Rate Group

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

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







          Total                            $



                       Occupancy Status - Fixed Rate Group

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

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












Conveyance of Subsequent Home Equity Loans -- Fixed Rate Group

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

         The  obligation of the Trust to purchase a Subsequent  Home Equity Loan
for addition to the Fixed Rate Group on a Subsequent  Transfer  Date is subject,
among  other  factors,  to the  following  requirements  (which may be waived or
modified by the Certificate  Insurer):  (i) such Subsequent Home Equity Loan may
not be 30 or more days  contractually  delinquent  as of the related  Subsequent
Cut-Off Date (except that  Subsequent  Home Equity Loans  representing  not more
than __% of the aggregate Loan Balance of the  Subsequent  Home Equity Loans may
not be more than 60 days Delinquent as of the related  Subsequent  CutOff Date);
(ii) such  Subsequent  Home Equity  Loan will be a fixed rate Home Equity  Loan;
(iii) the original term to maturity of such  Subsequent Home Equity Loan may not
exceed 30 years;  (iv) such  Subsequent Home Equity Loan will have a Coupon Rate
of not less than _____%;  (v) each Subsequent Home Equity Loan is not secured by
a Property that is a manufactured  home; and (vi) following the purchase of such
Subsequent Home Equity Loan by the Trust,  the Home Equity Loans  (including the
Subsequent Home Equity Loans) (a) will have a weighted average Coupon Rate of at
least ______%; (b) will have a weighted average combined  Loan-to-Value Ratio of
not more than ______%;  (c) will not have Balloon Loans  representing  more than
_____% by aggregate  principal  balance and no such  Subsequent Home Equity Loan
which is a Balloon Loan shall have an original  term to maturity of less than 15
years; and, (d) will have no Home Equity Loan with a principal balance in excess
of
$-------.



                                      S-25
<PAGE>

Initial Home Equity Loans - Adjustable Rate Group

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

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

         Six-Month  LIBOR Loans.  The Six-Month LIBOR Loans consist of ___ loans
aggregating  $____________ which have semi-annual  interest rate and semi-annual
payment  adjustment  frequencies.  The  Six-Month  LIBOR  Loans  have a weighted
average margin of _____%.  The margin for the Six-Month  LIBOR Loans ranges from
_____% to _____ The  Six-Month  LIBOR  Loans  have a weighted  average  periodic
semi-annual  rate adjustment cap of _____%.  The weighted average initial Coupon
Rate is _____%,  with initial Coupon Rates that range from _____% to _____%. The
Six-Month LIBOR Loans have a weighted average maximum Coupon Rate of _____% with
maximum  Coupon  Rates that range from _____% to _____%.  The  weighted  average
number of months to the next rate  adjustment  date on the Six-Month Libor Loans
is __ months.

         [CMT Loans. The CMT Loans consist of __ loans aggregating $____________
which have annual interest rate and annual payment adjustment  frequencies based
on the weekly average yield on United States Treasury  securities  adjusted to a
constant  maturity of one year. The CMT Loans have a weighted  average margin of
_____%. The margin for the CMT Loans ranges from _____% to _____%. The CMT Loans
have a weighted  average  periodic  annual rate  adjustment  cap of _____%.  The
weighted  average initial Coupon Rate is _____%,  with initial Coupon Rates that
range from  _____% to _____%.  The CMT Loans  have a  weighted  average  maximum
Coupon  Rate of _____%,  with  maximum  Coupon  Rates that range from  _____% to
_____%.  The weighted  average number of months to the next rate adjustment date
on the CMT Loans is __ months.]

         [5/25 Loans.  The 5/25 Loans consist of __ Mortgage  Loans  aggregating
$__________,  which have a weighted average first interest rate adjustment of 60
months from the origination date and, generally  thereafter,  an annual interest
rate and annual  prepayment  adjustment  frequencies  in the same  manner as CMT
Loans and subject to a _____%  periodic rate adjustment cap. The 5/25 Loans have
a weighted average margin of _____% ranging from _____% to _____%.  The weighted
average initial Coupon Rate is _____%, with initial Coupon Rates that range from
_____% to _____%.  The 5/25 Loans have a weighted average maximum Coupon Rate of
_____%, with maximum Coupon Rates that range from _____% to _____%. The weighted
average number of months to the next rate  adjustment  date on the 5/25 Loans is
__ months.]



                                      S-26
<PAGE>

          Geographic Distribution of Properties - Adjustable Rate Group

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

                Number of               Aggregate               % of Aggregate
State       Home Equity Loans         Loan Balance               Loan Balance
- -----       -----------------         ------------               ------------





    Total                              $


              Original Loan-to-Value Ratios - Adjustable Rate Group

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

Range of               Number of             Aggregate         % of Aggregate
Original LTVs      Home Equity Loans       Loan Balance         Loan Balance
- -------------      -----------------       ------------         ------------





          Total                             $



                Cut-Off Date Coupon Rates - Adjustable Rate Group

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

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





         Total                                $






                                      S-27
<PAGE>

               Cut-Off Date Loan Balances - Adjustable Rate Group

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


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









               Total                       $





              Types of Mortgaged Properties - Adjustable Rate Group

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


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

Single Family Detached                     $                          %

Condominium

Planned Unit Development

Two-to-Four Family

Townhouse



Total                                      $


        Distribution of Months Since Origination - Adjustable Rate Group

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


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









      Total





                                      S-28
<PAGE>

       Distribution of Remaining Term to Maturity - Adjustable Rate Group

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


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









          Total                                 $



                    Occupancy Status - Adjustable Rate Group

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

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



Owner Occupied                               $                         %

Investor Owned

Vacation/Second Home



Total                                        $





                                      S-29
<PAGE>

                Distribution of Margins -- Adjustable Rate Group

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


SIX MONTH LIBOR

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








            Total                              $



[ONE YEAR CMT ARM]
                              Number of           Aggregate      % of Aggregate
             Margins      Home Equity Loans      Loan Balance     Loan Balance
             -------      -----------------      ------------     ------------







            Total                                 $



[5/25 LOANS]

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






            Total                            $






                                      S-30
<PAGE>

          Distribution of Maximum Coupon Rates -- Adjustable Rate Group

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


SIX MONTH LIBOR

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




            Total           $



[ONE YEAR CMT ARM]

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







            Total                                $



[5/25 LOANS]

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






            Total                                    $








                                      S-31
<PAGE>

        Distribution of Next Coupon Rate Change -- Adjustable Rate Group

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

SIX MONTH LIBOR

     Number of Months to          Number of        Aggregate    % of Aggregate
   Next Coupon Rate Change    Home Equity Loans   Loan Balance   Loan Balance

                 1                                  $              %
                 2
                 3
                 4
                 5
                 6

                       Total                         $


ONE YEAR CMT ARM

     Numbers of Months to        Number of           Aggregate    % of Aggregate
   Next Coupon Rate Change   Home Equity Loans      Loan Balance   Loan Balance
   -----------------------   -----------------      ------------   ------------

                 1                                  $                 %
                 3
                 4
                 5
                 6
                 7
                 8
                 9
                10
                11

                        Total                       $


5/25 LOANS

     Number of Months to         Number of        Aggregate    % of Aggregate
   Next Coupon Rate Change   Home Equity Loans   Loan Balance   Loan Balance
   -----------------------   -----------------   ------------   ------------

                43                                 $                %
                49
                50
                51
                52
                53

                       Total                        $





                                      S-32
<PAGE>
Interest Payments on the Home Equity Loans

         All of the Home Equity Loans  provide  that  interest is charged to the
obligor (the "Mortgagor") thereunder, and payments are due from such Mortgagors,
as of a scheduled  day of each month which is fixed at the time of  origination.
Scheduled  monthly  payments  made by the  Mortgagors  on the Home Equity  Loans
either earlier or later than the scheduled due dates thereof will not affect the
amortization  schedule or the relative application of such payments to principal
and interest.

                       PREPAYMENT AND YIELD CONSIDERATIONS

General

         The weighted  average life of, and, if purchased at other than par, the
yield to maturity on, a Class A  Certificate  will relate to the rate of payment
of  principal  of the Home Equity  Loans in the related  Home Equity Loan Group,
including for this purpose Prepayments, liquidations due to defaults, casualties
and  condemnations,  and  repurchases  of Home  Equity  Loans by the  Seller.  A
significant  number of the Home  Equity  Loans  may be  prepaid  by the  related
Mortgagors,  in whole or in part, at any time without  payment of any prepayment
fee or penalty. The actual rate of principal prepayments on pools of home equity
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 home
equity loans at any time because of specific factors relating to the home equity
loans in the particular pool, including, among other things, the age of the home
equity loans, the geographic  locations of the properties securing the loans and
the extent of the  mortgagors'  equity in such  properties,  and  changes in the
mortgagors' housing needs, job transfers and unemployment.

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

         As  is  the  case  with  conventional  fixed-rate  home  equity  loans,
adjustable-rate  home  equity  loans may also 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 home equity loans
could be subject to higher  prepayment  rates than if prevailing  interest rates
remain  constant  because the  availability  of fixed-rate  home equity loans at
competitive   interest  rates  may  encourage   mortgagors  to  refinance  their
adjustable-rate  home  equity  loan to "lock in" a lower  fixed  interest  rate.
However,  no assurance can be given as to the level of prepayments that the Home
Equity Loans will experience.

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



                                      S-33
<PAGE>
Mandatory Prepayment

         In the  event  that at the  end of the  Funding  Period  not all of the
original Pre-Funded Amount has been used to acquire Subsequent Home Equity Loans
for  inclusion  in the  [Fixed  Rate]  Group,  then  the  [Fixed  Rate]  Class A
Certificates  then  entitled to receive  payments of  principal  will  receive a
partial prepayment pro rata on the Payment Date in _______ 199__.

         Although  no  assurances  can  be  given,  the  Seller  intends  to use
substantially  all of the  amount  on  deposit  in the  Pre-Funding  Account  to
purchase  Subsequent Home Equity Loans such that no material amount of principal
is expected to be prepaid to the Owners of the [Fixed Rate]  Certificates  on or
before the Payment Date in _______ 199__.

Projected Prepayment and Yield for Class A Certificates

         As indicated above, if purchased at other than par  (disregarding,  for
purposes of this  discussion,  the effects on an investor's yield resulting from
the timing of the settlement date and those considerations discussed below under
"Payment  Lag  Feature of  Certificates"),  the yield to  maturity on a Class of
Class A Certificates will be affected by the rate of the payment of principal of
the Home Equity  Loans.  If the actual rate of payments on the Home Equity Loans
is slower  than the rate  anticipated  by an investor  who  purchases a Class of
Class A  Certificates  at a discount,  the actual yield to such investor will be
lower than such investor's  anticipated yield. If the actual rate of payments on
the Home Equity  Loans is faster than the rate  anticipated  by an investor  who
purchases a Class of Class A Certificates at a premium, the actual yield to such
investor will be lower than such investor's anticipated yield.

         The Final Scheduled Payment Date for each Class of Class A Certificates
is as set forth in the "Summary of Terms" hereof. These dates are dates on which
the "Initial Certificate  Principal Balance" set forth in the "Summary of Terms"
hereof for the related Class of Class A Certificates as of the Closing Date less
all amounts  previously  distributed  to the Owners (other than the  Certificate
Insurer)  on  account  of  principal  (such  amount  as to any  Class of Class A
Certificates  and as of any time,  the related  "Class A  Certificate  Principal
Balance"  and as to the  Class A  Certificates  collectively,  the  "Certificate
Principal  Balance" or the "Class A  Certificate  Principal  Balance")  would be
reduced to zero,  assuming that no  Prepayments  are received on the Home Equity
Loans,  that  scheduled  monthly  payments of principal and interest on the Home
Equity Loans are timely  received and that Net Monthly  Excess  Cashflow will be
used to make  accelerated  payments of principal (i.e.,  Subordination  Increase
Amounts) to the Owners of the related Class A Certificates.  The Final Scheduled
Payment  Date  for  the  Class  A-7  Certificates  is the  month  following  the
Remittance  Period in which the Loan  Balances of all Home  Equity  Loans in the
Fixed Rate Group  (including  Subsequent Home Equity Loans) have been reduced to
zero assuming  that such Home Equity Loans pay in  accordance  with their terms.
The  Final  Scheduled  Payment  Date  for  the  Class  A-8  Certificates  is the
thirteenth  Payment Date following the calendar month in which the Loan Balances
of all Home Equity Loans in the Adjustable  Rate Group have been reduced to zero
assuming that the Home Equity Loans in such Group pay in  accordance  with their
terms.  The weighted  average life of the Class A  Certificates  is likely to be
shorter  than would be the case if  payments  actually  made on the Home  Equity
Loans  conformed to the foregoing  assumptions,  and the final Payment Date with
respect to the Class A Certificates could occur  significantly  earlier than the
Final  Scheduled  Payment Date because (i)  Prepayments  are likely to occur and
(ii) the Owners of the Class R Certificates may cause a termination of the Trust
when the  aggregate  outstanding  Loan  Balance of the Home Equity Loans is less
than __% of the Maximum Collateral Amount thereof.

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

         It is very  unlikely  that the Home  Equity  Loans will prepay at rates
consistent with the Prepayment Assumption until maturity or that all of the Home
Equity Loans in the related Home Equity Loan Group will prepay



                                      S-34
<PAGE>

at the same rate. There will be discrepancies between the actual characteristics
of the Home Equity Loans  included in the Trust and the assumed  characteristics
used in preparing the following tables.  Any discrepancy may have an effect upon
the percentages of Initial  Certificate  Principal Balance outstanding set forth
in the table and weighted average lives of the Class A Certificates.

         The  model  used  in  this  Prospectus  Supplement  is  the  prepayment
assumption (the  "Prepayment  Assumption")  which  represents an assumed rate of
prepayment each month relative to the then  outstanding  principal  balance of a
pool of home equity loans for the life of such home equity  loans.  With respect
to the Class A  Certificates,  a ___%  Prepayment  Assumption  assumes  constant
prepayment  rates  ("CPR") of ___% per annum of the then  outstanding  principal
balance  of the Home  Equity  Loans in the  first  month of the life of the Home
Equity Loans and an additional ___% per annum in each month thereafter until the
twelfth month.  Beginning in the thirteenth  month and in each month  thereafter
during the life of the Home Equity Loans, ___% Prepayment  Assumption  assumes a
constant  prepayment  rate of ___% per annum  each  month.  As used in the table
below, ___% Prepayment  Assumption assumes prepayment rates equal to ___% of the
Prepayment Assumption;  i.e., no prepayments.  Correspondingly,  ___% Prepayment
Assumption assumes prepayment rates equal to ___% of the Prepayment  Assumption,
and so forth.  The  Prepayment  Assumption  does not purport to be a  historical
description of prepayment  experience or a prediction of the anticipated rate of
prepayment  of any pool of home equity  loans,  including the Home Equity Loans.
The Seller  believes that no existing  statistics of which it is aware provide a
reliable basis for Owners of Class A  Certificates  to predict the amount or the
timing of receipt of prepayments on the Home Equity Loans.

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

         For the purpose of the tables below,  it is assumed that:  (i) the Home
Equity Loans of each Home Equity Loan Group which consist of pools of loans with
level-pay and balloon  amortization  methodologies,  Cut-Off Date Loan Balances,
coupon rates,  net coupon rates,  original and remaining terms to maturity,  and
original  amortization  terms as  applicable,  are as set forth below,  (ii) the
Closing  Date  for  the  Certificates   occurs  on  __________,   199__,   (iii)
distributions  on the  Certificates  are  made on the  __th  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 equal to the
Servicing Fee and the Net Coupon Rate is further  reduced by the Premium  Amount
and the Trustee Fee, (v) the Home Equity Loans'  prepayment rates are a multiple
of the  applicable  Prepayment  Assumption,  (vi)  prepayments  include 30 day's
interest  thereon,  (vii) no optional  termination  or mandatory  termination is
exercised,  (viii) the "Specified Subordinated Amount" (as defined under "Credit
Enhancement  --  Overcollateralization  Provisions")  for each Home  Equity Loan
Group is set initially as specified in the Pooling and Servicing Agreement, (ix)
all of the Pre-Funded Amount is used to acquire Subsequent Home Equity Loans for
inclusion in the Fixed Rate Group as of the close of business on  ______________
and prior to such date,  the  Pre-Funded  Amount  accrued  interest at a rate of
_____% per annum for one month, (x) the Coupon Rate for each Home Equity Loan in
the Adjustable  Rate Group is adjusted on its next rate  adjustment date (and no
subsequent  rate  adjustment  dates,  if  necessary)  to equal the sum of (a) an
assumed  level of the  applicable  index of _____% for  Six-Month  LIBOR  Loans,
_____% for CMT Loans and _____% for the 5/25 Loans, and (b) the respective gross
margin (such sum being subject to the  applicable  periodic  adjustment  cap and
maximum interest rate) and (xi) the scheduled  monthly payments of principal and
interest on the Home Equity  Loans will be timely  delivered on the first day of
the Remittance Period (with no defaults).



                                      S-35
<PAGE>
<TABLE>
<CAPTION>

                       HOME EQUITY LOANS FIXED RATE GROUP

<S>                <C>            <C>               <C>             <C>            <C>             <C>               <C>
                                                                     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
- ----------------------------------------------------------------------------------------------------------------------------------

</TABLE>






<TABLE>
<CAPTION>


                              ADJUSTABLE RATE GROUP
<S>          <C>          <C>     <C>           <C>      <C>       <C>        <C>           <C>            <C>          <C>
                                                                                Original     Remaining     
                                                                                 Term to       Term to     Original
    Pool    Principal    Gross    Net Coupon     Months             Maximum     Maturity      Maturity    Amortization           
   Number    Balance     Coupon      Rate       to Rate   Margin   Interest   (in months)   (in months)      Term       Amortization
                          Rate                  Change               Rate                                (in months)       Method
            
- -----------------------------------------------------------------------------------------------------------------------------------

                               $                                                                                            Level
                                                                                                                            Level

</TABLE>




                                      S-36
<PAGE>

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

               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

                       Class A-1              Class A-2                Class A-3
Payment Date













                                      S-37
<PAGE>

Payment Lag Feature of Class A Certificates

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

                    FORMATION OF THE TRUST AND TRUST PROPERTY

         The Trust will be created and  established  pursuant to the Pooling and
Servicing  Agreement.  The Seller will convey  without  recourse the Home Equity
Loans to the  Depositor,  the Depositor  will convey  without  recourse the Home
Equity Loans to the Trust and the Trust will issue the Class A Certificates, the
Class S Certificates and the Class R Certificates to the Owners thereof.

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

         The  Class A  Certificates  will not  represent  an  interest  in or an
obligation  of, nor will the Home Equity Loans be guaranteed  by, the Depositor,
the  Seller,  the  Servicer  or  any  of  their  affiliates;   however,  certain
distributions  due to the Owners of the Class A Certificates  are insured by the
Certificate Insurer.

         For  Federal  income  tax  purposes,  the Trust  Estate  created by the
Pooling and Servicing Agreement will include two segregated asset pools, each of
which will be treated  as a  separate  REMIC.  The assets of the Base REMIC will
generally  consist of the Home Equity Loans.  The assets of the Upper-Tier REMIC
will generally  consist of  uncertificated  regular interests issued by the Base
REMIC,  which in the aggregate will correspond to the Class A  Certificates.  In
addition to the Class A  Certificates,  the Trust will also  issue:  the Class S
Certificates,   entitled   "IMC  Home  Equity  Loan  Trust   199_-__,   Class  S
Certificates,"  which are not  themselves an interest in a REMIC,  but represent
the sum of specified portions of certain uncertificated  interests issued by the
Upper-Tier REMIC; a noncertificated  residual interest in the Base REMIC; and, a
residual  Class   entitled  "IMC  Home  Equity  Loan  Trust  199_-__,   Class  R
Certificates"  which  will  be  designated  as the  "residual  interest"  in the
Upper-Tier  REMIC for  purposes of the Code.  The Class S  Certificates  and the
Class R Certificates are not being offered hereby.

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



                                      S-38

<PAGE>
and will not engage in any business activity other than issuing the Certificates
and making distributions  thereon, there has not been included any historical or
pro forma ratio of earnings to fixed charges with respect to the Trust.

                             ADDITIONAL INFORMATION

         The  description  in this  Prospectus  Supplement  of the Initial  Home
Equity Loans and the  Properties  is based upon the pool as  constituted  at the
close of  business  on the Cut-Off  Date.  Prior to the  issuance of the Class A
Certificates, Initial Home Equity Loans may be removed from the pool as a result
of  incomplete   documentation  or  non-compliance   with   representations  and
warranties set forth in the Pooling and Servicing Agreement, if the Seller deems
such removal  necessary or  appropriate.  A limited number of other Initial Home
Equity  Loans  may be  included  in  the  pool  prior  to  the  issuance  of the
Certificates  and the  Subsequent  Home  Equity  Loans will be added to the pool
after the issuance of the Certificates.

         A current  report on Form 8-K will be  available to  purchasers  of the
Class A Certificates  and will be filed,  and  incorporated  by reference to the
Registration  Statement together with the Pooling and Servicing Agreement,  with
the  Securities  and Exchange  Commission  within fifteen days after the initial
issuance of the Class A Certificates  and within fifteen days of the addition of
any  Subsequent  Home Equity  Loans.  In the event Initial Home Equity Loans are
removed from or added to, or Subsequent Home Equity Loans are added to, the pool
as set forth in the preceding paragraph,  such removal or addition will be noted
in a current report on Form 8-K.

                     DESCRIPTION OF THE CLASS A CERTIFICATES

General

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

         The Home  Equity Loan Pool is divided  into two Groups,  the Fixed Rate
Group,  which contains only fixed rate Home Equity Loans and the Adjustable Rate
Group,  which  contains only  adjustable  rate Home Equity Loans.  For each Home
Equity Loan Group,  the related Class of Class A Certificates  will evidence the
right to receive on each Payment Date the Class A  Distribution  Amount for such
Class  of  Class  A  Certificates,  in  each  case  until  the  related  Class A
Certificate Principal Balance has been reduced to zero.

Payment Dates

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

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

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



                                      S-39
<PAGE>
balance of such Class A  Certificate  as of the Cut-Off Date by the  Certificate
Principal  Balance for the related Class of the Class A  Certificates  as of the
Cut-Off Date.

Distributions

         Upon  receipt,  the  Trustee  will be  required  to  deposit  into  the
Certificate  Account,  (i)  any  Insured  Payments,  (ii)  the  proceeds  of any
liquidation  of the  assets  of the  Trust,  (iii) all  remittances  made to the
Trustee  by the  Servicer  and  (iv)  on the  first  three  Payment  Dates,  the
Capitalized  Interest  Requirement  (as  defined in the  Pooling  and  Servicing
Agreement) and any portion of the Pre-Funded  Amount,  if any, to be transferred
on such Payment Dates.

         The Pooling and Servicing Agreement  establishes a pass-through rate on
each Class of Class A Certificates (each, a "Pass-Through Rate") as set forth in
the Summary herein under "Certificates Offered;  provided, that the Pass-Through
Rate with respect to the Class A-8 Certificates will equal the lesser of (i) the
London  interbank  offered rate for  one-month  United  States  dollar  deposits
(calculated as described under "-- Calculation of LIBOR" below) as of the second
to last business day prior to the immediately  preceding  Payment Date (or as of
the second to last  business  day prior to the Closing  Date with respect to the
__________ 199__ Payment Date) (the "LIBOR  Determination  Date") plus ____% per
annum,  and (ii) the  weighted  average of the Coupon  Rates of the Home  Equity
Loans in the  Adjustable  Rate Group less ____% per annum,  calculated as of the
first day of the related Remittance Period.

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

         (i)      first,  on each  Payment  Date from amounts then on deposit in
                  the Certificate  Account,  (A) to the Trustee, the Trustee Fee
                  and the Trustee Reimbursable Expenses and (B) provided that no
                  Certificate  Insurer  Default has occurred and is  continuing,
                  the Premium  Amount for such Payment  Date to the  Certificate
                  Insurer;

         (ii)     second,  on each Payment Date,  the Trustee shall  allocate an
                  amount equal to the sum of (x) the Total Monthly Excess Spread
                  with  respect to such Home Equity Loan Group and Payment  Date
                  plus (y) any  Subordination  Reduction  Amount with respect to
                  such Home Equity  Loan Group and Payment  Date (such sum being
                  the "Total Monthly Excess  Cashflow" with respect to such Home
                  Equity Loan Group and Payment Date) in the following  order of
                  priority:

                  (A)      first,  such Total Monthly  Excess  Cashflow shall be
                           allocated  to the  payment  of the Class A  Principal
                           Distribution   Amount  (excluding  any  Subordination
                           Increase  Amount) pursuant to clause (iv)(C) below in
                           an amount  equal to the amount,  if any, by which (x)
                           the Class A Principal  Distribution Amount (excluding
                           any  Subordination  Increase  Amount) exceeds (y) the
                           Available Funds with respect to such Home Equity Loan
                           Group for such Payment Date (net of Trustee Fees, the
                           Premium  Amount,   the  Servicing  Fee,  any  Trustee
                           Reimbursable  Expense  and  Current  Interest);  (the
                           amount  of such  difference  with  respect  to a Home
                           Equity  Loan Group  being an  "Available  Index Funds
                           Shortfall" for such Home Equity Loan Group);

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

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

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

                                      S-40
                           any  Reimbursement  Amount  owed  to the  Certificate
                           Insurer  with  respect to the other Home  Equity Loan
                           Group;
         (iii)    third,  the  amount,  if  any,  of the  Total  Monthly  Excess
                  Cashflow  with  respect  to such Home  Equity  Loan Group on a
                  Payment  Date  remaining  after the  allocations  and payments
                  described  in clause  (ii)  above is the "Net  Monthly  Excess
                  Cashflow"  with respect to such Home Equity Loan Group Payment
                  Date and is required to be applied in the  following  order or
                  priority:

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

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

                  (C)      third,  any Net  Monthly  Excess  Cashflow  remaining
                           after the  applications  and  payments  described  in
                           clauses  (A)  and  (B)  above  shall  be  paid to the
                           Servicer   to  the   extent   of   any   unreimbursed
                           Delinquency Advances, unreimbursed Servicing Advances
                           and unreimbursed Compensating Interest;
         (iv)     fourth,   following   the   making  by  the   Trustee  of  all
                  allocations,  transfers and disbursements described above from
                  amounts  (including  any  related  Insured  Payment  ) then on
                  deposit in the Certificate Account with respect to the related
                  Home Equity Loan Group, the Trustee shall distribute:

                  (A)      to the  Owners  of the  Class A  Certificates  of the
                           related Group,  the related Class A Current  Interest
                           for each Class (including the proceeds of any Insured
                           Payments  made by the  Certificate  Insurer) on a pro
                           rata basis  based on each such Class A  Certificate's
                           Current Interest without any priority among the Class
                           A Certificates;

                  (B)      to the Owners of the Class S Certificates,  the Class
                           S Distribution  Amount (as defined in the Pooling and
                           Servicing Agreement);

                  (C)      to the Owners of Class A Certificates,  (I) the Class
                           A Principal  Distribution  Amount  applicable  to the
                           Fixed Rate Group shall be distributed as follows: (i)
                           first,   to  the  -----   Owners  of  the  Class  A-1
                           Certificates   until  the   Class   A-1   Certificate
                           Principal Balance is reduced to zero; (ii) second, to
                           the  Owners of the Class A-2  Certificates  until the
                           Class  ------ A-2  Certificate  Principal  Balance is
                           reduced to zero;  (iii)  third,  to the Owners of the
                           -----  Class  A-3  Certificates  until  the Class A-3
                           Certificate  Principal  Balance  is  reduced to zero;
                           (iv)   fourth,   to  the  Owners  of  the  Class  A-4
                           Certificates  until the Class A-4 Certificate  ------
                           Principal  Balance is reduced to zero; (v) fifth,  to
                           the Owners of the Class A-5 -----  Certificates until
                           the  Class  A-5  Certificate   Principal  Balance  is
                           reduced to zero;  (vi) sixth,  ----- to the Owners of
                           the  Class  A-6  Certificates  until  the  Class  A-6
                           Certificate Principal Balance is reduced to zero; and
                           (vii)  seventh,  to  the  Owners  of  the  Class  A-7
                           Certificates  ------- until the Class A-7 Certificate
                           Principal  Balance is  reduced to zero;  and (II) the
                           Class A Principal  Distribution  Amount applicable to
                           the Adjustable Rate Group shall be distributed to the
                           Owners of the Class A-8 Certificates  until the Class
                           A-8 Certificate Principal Balance has been reduced to
                           zero; and

                  (D)      to   the   Trustee,    as   reimbursement   for   all
                           unreimbursable  expenses  incurred in connection with
                           duties  and   obligations   under  the   Pooling  and
                           Servicing Agreement; and
         (v)      fifth, following the making by the Trustee of all allocations,
                  transfers and disbursements described above, from amounts then
                  on deposit  in the  Certificate  Account,  the  Trustee  shall
                  distribute  to the  Owners  of the Class R  Certificates,  the
                  remaining  distributable  amounts as  specified in the Pooling
                  and Servicing Agreement, for such Payment Date.

                                      S-41
<PAGE>

         The Trustee Fee,  the Trustee  Reimbursable  Expenses,  and the Premium
Amount as of each Payment  Date will be as set out in the Pooling and  Servicing
Agreement.

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

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

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

         "Total  Available  Funds" as to any Home  Equity Loan Group and Payment
Date is (x) the  amount on  deposit  in the  Certificate  Account  (net of Total
Monthly  Excess  Cashflow) on such  Payment Date plus,  (y) any amounts of Total
Monthly  Excess  Cashflow to be applied on such Payment Date  (disregarding  the
amount of any  Insured  Payment  with  respect to a Home Equity Loan Group to be
made on such  Payment  Date) plus in the case of the Fixed Rate  Group,  (z) any
deposit to the Certificate  Account from the Pre-Funding Account and Capitalized
Interest  Account  expected  to be made  in  accordance  with  the  Pooling  and
Servicing Agreement.

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

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

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

Pre-Funding Account

         On the Closing  Date,  the  Pre-Funded  Amount will be deposited in the
Pre-Funding Account, which account shall be in the name of and maintained by the
Trustee  and  shall  be  part of the  Trust.  During  the  Funding  Period,  the
Pre-Funded Amount will be maintained in the Pre-Funding  Account. The Pre-Funded
Amount will be reduced  during the Funding  Period by the amount thereof used to
purchase  Subsequent  Home Equity  Loans for addition to the Fixed Rate Group in
accordance  with the Pooling and  Servicing  Agreement.  Any  Pre-Funded  Amount
remaining at the end of the Funding  Period will be distributed to the Owners of
the related Fixed Rate Certificates then entitled to receive principal  payments
on the  Payment  Date  in  __________  199__  in  reduction  of the  Certificate
Principal  Balance of such  Owner's  Certificates,  thus  resulting in a partial
principal prepayment of the related Fixed Rate Certificates.




                                      S-42
<PAGE>
         Amounts on deposit  in the  Pre-Funding  Account  will be  invested  in
Eligible Investments.  All interest and any other investment earnings on amounts
on deposit in the  Pre-Funding  Account  will be  deposited  in the  Capitalized
Interest  Account  prior to each  Payment  Date during the Funding  Period.  The
Pre-Funding  Account  will  not be an  asset of  either  the  Base  REMIC or the
Upper-Tier REMIC.

Capitalized Interest Account

         On the Closing Date cash will be deposited in the Capitalized  Interest
Account, which account shall be in the name of and maintained by the Trustee and
shall be part of the Trust.  The amount on deposit in the  Capitalized  Interest
Account,  including  reinvestment income thereon, will be used by the Trustee to
fund the  excess,  if any,  of (i) the sum of the  amount of  interest  accruing
during the related  interest accrual period at the weighted average of the Class
A Pass-Through  Rates of all Fixed Rate  Certificates on the amount by which the
aggregate Class A Certificate  Principal  Balance of the Fixed Rate Certificates
exceeds the  aggregate  Loan  Balance of the Home Equity Loans in the Fixed Rate
Group plus the Class S Distribution Amount and any Trustee Reimbursable Expenses
and  Certificate  Insurer  fees with  respect to the Fixed  Rate Group  accruing
during the related  interest accrual period on such excess balance over (ii) the
amount  of any  reinvestment  income on monies  on  deposit  in the  Pre-Funding
Account;  such amounts on deposit will be so applied by the Trustee on the first
two  Payment  Dates  to fund any  such  excess.  Any  amounts  remaining  in the
Capitalized Interest Account at the end of the Funding Period and not needed for
such purpose will be paid to the depositor of such funds and will not thereafter
be available for distribution to the Owners of the Fixed Rate Certificates.

         Amounts on deposit in the Capitalized Interest Account will be invested
in Eligible  Investments.  The Capitalized  Interest Account will not be part of
either the Base REMIC or the Upper-Tier REMIC.

Calculation of LIBOR

         On each LIBOR  Determination  Date (as defined above), the Trustee will
determine LIBOR for the next Accrual Period for the Class A-8 Certificates.

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

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

Book Entry Registration of the Class A Certificates

         The  Class  A  Certificates   will  be  book-entry   Certificates  (the
"Book-Entry Certificates").  Persons acquiring beneficial ownership interests in
such Book-Entry Certificates ("Beneficial Owners") may elect to hold their Book-
Entry   Certificates   directly   through  DTC   participants   of  such  system
("Participants"),  or indirectly through  organizations  which are Participants.
The Book-Entry Certificates will be issued in one or more certificates per class
of Class A Certificates  which in the aggregate  equal the principal  balance of
such Class A Certificates and will initially be registered in the name of Cede &
Co., the nominee of DTC.  Investors  may hold such  beneficial  interests in the
Book-Entry Certificates in minimum denominations  representing principal amounts
of $1,000 and in  integral  multiples  in excess  thereof.  Except as  described
below,  no Beneficial  Owner will be entitled to receive a physical  certificate
representing  such  Certificate (a "Definitive  Certificate").  Unless and until
Definitive  Certificates are issued,  it is anticipated that the only "Owner" of
such Book-Entry Certificates will be Cede & Co.,



                                      S-43
<PAGE>
as nominee of DTC.  Beneficial Owners will not be Owners as that term is used in
the Pooling and Servicing  Agreement.  Beneficial  Owners are only  permitted to
exercise their rights indirectly through Participants and DTC.

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

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

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

         Transfers between Participants will occur in accordance with DTC rules.

         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.

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

         Under  a  book-entry  format,   Beneficial  Owners  of  the  Book-Entry
Certificates may experience some delay in their receipt of payments,  since such
payments  will be forwarded by the Trustee to Cede.  Because DTC can only act on
behalf of Financial Intermediaries,  the ability of a Beneficial Owner to pledge
Book-Entry  Certificates  to persons or entities that do not  participate in the
Depository  system,  or  otherwise  take  actions in respect of such  Book-Entry
Certificates,  may be limited due to the lack of physical  certificates for such
Book-Entry Certificates. In addition, issuance of the Book-Entry Certificates in
book-entry  form may reduce the liquidity of such  Certificates in the secondary
market  since  certain   potential   investors  may  be  unwilling  to  purchase
Certificates for which they cannot obtain physical certificates.

         Monthly and annual  reports on the Trust  provided  by the  Servicer to
Cede,  as  nominee of DTC,  may be made  available  to  Beneficial  Owners  upon
request, in accordance with the rules, regulations and procedures creating



                                      S-44
<PAGE>
and affecting the Depository,  and to the Financial  Intermediaries to whose DTC
accounts the Book-Entry Certificates of such Beneficial Owners are credited.

         DTC  has  advised  the  Trustee  that,   unless  and  until  Definitive
Certificates  are issued,  DTC will take any action permitted to be taken by the
holders of the Book-Entry Certificates under the Pooling and Servicing Agreement
only at the  direction  of one or more  Financial  Intermediaries  to whose  DTC
accounts  the  Book-Entry  Certificates  are  credited,  to the extent that such
actions are taken on behalf of Financial  Intermediaries  whose holdings include
such  Book-Entry  Certificates.  DTC may take  actions,  at the direction of the
related  Participants,  with respect to some Class A Certificates which conflict
with actions taken with respect to other Class A Certificates.

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

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

         Although  DTC has  agreed  to the  foregoing  procedures  in  order  to
facilitate  transfers of Certificates  among Participants of DTC, it is under no
obligation to perform or continue to perform such procedures and such procedures
may be discontinued at any time.

Assignment of Rights

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

                             THE CERTIFICATE INSURER

         The  information  set forth in this  section  has been  provided by the
Certificate Insurer. No representation is made by the Underwriters,  the Seller,
the  Servicer,  the  Depositor or any of their  affiliates as to the accuracy or
completeness of such  information or any information  related to the Certificate
Insurer incorporated by reference herein.

General

         The Certificate Insurer is a  ___________________  incorporated in ____
under the laws of the State of ________.  The  Certificate  Insurer is licensed,
directly or through its subsidiaries,  to engage in financial guaranty insurance
business in [all 50 states, the District of Columbia, Puerto Rico and the United
Kingdom.]

         The Certificate Insurer and its subsidiaries are engaged exclusively in
the business of writing financial guaranty insurance,  principally in respect of
securities  offered in domestic  and  foreign  markets.  In  general,  financial
guaranty  insurance consists of the issuance of a guaranty of scheduled payments
of an  issuer's  securities  -- thereby  enhancing  the  credit  rating of those
securities -- in consideration for the payment of a premium to the insurer. The



                                      S-45
<PAGE>

Certificate  Insurer  and  its  subsidiaries  principally  insure  asset-backed,
collateralized and municipal securities.  Asset- backed securities are generally
supported  by  residential  mortgage  loans,   consumer  or  trade  receivables,
securities  or other assets having an  ascertainable  cash flow or market value.
Collateralized  securities  include  public  utility  first  mortgage  bonds and
sale/leaseback obligation bonds. Municipal securities consist largely of general
obligation bonds,  special revenue bonds and other special  obligations of state
and local  governments.  The  Certificate  Insurer  insures  both  newly  issued
securities  sold in the primary market and  outstanding  securities  sold in the
secondary market that satisfy the Certificate Insurer's underwriting criteria.

         The principal  executive offices of the Certificate Insurer are located
at ______________________________,  and its telephone number at that location is
______________.

Reinsurance

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

Ratings of Claims-Paying Ability

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

Capitalization

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


                                                                     (Unaudited)

Unearned Premium Reserve (net of
         prepaid reinsurance premiums)                                         $
Shareholder's Equity:
         Common Stock
         Additional Paid-In Capital
         Unrealized Gain on Investments
         (net of deferred income taxes)
         Accumulated Earnings
Total Shareholder's Equity

Total Unearned Premium Reserve and
         Shareholder's Equity                                           $

         For further  information  concerning the Certificate  Insurer,  see the
Consolidated  Financial  Statements of the Certificate Insurer and Subsidiaries,
and the notes thereto incorporated herein by reference.  Copies of the statutory
quarterly  and  annual  statements  filed  with the State of New York  Insurance
Department by the Certificate Insurer are available upon request to the State of
New York Insurance Department.

Incorporation of Certain Documents by Reference

         The  consolidated  financial  statements  of  the  Certificate  Insurer
included in, or as exhibits to, the following  documents,  which have been filed
with the Securities and Exchange Commission are hereby incorporated by reference
in this Prospectus Supplement:



                                      S-46
<PAGE>

         (a) Annual  Report on Form 10-K for the year  ended  _________________,
which report  included as an exhibit the Certificate  Insurer and  Subsidiaries'
financial statements for the year ended _________________, and

         (b)   Quarterly   Report   on   Form   10-Q   for  the   period   ended
__________________,  which report included as an exhibit the Certificate Insurer
and Subsidiaries' unaudited financial statements for the quarter ended _________
- --------.

         All financial  statements of the Certificate  Insurer and  Subsidiaries
included  in  documents  filed by the  Certificate  Insurer  pursuant to Section
13(a),  13(c),  14 or 15(d) of the  Securities  Exchange Act of 1934, as amended
(the "Exchange Act"),  subsequent to the date of this Prospectus  Supplement and
prior to the termination of the offering of the Certificates  shall be deemed to
be incorporated  by reference into this  Prospectus  Supplement and to be a part
hereof from the respective dates of filing such documents.

Insurance Regulation

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

         The Insurance Policy is not covered by the Property/Casualty  Insurance
Security Fund  specified in Article 76 of New York  Insurance Law. The Insurance
Policy is governed by the laws of the State of New York.

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

                               CREDIT ENHANCEMENT
Insurance Policy

         Simultaneously  with the issuance of the Certificates,  the Certificate
Insurer  will issue the  Insurance  Policy to the Trustee for the benefit of the
Owners  pursuant  to  which it will  irrevocably  and  unconditionally  guaranty
payment on each Payment Date to the Trustee for the benefit of the Owners of the
Class A Certificates  of an amount equal to the Class A Distribution  Amount for
such Payment Date  calculated in accordance with the original terms of the Class
A Certificates  when issued and without regard to any amendment or  modification
of the Class A  Certificates  or the  Pooling  and  Servicing  Agreement  except
amendments or modifications to which the Certificate Insurer has given its prior
written  consent.  The  amount  of the  Insured  Payment,  if  any,  made by the
Certificate  Insurer  to the  Owners  of the  Class  A  Certificates  under  the
Insurance  Policy on each  Payment  Date is the sum of (i) any  shortfall in the
amount  required to pay the  Subordination  Deficit for such Payment Date from a
source  other  than the  Insurance  Policy,  (ii) any  shortfall  in the  amount
required to pay Class A Current  Interest  for such  Payment  Date from a source
other than the Insurance  Policy and (iii) any shortfall in the amount  required
to pay the Preference Amount from a source other than the Insurance Policy.  The
Certificate  Insurer's  obligations  under the Insurance  Policy to make Insured
Payments shall be discharged to the extent funds are  transferred to the Trustee
as  provided in the  Insurance  Policy,  whether or not such funds are  properly
applied by the Trustee.  The effect of the  Insurance  Policy is to guaranty the
timely payment of interest on, and the ultimate principal amount of, all Classes
of the Class A Certificates.

         Payment  of  claims  under  the  Insurance  Policy  will be made by the
Certificate  Insurer  following  Receipt  by  the  Certificate  Insurer  of  the
appropriate notice for payment on the later to occur of (a) 12:00 noon, New York



                                      S-47
<PAGE>
City time,  on the second  Business  Day  following  Receipt of such  notice for
payment, and (b) 12:00 noon, New York City time, on the relevant Payment Date.

         If any  payment  of an amount  guaranteed  by the  Certificate  Insurer
pursuant  to the  Insurance  Policy is avoided  as a  preference  payment  under
applicable bankruptcy,  insolvency,  receivership or similar law the Certificate
Insurer will pay such amount out of the funds of the Certificate  Insurer on the
later of (a) the date  when due to be paid  pursuant  to the Order  referred  to
below or (b) the first to occur of (i) the fourth Business Day following Receipt
by the Certificate Insurer from the Trustee of (A) a certified copy of the order
(the  "Order")  of  the  court  or  other   governmental  body  which  exercised
jurisdiction to the effect that an Owner of a Class A Certificate is required to
return  principal or interest  distributed with respect to a Class A Certificate
during  the  term  of the  Insurance  Policy  because  such  distributions  were
avoidable  preferences under applicable bankruptcy law, (B) a certificate of the
Owner of the Class A  Certificate  that the Order  has been  entered  and is not
subject to any stay,  and (C) an  assignment  duly executed and delivered by the
Owner of the Class A Certificate,  in such form as is reasonably required by the
Certificate  Insurer and provided to the Owner of the Class A Certificate by the
Certificate Insurer, irrevocably assigning to the Certificate Insurer all rights
and claims of the Owner of the Class A Certificate  relating to or arising under
the  Certificates  against  the  debtor  which made such  preference  payment or
otherwise with respect to such preference  payment,  or (ii) the date of Receipt
by the Certificate  Insurer from the Trustee of the items referred to in clauses
(A),  (B) and (C) above if, at least  four  Business  Days prior to such date of
Receipt,  the  Certificate  Insurer shall have Received  written notice from the
Trustee  that such  items  were to be  delivered  on such date and such date was
specified in such  notice.  Such  payment  shall be  disbursed to the  receiver,
conservator,  debtor-in-possession  or trustee in bankruptcy  named in the Order
and not to the Trustee or any Owner of a Class A Certificate directly (unless an
Owner of a Class A Certificate  has previously paid such amount to the receiver,
conservator,  debtor-in-possession  or trustee in bankruptcy named in the Order,
in which case such payment shall be disbursed to the Trustee for distribution to
such  Owner of the Class A  Certificate  upon proof of such  payment  reasonably
satisfactory to the Certificate Insurer).

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

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

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

         The Certificate Insurer shall be subrogated to the rights of each Owner
of a Class A  Certificate  to receive  payments of principal  and  interest,  as
applicable,  with respect to  distributions  on the Class A Certificates  to the
extent of any payment by the Certificate  Insurer under the Insurance Policy. To
the extent the Certificate  Insurer makes Insured  Payments,  either directly or
indirectly  (as by paying  through  the  Trustee),  to the Owners of the Class A
Certificate,  the  Certificate  Insurer will be  subrogated to the rights of the
Owners of the Class A Certificates,  as applicable, with respect to such Insured
Payment,  shall  be  deemed  to the  extent  of the  payments  so  made  to be a
registered  Owner of a Class A  Certificate  for  purposes  of payment and shall
receive all future Class A Distribution  Amounts until all such Insured Payments
by the Certificate Insurer have been fully reimbursed,  provided that the Owners
of the  Class A  Certificate  have  received  the  full  amount  of the  Class A
Distribution Amount.

         Claims  under the  Insurance  Policy will rank  equally  with any other
unsecured and unsubordinated  obligations of the Certificate  Insurer except for
certain  obligations in respect of tax and other payments to which preference is
or may become afforded by statute.  The terms of the Insurance  Policy cannot be
modified,  altered or affected by any other  agreement or instrument,  or by the
merger,  consolidation or dissolution of the Seller. The Insurance Policy by its
terms may not be cancelled or revoked.  The Insurance  Policy is governed by the
laws of the State of New York.



                                      S-48
<PAGE>

         The Insurance Policy is not covered by the Property/Casualty  Insurance
Security  Fund  specified  in  Article  76 of the New York  Insurance  Law.  The
Insurance Policy is not covered by the Florida  Insurance  Guaranty  Association
created under Part II of Chapter 631 of the Florida Insurance Code. In the event
the Certificate  Insurer were to become insolvent,  any claims arising under the
Insurance Policy are excluded from coverage by the California Insurance Guaranty
Association,  established  pursuant  to  Article  14.2 of Chapter 1 of part 2 of
Division 1 of the California Insurance Code.

         Pursuant to the terms of the Pooling and Servicing Agreement,  unless a
Certificate  Insurer default exists, the Certificate  Insurer shall be deemed to
be the Owner of  Certificate  for certain  purposes  (other than with respect to
payment on the  Certificates),  will be entitled  to exercise  all rights of the
Owners of the Class A Certificate thereunder, without the consent of such Owners
and the Owners of the Class A Certificate may exercise such rights only with the
prior written consent of the Certificate  Insurer. In addition,  the Certificate
Insurer will have certain  additional rights as a third party beneficiary to the
Pooling and Servicing Agreement.

Overcollateralization Provisions

         Overcollateralization  Resulting from Cash Flow Structure.  The Pooling
and Servicing  Agreement requires that, on each Payment Date, Net Monthly Excess
Cashflow  with  respect to a Home Equity  Loan Group be applied on such  Payment
Date as an  accelerated  payment of principal on the related  Classes of Class A
Certificates,  but only to the limited extent hereafter  described.  Net Monthly
Excess Cashflow equals the excess of (i) the excess,  if any of (x) the interest
which is  collected  on the Home  Equity  Loans in such Home  Equity  Loan Group
during  a  Remittance   Period  (net  of  the   Servicing  Fee  and  of  certain
miscellaneous  administrative  amounts  with  respect to such Home  Equity  Loan
Group) plus any Delinquency Advances and Compensating  Interest over (y) the sum
of the Class A Current Interest plus the Class S Current Interest (as defined in
the Pooling and Servicing Agreement) (the difference between (x) and (y) is, the
"Total Monthly Excess Spread" with respect to such Home Equity Loan Group), over
(ii) the  portion of the Total  Monthly  Excess  Cashflow  that is used to cover
shortfalls  in  Available  Funds on such Payment Date in the related Home Equity
Loan Group; provided, however, that with respect to the Fixed Rate Group for any
Payment Date during the Funding Period,  the sum obtained in (ii) above shall be
multiplied by a fraction the  numerator of which is the weighted  average of the
aggregate  Loan Balances  (weighted by the number of days such Loan Balances are
held by the Trust) during the preceding Remittance Period and the denominator of
which is the  Maximum  Collateral  Amount as reduced by any actual  payments  of
principal  received  on the Home Equity  Loans  prior to the related  Remittance
Date.

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

         Pursuant to the Pooling and Servicing Agreement,  each Home Equity Loan
Group's Net Monthly Excess Cashflow will be applied as an accelerated payment of
principal  on the  Class  A  Certificates  until  the  Subordinated  Amount  has
increased to the level required.  "Subordinated  Amount" means,  with respect to
each Home Equity Loan Group and Payment Date, the excess, if any, of (x) the sum
of (i) the aggregate  Loan Balances of the Home Equity Loans in such Home Equity
Loan  Group  as of the  close  of  business  on the  last  day of the  preceding
Remittance  Period and (ii) with respect to the Fixed Rate Group only any amount
on deposit in the Pre-Funding  Account at such time exclusive of any Pre-Funding
Account  Earnings  (as defined in the  Agreement)  over (y) the related  Class A
Certificate Principal Balance as of such Payment Date (after taking into account
the  payment  of the  Class A  Principal  Distribution  Amount  (except  for any
Subordination Deficit or Subordination Increase Amount with respect to such Home
Equity Loan Group) on such Payment Date).  With respect to each Home Equity Loan
Group  any  amount  of  Net  Monthly  Excess  Cashflow  actually  applied  as an
accelerated  payment of  principal  is a  "Subordination  Increase  Amount." The
required level of the  Subordinated  Amount for each Home Equity Loan Group with
respect to a Payment Date is the  "Specified  Subordinated  Amount." The Pooling
and Servicing  Agreement  generally  provides  that the  Specified  Subordinated
Amount may, over time,  decrease,  or increase,  subject to certain floors, caps
and triggers including triggers that allow the Specified  Subordinated Amount to
decrease or "step down" based on the performance on the Home Equity Loans in the
related  Home Equity Loan Group with respect to certain  tests  specified in the
Pooling  and  Servicing  Agreement  based on  delinquency  rates and  cumulative
losses. In addition,  Net Monthly Excess Cashflow will be applied to the payment
in reduction of principal of the



                                      S-49

<PAGE>
Class A Certificates  during the period that the Home Equity Loan Pool is unable
to meet certain tests specified in the Pooling and Servicing  Agreement based on
delinquency rates and cumulative losses.

         In the event that the Specified  Subordinated  Amount with respect to a
Home Equity Loan Group is permitted to decrease or "step down" on a Payment Date
in the future,  the Pooling and Servicing  Agreement  provides that a portion of
the principal  which would otherwise be distributed to the Owners of the related
Class A Certificates  on such Payment Date shall be distributed to the Owners of
the Class R Certificates  over the period specified in the Pooling and Servicing
Agreement.  This has the  effect of  decelerating  the  amortization  of Class A
Certificates  relative  to the  amortization  of the Home  Equity  Loans  and of
reducing the related  Subordinated  Amount. With respect to any Home Equity Loan
Group and Payment Date, the excess,  if any, of (x) the  Subordinated  Amount on
such Payment Date after taking into account all distributions to be made on such
Payment Date (except for any  distributions of related  Subordination  Reduction
Amounts as  described  in this  sentence)  over (y) the  Specified  Subordinated
Amount is the "Excess  Subordinated  Amount" for such Home Equity Loan Group and
Payment Date.  If, on any Payment Date, the Excess  Subordinated  Amount is, or,
after  taking into  account all other  distributions  to be made on such Payment
Date would be, greater than zero (i.e., the  Subordinated  Amount is or would be
greater  than the  related  Specified  Subordinated  Amount),  then any  amounts
relating to principal  which would otherwise be distributed to the Owners of the
Class A  Certificates  on such Payment Date shall instead be  distributed to the
Owners of the Class R  Certificates  (to the extent  available  therefor)  in an
amount  equal to the  lesser of (x) the Excess  Subordinated  Amount and (y) the
amount  available for  distribution  on account of principal with respect to the
Class A Certificates on such Payment Date; such amount being the  "Subordination
Reduction Amount" with respect to the related Home Equity Loan Group and Payment
Date.  As a result  of the  cash  flow  structure  of the  Trust,  Subordination
Reduction  Amounts may result even prior to the  occurrence  of any  decrease or
"step down" in the related Specified  Subordinated  Amount.  This is because the
Owners of the Class A Certificates will generally be entitled to receive 100% of
collected  principal  with respect to the related  Home Equity Loan Group,  even
though the Class A Certificate Principal Balance will, following the accelerated
amortization  resulting from the application of the Net Monthly Excess Cashflow,
represent less than 100% of the related Home Equity Loan Group's  aggregate Loan
Balance. Accordingly, in the absence of the provisions relating to Subordination
Reduction  Amounts,  the Subordinated  Amount would increase above the Specified
Subordinated Amount requirements even without the further application of any Net
Monthly Excess Cashflow.

         The Pooling and Servicing  Agreement  provides  generally  that, on any
Payment Date all amounts  collected on account of principal (other than any such
amount applied to the payment of a Subordination  Reduction Amount) with respect
to a Home  Equity  Loan  Group  during  the  prior  Remittance  Period  will  be
distributed  to the Owners of the related Class A  Certificates  on such Payment
Date.  If any Home  Equity  Loan  became a  Liquidated  Loan  during  such prior
Remittance Period, the Net Liquidation Proceeds related thereto and allocated to
principal  may be less than the  principal  balance of the  related  Home Equity
Loan; the amount of any such  insufficiency  is a "Realized  Loss." In addition,
the Pooling and Servicing  Agreement  provides that the principal balance of any
Home Equity Loan which becomes a Liquidated Loan shall  thenceforth  equal zero.
The Pooling and Servicing  Agreement does not contain any  requirement  that the
amount of any Realized Loss be  distributed to the Owners of the related Class A
Certificates  on the Payment Date which  immediately  follows the event of loss;
i.e., the Pooling and Servicing  Agreement does not require the current recovery
of  losses.  However,  the  occurrence  of  a  Realized  Loss  will  reduce  the
Subordinated Amount with respect to the related Home Equity Loan Group, which to
the extent that such reduction  causes the  Subordinated  Amount to be less than
the related  Specified  Subordinated  Amount  applicable to the related  Payment
Date,  will  require  the  payment of a  Subordination  Increase  Amount on such
Payment Date (or, if insufficient  funds are available on such Payment Dates, on
subsequent  Payment  Dates,  until the  Subordinated  Amount  equals the related
Specified  Subordinated  Amount).  The effect of the  foregoing  is to  allocate
losses to the Owners of the Class R  Certificates  by reducing,  or  eliminating
entirely, payments of Total Monthly Excess Spread and of Subordination Reduction
Amounts which such Owners would otherwise receive.

         Overcollateralization   and  the  Insurance  Policy.  The  Pooling  and
Servicing  Agreement  defines a  "Subordination  Deficit" with respect to a Home
Equity  Loan Group and Payment  Date to be the amount,  if any, by which (x) the
aggregate  of the Class A  Certificate  Principal  Balances  with  respect  to a
Payment  Date,  after taking into account all  distributions  to be made on such
Payment Date (except for any Subordination  Deficit and  Subordination  Increase
Amount),  exceeds  (y) the sum of (a) the  aggregate  Loan  Balances of the Home
Equity  Loans in the related  Home Equity Loan Group as of the close of business
on the last day of the prior Remittance Period and (b) with respect to the Fixed
Rate Group only, the amount,  if any, on deposit in the  Pre-Funding  Account on
such Payment Date exclusive of  Pre-Funding  Account  Earnings.  The Pooling and
Servicing  Agreement requires the Trustee to make a claim for an Insured Payment
under the Insurance Policy not later than the third Business Day



                                      S-50
<PAGE>
prior  to any  Payment  Date as to  which  the  Trustee  has  determined  that a
Subordination  Deficit  will occur for the purpose of applying  the  proceeds of
such  Insured  Payment as a payment of  principal  to the Owners of the  related
Class A Certificates on such Payment Date. The Insurance  Policy is thus similar
to the subordination  provisions described above insofar as the Insurance Policy
guarantees ultimate, rather than current, payment of the amounts of any Realized
Losses  to the  Owners  of the Class A  Certificates.  Investors  in the Class A
Certificates  should realize that,  under extreme loss or delinquency  scenarios
applicable to the related Home Equity Loan Pool, they may temporarily receive no
distributions  of principal when they would otherwise be entitled  thereto under
the principal allocation provisions described herein. Nevertheless, the exposure
to risk of loss of principal of the Owners of the Class A  Certificates  depends
in part on the ability of the  Certificate  Insurer to satisfy  its  obligations
under  the  Insurance  Policy.  In  that  respect  and to the  extent  that  the
Certificate  Insurer  satisfies  such  obligations,  the  Owners  of the Class A
Certificates are insulated from shortfalls in Available Funds that may arise.

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

                       THE POOLING AND SERVICING AGREEMENT

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

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

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

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



                                      S-51
<PAGE>

REMIC Opinion may occur as a result of any such repurchase or substitution.  The
obligation of the Seller to so substitute or repurchase  any Home Equity Loan as
to which such a statement set forth below is untrue in any material  respect and
has not been remedied  constitutes the sole remedy respecting a discovery of any
such statement which is untrue in any material respect  available to the Owners,
the Trustee and the Certificate Insurer.

         "Loan Purchase Price" means an amount equal to the Loan Balance of such
Home  Equity  Loan  as of the  date  of  purchase  (assuming  that  the  Monthly
Remittance  Amount remitted by the Servicer on such Monthly  Remittance Date has
already been remitted), plus all accrued and unpaid interest on such Home Equity
Loan at the Coupon Rate to but not including the Monthly  Remittance Date in the
Remittance  Period of such  purchase  together with  (without  duplication)  the
aggregate  amount of (i) all  unreimbursed  Delinquency  Advances and  Servicing
Advances  theretofore  made with  respect  to such Home  Equity  Loan,  (ii) all
Delinquency  Advances  which the Servicer has  theretofore  failed to remit with
respect to such Home Equity Loan and (iii) all reimbursed  Delinquency  Advances
to the extent that such  reimbursement  is not made from the  Mortgagor  or from
Liquidation Proceeds from the respective Home Equity Loan.

Assignment of Home Equity Loans

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

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

                  (i) deliver without  recourse to  ______________________  (the
         "Custodian")  on behalf of the Trustee on the Closing Date with respect
         to each Initial Home Equity Loan or on each  Subsequent  Transfer  Date
         with  respect to each  Subsequent  Home Equity Loan  identified  in the
         related Schedule of Home Equity Loans (A) the original Notes,  endorsed
         in blank or to the order of the  Trustee,  (B) (I) the  original  title
         insurance  commitment or a copy thereof certified as a true copy by the
         closing  agent or the  Seller,  or if  available,  the  original  title
         insurance  policy  or a copy  certified  by  the  issuer  of the  title
         insurance policy or (II) the attorney's opinion of title, (C) originals
         or copies of all  intervening  assignments  certified as true copies by
         the closing agent or the Seller, showing a complete chain of title from
         origination to the Trustee, if any, including warehousing  assignments,
         if  recorded,   (D)  originals  of  all  assumption  and   modification
         agreements,  if any and (E) either:  (1) the  original  Mortgage,  with
         evidence of  recording  thereon  (if such  original  Mortgage  has been
         returned to Seller from the applicable  recording office) or a copy (if
         such  original  Mortgage  has not  been  returned  to  Seller  from the
         applicable  recording office) of the Mortgage  certified as a true copy
         by the  closing  agent  or the  Seller  or (2) a copy  of the  Mortgage
         certified by the public  recording  office in those instances where the
         original  recorded  Mortgage has been lost or retained by the recording
         office;

                   (ii) cause,  within 60 days  following  the Closing Date with
         respect to the Initial Home Equity Loans,  or Subsequent  Transfer Date
         with  respect to  Subsequent  Home  Equity  Loans,  assignments  of the
         Mortgages to "____________________,  as Trustee of IMC Home Equity Loan
         Trust  199_-__ under the Pooling and  Servicing  Agreement  dated as of
         __________,  199__" to be submitted  for  recording in the  appropriate
         jurisdictions; provided, however, that the Seller shall not be required
         to prepare any  assignment  of Mortgage for a Mortgage  with respect to
         which the original recording information has not yet been received from
         the recording office;  provided,  further, that the Seller shall not be
         required to record an assignment of a Mortgage if the Seller  furnishes
         to the Trustee, the Certificate Insurer and the Rating Agencies,  on or
         before the Closing  Date with  respect to the Initial Home Equity Loans
         or on each Subsequent Transfer Date with respect to the Subsequent Home
         Equity Loans, at the Seller's expense, an



                                      S-52
<PAGE>
         opinion of counsel with respect to the relevant  jurisdiction that such
         recording  is not  required to perfect the  Trustee's  interests in the
         related  Mortgages  Loans (in form  satisfactory  to the  Trustee,  the
         Certificate Insurer and the Rating Agencies);

                  (iii)  deliver  the  title  insurance  policy,   the  original
         Mortgages and such  recorded  assignments,  together with  originals or
         duly  certified  copies of any and all prior  assignments  (other  than
         unrecorded  warehouse  assignments),  to the Custodian on behalf of the
         Trustee  within 15 days of receipt  thereof  by the Seller  (but in any
         event,  with  respect to any  Mortgage as to which  original  recording
         information  has been made  available  to the  Seller,  within one year
         after the Closing Date with  respect to the Initial Home Equity  Loans,
         or each  Subsequent  Transfer Date with respect to the Subsequent  Home
         Equity Loans); and

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

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

         If the  Custodian  on behalf of the Trustee  during such 45-day  period
finds any document constituting a part of a File which is not properly executed,
has not been  received,  is  unrelated to the Home Equity Loans or that any Home
Equity Loan does not conform in a material respect to the description thereof as
set forth in the Schedule of Home Equity  Loans,  the Custodian on behalf of the
Trustee  will be required  to promptly  notify the  Depositor,  the Seller,  the
Owners and the  Certificate  Insurer.  The Seller  will agree in the Pooling and
Servicing  Agreement to use reasonable  efforts to remedy a material defect in a
document constituting part of a File of which it is so notified by the Custodian
on behalf of the Trustee.  If,  however,  within 90 days after such notice to it
respecting  such defect the Seller  shall not have  remedied  the defect and the
defect  materially and adversely affects the interest in the related Home Equity
Loan of the Owners or the  Certificate  Insurer,  the Seller will be required on
the next  succeeding  Monthly  Remittance Date to (or will cause an affiliate of
the Seller  to) (i)  substitute  in lieu of such Home  Equity  Loan a  Qualified
Replacement  Mortgage  and  deliver  the  Substitution  Amount to the Trustee on
behalf of the Trust as part of the Monthly  Remittance  remitted by the Servicer
on such  Monthly  Remittance  Date or (ii)  purchase  such Home Equity Loan at a
purchase price equal to the Loan Purchase  Price  thereof,  which purchase price
shall be  delivered to the Trust along with the Monthly  Remittance  remitted by
the Servicer on such Remittance Date.

         In addition to the  foregoing,  the  Custodian on behalf of the Trustee
has  agreed  to make a review  during  the 12th  month  after the  Closing  Date
indicating the current status of the exceptions previously indicated on the Pool
Certification  (the  "Final   Certification").   After  delivery  of  the  Final
Certification,  the  Custodian,  on behalf of the Trustee and the Servicer shall
provide  to  Certificate   Insurer  no  less  frequently  than  monthly  updated
certifications indicating the then current status of exceptions,  until all such
exceptions have been eliminated.

Servicing and Sub-Servicing

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

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



                                      S-53
<PAGE>
         The  Servicer  is required  to make  reasonable  efforts to collect all
payments  called for under the terms and  provisions  of the Home Equity  Loans,
and, to the extent such procedures are consistent with the Pooling and Servicing
Agreement and the terms and provisions of any applicable  insurance  policy,  to
follow  collection  procedures for all Home Equity Loans at least as rigorous as
those described in the FNMA Guide.  Consistent with the foregoing,  the Servicer
may in its  discretion  waive or permit to be waived  any late  payment  charge,
prepayment charge, assumption fee or any penalty interest in connection with the
prepayment  of a Home Equity Loan or any other fee or charge  which the Servicer
would be entitled to retain as additional servicing  compensation.  In the event
the  Servicer  consents to the  deferment of the due dates for payments due on a
Note, the Servicer will  nonetheless be required to make payment of any required
Delinquency  Advances  with respect to the interest  payments so extended to the
same extent as if the interest  portion of such  installment were due, owing and
delinquent and had not been deferred.

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

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

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

                    (i) on each  Monthly  Remittance  Date,  to pay  itself  the
         Servicing Fee;

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

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

                   (iv) to reimburse itself for unrecovered Delinquency Advances
         and to retain any excess Compensating Interest; and

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

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

         On each Monthly  Remittance  Date,  the  Servicer  shall be required to
remit  to  the  Trustee  for  deposit  to  the  Certificate  Account  out of the
Servicer's  own funds any  Delinquent  payment of interest  with respect to each
Delinquent  Home Equity Loan,  which payment was not received on or prior to the
related Remittance Date and was not theretofore  advanced by the Servicer.  Such
amounts of the Servicer's own funds so deposited are "Delinquency



                                      S-54
<PAGE>
Advances."  The  Servicer  may  reimburse  itself  on any  Business  Day for any
Delinquency Advances paid from the Servicer's own funds, from collections on any
Home Equity Loan that are not  required to be  distributed  on the Payment  Date
occurring  during  the  month in which  such  reimbursement  is made or from the
Certificate Account out of Net Monthly Excess Cashflow.

         Notwithstanding   the  foregoing,   in  the  event  that  the  Servicer
determines in its reasonable  business judgment in accordance with the servicing
standards of the Pooling and Servicing  Agreement that any proposed  Delinquency
Advance if made would not be recoverable,  the Servicer shall not be required to
make such  Delinquency  Advances  with respect to such Home Equity Loan.  To the
extent that the Servicer  previously has made Delinquency  Advances with respect
to  a  Home  Equity  Loan  that  the  Servicer  subsequently  determines  to  be
nonrecoverable,  the  Servicer  shall  be  entitled  to  reimbursement  for such
aggregate  unreimbursed  Delinquency  Advances as provided  above.  The Servicer
shall give  written  notice of such  determination  as to why such  amount is or
would be nonrecoverable to the Trustee and the Certificate Insurer.

         The  Servicer  will be  required  to pay all "out of pocket"  costs and
expenses  incurred in the performance of its servicing  obligations,  including,
but not limited to, (i) expenditures in connection with a foreclosed Home Equity
Loan  prior  to  the  liquidation   thereof,   including,   without  limitation,
expenditures for real estate property taxes, hazard insurance premiums, property
restoration  or  preservation  ("Preservation  Expenses"),  (ii) the cost of any
enforcement or judicial proceedings,  including  foreclosures and (iii) the cost
of the management and  liquidation of Property  acquired in  satisfaction of the
related  Mortgage,  except to the extent that such amounts are determined by the
Servicer  in its  reasonable  business  judgement  that any  proposed  Servicing
Advance  would not be  recoverable.  Such  costs and  expenses  will  constitute
"Servicing Advances". The Servicer may recover a Servicing Advance to the extent
permitted by the Home Equity  Loans or, if not  theretofore  recovered  from the
Mortgagor  on whose behalf such  Servicing  Advance was made,  from  Liquidation
Proceeds  realized upon the  liquidation of the related Home Equity Loan or from
certain  amounts on  deposit  in the  Certificate  Account  as  provided  in the
Agreement.  Except  as  provided  above,  in no case  may the  Servicer  recover
Servicing  Advances from the  principal and interest  payments on any other Home
Equity Loan.

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

         The  Servicer,  and  in the  absence  of the  exercise  thereof  by the
Servicer,  the Certificate  Insurer will have the right and the option,  but not
the  obligation,  to  purchase  for its own  account  any Home Equity Loan which
becomes  delinquent as to three  consecutive  monthly  installments  or any Home
Equity  Loan as to  which  enforcement  proceedings  have  been  brought  by the
Servicer;  provided,  however,  that the Servicer may not purchase any such Home
Equity Loan unless the Servicer has delivered to the Certificate Insurer and the
Trustee,  at the  Servicer's  expense,  an opinion of counsel  acceptable to the
Certificate Insurer and the Trustee to the effect that such a purchase would not
constitute a Prohibited Transaction for the Trust or otherwise subject the Trust
to tax and would not  jeopardize  the status of the Base REMIC or the Upper-Tier
REMIC as a REMIC.  The purchase  price for any such Home Equity Loan is equal to
the Loan Purchase Price thereof,  which purchase price shall be deposited in the
Principal and Interest Account.

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




                                      S-55
<PAGE>

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

         The  Servicer  will have the  right  under the  Pooling  and  Servicing
Agreement  (upon  receiving  the consent of the  Certificate  Insurer) to accept
applications  of  Mortgagors  for consent to (i) partial  releases of Mortgages,
(ii)  alterations  and (iii) removal,  demolition or division of Properties.  No
application  for approval may be  considered  by the  Servicer  unless:  (i) the
provisions of the related Note and Mortgage have been  complied  with;  (ii) the
loan-to-value  ratio and debt-to-income  ratio after any release does not exceed
the  loan-to-value  ratio and debt-to-  income ratio of such Note on the Cut-Off
Date and any increase in the loan-to-value  shall not exceed __% unless approved
in  writing  by the  Certificate  Insurer;  and (iii) the lien  priority  of the
related Mortgage is not affected.

         The Servicer shall not agree to any  modification,  waiver or amendment
of any provision of any Home Equity Loan unless,  in the  Servicer's  good faith
judgment,  such  modification,  waiver or amendment would minimize the loss that
might otherwise be experienced with respect to such Home Equity Loan and only in
the event of a payment  default  with respect to such Home Equity Loan or in the
event that a payment default with respect to such Home Equity Loan is reasonably
foreseeable  by the  Servicer;  provided,  however,  that no such  modification,
waiver or  amendment  shall  extend the  maturity  date of such Home Equity Loan
beyond  __________.  Notwithstanding  anything  set  forth  in the  Pooling  and
Servicing Agreement to the contrary,  the Servicer shall be permitted to modify,
waive or amend any  provision  of a Home Equity Loan if required by statute or a
court of competent jurisdiction to do so.

         The  Servicer  shall  provide  written  notice to the  Trustee  and the
Certificate  Insurer  prior to the  execution  of any  modification,  waiver  or
amendment  of any  provision  of any  Home  Equity  Loan;  provided  that if the
Certificate  Insurer does not object in writing to the  modification,  waiver or
amendment  specified  in such  notice  within 5 Business  Days after its receipt
thereof, the Servicer may effectuate such modification,  waiver or amendment and
shall  deliver to the  Custodian,  on behalf of the  Trustee  for deposit in the
related  File,  an  original  counterpart  of the  agreement  relating  to  such
modification, waiver or amendment, promptly following the execution thereof.

         As noted  under "The  Seller  and  Servicer  --  General"  herein,  the
Servicer,  with the consent of the Certificate Insurer,  will be permitted under
the Pooling and Servicing  Agreement to enter into Sub-Servicing  Agreements for
any servicing and  administration of Home Equity Loans with any institution that
(x) is in  compliance  with the laws of each  state  necessary  to  enable it to
perform its obligations under such Sub-Servicing  Agreement,  (y) has experience
servicing  home equity  loans that are similar to the Home Equity  Loans and (z)
has  equity  of not less than  $5,000,000  (as  determined  in  accordance  with
generally accepted accounting principles).

         With the consent of the  Certificate  Insurer,  the  Servicer may enter
into  Sub-Servicing  Agreements with Sub-Servicers with respect to the servicing
of the Home Equity Loans. No Sub-Servicing  arrangements  discharge the Servicer
from its servicing obligations. Notwithstanding any Sub-Servicing Agreement, the
Servicer will not be relieved of its obligations under the Pooling and Servicing
Agreement  and the  Servicer  will be obligated to the same extent and under the
same terms and  conditions as if it alone were servicing and  administering  the
Home Equity  Loans.  The Servicer  shall be entitled to enter into any agreement
with a Sub-Servicer for indemnification of the Servicer by such Sub-Servicer and
nothing  contained in such  Sub-Servicing  Agreement shall be deemed to limit or
modify the Pooling and Servicing Agreement.

         The  Servicer  (except  the  Trustee if it is  required  to succeed the
Servicer under the Pooling and Servicing  Agreement) has agreed to indemnify and
hold the Trustee,  the Certificate  Insurer, and each Owner harmless against any
and all claims, losses, penalties,  fines,  forfeitures,  legal fees and related
costs,  judgments,  and any other costs, fees and expenses that the Trustee, the
Certificate Insurer, and any Owner may sustain in any way related to the failure
of the  Servicer to perform  its duties and  service  the Home  Equity  Loans in
compliance with the terms of the Pooling and Servicing  Agreement.  The Servicer
shall immediately notify the Trustee,  the Certificate Insurer and each Owner if
a claim is made by a third  party with  respect  to the  Pooling  and  Servicing
Agreement,  and the Servicer  shall assume the defense of any such claim and pay
all expenses in connection  therewith,  including  reasonable  counsel fees, and
promptly pay,  discharge and satisfy any judgment or decree which may be entered
against the  Servicer,  the Trustee,  the  Certificate  Insurer  and/or Owner in
respect of such claim.  The Trustee  shall  reimburse  the Servicer from amounts
otherwise  distributable on the Class R Certificates for all amounts advanced by
it  pursuant  to the  preceding  sentence,  except  when a  final  nonappealable
adjudication  determines  that the claim relates  directly to the failure of the
Servicer to perform its duties in compliance with the Pooling and Servicing



                                      S-56
<PAGE>

Agreement.  The indemnification  provisions shall survive the termination of the
Pooling and Servicing Agreement and the payment of the outstanding Certificates.

         The  Servicer  will  be  required  to  deliver  to  the  Trustee,   the
Certificate  Insurer,  and the Rating  Agencies on or before  __________ of each
year,  commencing in 199__:  (1) an officers'  certificate  stating,  as to each
signer thereof,  that (i) a review of the activities of the Servicer during such
preceding  calendar  year and of  performance  under the Pooling  and  Servicing
Agreement has been made under such officers'  supervision,  and (ii) to the best
of such officers'  knowledge,  based on such review,  the Servicer has fulfilled
all its obligations under the Pooling and Servicing Agreement for such year, or,
if  there  has  been a  default  in the  fulfillment  of  all  such  obligation,
specifying  each such default  known to such  officers and the nature and status
thereof  including  the steps being taken by the Servicer to remedy such default
and (2) 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 examined the Servicer's overall servicing  operations
in accordance  with the  requirements  of the Uniform Single Audit Procedure for
Mortgage Bankers, and stating such firm's conclusions relating thereto.

Removal and Resignation of Servicer

         The  Certificate  Insurer  (or,  the  Owners,  with the  consent of the
Certificate  Insurer)  will have the  right  to,  pursuant  to the  Pooling  and
Servicing  Agreement,  remove the Servicer upon the occurrence of certain events
(collectively, the "Servicer Termination Events") including, without limitation:
(a) certain acts of bankruptcy  or  insolvency on the part of the Servicer;  (b)
certain  failures on the part of the Servicer to perform its  obligations  under
the Pooling and Servicing Agreement (including certain performance tests related
to the delinquency rate and cumulative losses of the Home Equity Loan Pool); (c)
the failure to cure material breaches of the Servicer's  representations  in the
Pooling and Servicing Agreement; or (d) certain mergers or other combinations of
the Servicer with another entity.

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

         Upon  removal or  resignation  of the  Servicer,  the  Trustee  may (A)
solicit bids for a successor  servicer as described in the Pooling and Servicing
Agreement or (B) shall appoint the Backup Servicer as Servicer.  The Trustee, if
it is unable to obtain a  qualifying  bid and is prevented by law from acting as
servicer,  will be  required  to  appoint,  or  petition  a court  of  competent
jurisdiction  to  appoint,  any housing and home  finance  institution,  bank or
mortgage  servicing  institution  designated as an approved  seller-servicer  by
FHLMC or FNMA, having equity of not less than $5,000,000,  and acceptable to the
Certificate  Insurer  and a majority  of the Owners of the Class R  Certificates
(provided that if the Certificate Insurer and such Owners cannot agree as to the
acceptability  of such  successor  Servicer,  the  decision  of the  Certificate
Insurer shall control) as the successor to the Servicer in the assumption of all
or any part of the responsibilities, duties or liabilities of the Servicer.

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

The Trustee

         ____________________,  having its principal  corporate  trust office at
_______________________________________________,  will be named as Trustee under
the Pooling and Servicing Agreement.

Reporting Requirements

         On each  Payment Date the Trustee will be required to report in writing
(based on  information  provided to the Trustee by the  Servicer) to each Owner,
the Rating Agencies and the Certificate Insurer:


                                      S-57

<PAGE>
                  (i) the amount of the distribution with respect to the Class A
         Certificates,  the Class S  Certificates  and the Class R  Certificates
         (based on a Certificate in the original principal amount of $1,000);

                  (ii) the amount of such  distributions  allocable to principal
         on the Home Equity Loans,  separately  identifying the aggregate amount
         of any  prepayments  in full or  Prepayments  or  other  recoveries  of
         principal  included  therein and,  with respect to the Fixed Rate Group
         only, any Pre-Funded  Amounts  distributed as a prepayment  (based on a
         Certificate  in the  original  principal  amount  of  $1,000)  and  any
         Subordination  Increase  Amount  with  respect to each Home Equity Loan
         Group;

                  (iii) the amount of such distribution allocable to interest on
         the Home  Equity  Loans in each Group  (based on a  Certificate  in the
         original principal amount of $1,000);

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

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

                  (vi) the principal amount of each Class of Class A Certificate
         (based on a  Certificate  in the original  principal  amount of $1,000)
         which  will be  Outstanding  after  giving  effect  to any  payment  of
         principal on such Payment Date;

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

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

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

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

                  (xi) the  weighted  average  Coupon  Rate of the  Home  Equity
         Loans;

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

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

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

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

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

                  (a) the number and aggregate principal balances of Home Equity
         Loans (i) 30-59 days delinquent,  (ii) 60-89 days delinquent,  (iii) 90
         or more days delinquent, as of the close of business on the last day of
         the Remittance Period immediately  preceding the Payment Date, (iv) the
         numbers and aggregate Loan Balances of all Home Equity Loans as of such
         Payment Date and (v) the percentage that each of the



                                      S-58

<PAGE>

         amounts  represented  by clauses  (i),  (ii) and (iii)  represent  as a
         percentage of the respective amounts in clause (iv);

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

                  (c) the number of Mortgagors  and the Loan Balances of (i) the
         related Mortgages involved in bankruptcy proceedings as of the close of
         business on the last day of the Remittance Period immediately preceding
         such Payment Date and (ii) Home Equity Loans that are "balloon" loans;

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

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

                  (f) the Cumulative Loss  Percentage,  the amount of cumulative
         Realized Losses, the current period Realized Losses and the Annual Loss
         Percentage  (Rolling  Twelve Month) (each as defined in the Pooling and
         Servicing Agreement); and

                  (g) the 60+  Delinquency  Percentage  and the amount of 60-Day
         Delinquent  Loans  (each  as  defined  in  the  Pooling  and  Servicing
         Agreement).


Removal of Trustee for Cause

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

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

Governing Law

         The  Pooling  and  Servicing  Agreement  and each  Certificate  will be
construed in  accordance  with and governed by the laws of the State of New York
applicable to agreements made and to be performed therein.

Amendments

         The  Trustee,  the  Depositor,  the  Seller and the  Servicer  with the
consent of the  Certificate  Insurer  may, at any time and from time to time and
without notice to or the consent of the Owners,  amend the Pooling and Servicing
Agreement,  and the Trustee will be required to consent to such  amendment,  for
the  purposes  of  (i)  if  accompanied  by  an  approving  opinion  of  counsel
experienced in federal income tax matters,  removing the restriction against the
transfer of a Class R Certificate to a Disqualified  Organization  (as such term
is  defined in the  Code),  (ii)  complying  with the  requirements  of the Code
including any amendments  necessary to maintain  REMIC status,  (iii) curing any
ambiguity,  (iv) correcting or  supplementing  any provisions  therein which are
inconsistent  with any other provisions  therein,  or (v) for any other purpose,
provided  that in the case of clause (v), (A) the Seller  delivers an opinion of
counsel  acceptable to the Trustee that such amendment will not adversely affect
in any material  respect the interest of the Owners and (B) such  amendment will
not result in a withdrawal or reduction of the rating of the



                                      S-59
<PAGE>

Class  A  Certificates  without  regard  to the  Certificate  Insurance  Policy.
Notwithstanding  anything to the contrary, no such amendment shall (a) change in
any manner the amount of, or delay the timing of, payments which are required to
be  distributed  to  any  Owner  without  the  consent  of  the  Owner  of  such
Certificate,  (b)  change  the  percentages  of  Percentage  Interest  which are
required to consent to any such amendments, without the consent of the Owners of
all  Certificates of the Class or Classes affected then Outstanding or (c) which
affects in any  manner  the terms or  provisions  of the  Certificate  Insurance
Policy.

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

Termination of the Trust

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

Optional Termination

         By Owners of Class R  Certificates.  At their  option,  the Owners of a
majority of the Percentage Interest represented by the Class R Certificates then
Outstanding may on any Monthly  Remittance  Date when the aggregate  outstanding
Loan Balances of the Home Equity Loans is __% or less of the Maximum  Collateral
Amount  purchase  from the  Trust all (but not fewer  than all)  remaining  Home
Equity Loans, in whole only, and other property acquired by foreclosure, deed in
lieu of  foreclosure,  or otherwise  then  constituting  the Trust  Estate,  and
thereby effect early retirement of the Certificates.

         Termination Upon Loss of REMIC Status.  Following a final determination
by the  Internal  Revenue  Service or by a court of competent  jurisdiction,  in
either  case from which no appeal is taken  within the  permitted  time for such
appeal,  or if any  appeal is taken,  following  a final  determination  of such
appeal from which no further appeal can be taken,  to the effect that either the
Base  REMIC or the  Upper-Tier  REMIC  does not and will no longer  qualify as a
"REMIC" pursuant to Section 860D of the Code (the "Final Determination"), at any
time on or after  the date  which  is 30  calendar  days  following  such  Final
Determination the Certificate  Insurer or the Owners of a majority in Percentage
Interests  represented by the Class A  Certificates  then  Outstanding  with the
consent of the Certificate Insurer may direct the Trustee on behalf of the Trust
to adopt a plan of complete  liquidation,  as contemplated by Section 860F(a)(4)
of the Code.

   
                         FEDERAL INCOME TAX CONSEQUENCES

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

REMIC Elections

         Pursuant to the Pooling and Servicing Agreement, the Trustee will elect
to  treat  the  Trust  Estate  (other  than  the  Pre-Funding  Account  and  the
Capitalized  Interest  Account) as two  segregated  asset pools with  respect to
which  elections  will be made to treat  each as a  separate  REMIC for  federal
income tax purposes. The Base REMIC will issue several uncertificated subclasses
of  non-voting  interests  (the "Base REMIC Regular  Interests"),  which will be
designated  as the regular  interests  in the Base REMIC and the  uncertificated
Base REMIC Residual Class, which



                                      S-60
<PAGE>
will be designated as the residual interest in the Base REMIC. The assets of the
Base REMIC will consist of the Home Equity  Loans and all other  property in the
Trust  Estate  except for the  property  in the Trust  Estate  allocated  to the
Upper-Tier REMIC, the Pre-Funding Account and the Capitalized  Interest Account.
The Upper-Tier  REMIC will issue the Class A  Certificates  all of which will be
designated as the regular  interests in the  Upper-Tier  REMIC,  and the Class R
Certificate  which will be designated as the residual interest in the Upper-Tier
REMIC. The assets of the Upper-Tier REMIC will consist of the Base REMIC Regular
Interests.  Aggregate  distributions  on the Base REMIC Regular  Interests  will
equal  the  aggregate  distributions  on the  Class A  Certificates  and Class S
Certificates. See "Formation of the Trust and Trust Property" herein.

         Qualification  as a REMIC  requires  ongoing  compliance  with  certain
conditions.  Arter & Hadden,  special tax  counsel,  is of the opinion  that for
federal income tax purposes,  assuming (i) the REMIC elections are made and (ii)
compliance  with the Pooling and  Servicing  Agreement,  each of the  Upper-Tier
REMIC and the Base REMIC will be  treated as a REMIC,  the Class A  Certificates
will be treated as "regular  interests"  in the  Upper-Tier  REMIC,  the Class R
Certificates  will be the sole "residual  interest" in the Upper-Tier REMIC, the
Base REMIC Regular Interests will be treated as "regular  interests" in the Base
REMIC  and the  uncertificated  Base  REMIC  Residual  Class  will  be the  sole
"residual" in the Base REMIC.  Except as indicated  below and in the Prospectus,
for federal  income tax  purposes,  regular  interests in a REMIC are treated as
debt  instruments  issued by the REMIC on the date on which those  interests are
created,  and not as ownership  interests in the REMIC or its assets.  Owners of
the Class A  Certificates  that  otherwise  report income under a cash method of
accounting  will be  required  to report  income  with  respect  to such Class A
Certificates under an accrual method.

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

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

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

                              ERISA CONSIDERATIONS

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

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

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

         The  United  States  Department  of Labor  ("DOL")  has  issued a final
regulation (29 C.F.R. Section 2510.3- 101) containing rules for determining what
constitutes the assets of a Plan.  This  regulation  provides that, as a general
rule, the underlying assets and properties of corporations, partnerships, trusts
and certain other entities in



                                      S-61
<PAGE>

which a Plan makes an "equity  investment"  will be deemed for purposes of ERISA
to be assets of the Plan unless certain exceptions apply.

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

         One such exception applies if the class of equity interests in question
is (i) "widely  held",  (ii) freely  transferable,  and (iii) sold as part of an
offering  pursuant  to  (A)  an  effective   registration  statement  under  the
Securities Act of 1933, and then  subsequently  registered  under the Securities
Exchange Act of 1934 or (B) an effective  registration  statement  under Section
12(b)  or  12(g)  of the  Securities  Exchange  Act of 1934  ("Publicly  Offered
Securities"). In addition the regulation provides that if at all times more than
75% of the  value of  classes  of  equity  interests  in the  Trust  are held by
investors other than benefit plan investors (which is defined as including plans
subject to ERISA,  government  plans and individual  retirement  accounts),  the
investing  Plan's  assets will not include any of the  underlying  assets of the
Trust.

         The DOL has issued to  ____________________  an  individual  prohibited
transaction exemption from certain of the prohibited  transaction rules of ERISA
(the  "Exemption"),  with respect to the initial  purchase,  the holding and the
subsequent  resale by Plans of certificates in pass-through  trusts that consist
of certain receivables, loans and other obligations that meet the conditions and
requirements of the Exemption.  The loans covered by the Exemption  include home
equity loans such as the Home Equity Loans.

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

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

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

                  (3) the  certificates  acquired  by the Plan have  received  a
         rating at the time of such acquisition that is one of the three highest
         generic rating categories from either Standard & Poor's,  Moody's, Duff
         & Phelps Credit 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 below);

                  (5)  the  sum of all  payments  made  to and  retained  by the
         Underwriters  in connection with the  distribution of the  certificates
         represents not more than reasonable  compensation  for underwriting the
         certificates;  the  sum of all  payments  made to and  retained  by the
         Depositor  pursuant to the  assignment of the loans to the Trust Estate
         represents  not more than the fair market value of such loans;  the sum
         of all  payments  made to and  retained by the Trustee and the Servicer
         represents  not more than  reasonable  compensation  for such  person's
         services  under  the  Agreement  and  reimbursement  of  such  person's
         reasonable expenses in connection therewith; and

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

         Moreover,     the    Exemption    provides    relief    from    certain
self-dealing/conflict  of interest prohibited  transactions only if, among other
requirements,  (i) in the case of an acquisition in connection  with the initial
issuance of  certificates,  at least fifty percent of each class of certificates
in  which  Plans  have  invested  is  acquired  by  persons  independent  of the
Restricted  Group;  (ii) the Plan's investment in certificates of any class does
not  exceed  twenty-five  percent  of all  of the  certificates  of  that  class
outstanding  at the time of the  acquisition;  and (iii)  immediately  after the
acquisition,  no more than  twenty-five  percent  of the assets of the Plan with
respect  to which  such  person is a  fiduciary  are  invested  in  certificates
representing an interest in one or more trusts containing



                                      S-62
<PAGE>
assets sold or  serviced by the same  entity.  The  Exemption  does not apply to
Plans sponsored by the Depositor, the Certificate Insurer, the Underwriters, the
Trustee, the Servicer, any obligor with respect to Home Equity Loans included in
the  Trust  Estate   constituting  more  than  five  percent  of  the  aggregate
unamortized  principal  balance  of the  assets  in  the  Trust  Estate,  or any
affiliate of such parties (the "Restricted Group").

         In addition, as of the date hereof, there is no single Home Equity Loan
included in the Trust  Estate  that  constitutes  more than five  percent of the
aggregate  unamortized  principal  balance  of the  assets of the Trust  Estate.
Before  purchasing a Class A  Certificate  based on the  Exemption,  however,  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 and other requirements set forth in the Exemption would be satisfied.

         Prospective  Plan  investors  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  procedure
and diversification an investment in the Class A Certificates is appropriate for
the Plan, taking into account the overall  investment policy of the Plan and the
composition of the Plan's investment portfolio.

                                     RATINGS

         It is a condition of the issuance of the Class A Certificates  that the
Class A Certificates  receive ratings of "AAA" by Standard & Poor's and "Aaa" by
Moody's.  The  ratings  assigned  to the  Class A  Certificates  will  be  based
primarily on the claims-paying ability of the Certificate Insurer.  Explanations
of the  significance  of such ratings may be obtained  from  Moody's,  99 Church
Street,  New York,  New York and Standard & Poor's,  25 Broadway,  New York, New
York 10004.  Such ratings will be the views only of such rating agencies.  There
is no assurance  that any such  ratings will  continue for any period of time or
that such  ratings  will not be  revised  or  withdrawn.  Any such  revision  or
withdrawal of such ratings may have an adverse effect on the market price of the
Class A Certificates.  A security rating is not a recommendation to buy, sell or
hold securities.

                         LEGAL INVESTMENT CONSIDERATIONS

         Although the [Fixed Rate]  Certificates  are expected to be rated "AAA"
by Standard & Poor's and "Aaa" by Moody's,  the [Fixed Rate]  Certificates  will
not constitute  "mortgage  related  securities"  for purposes of SMMEA because a
portion of the Home Equity  Loans  represent  second  liens.  Accordingly,  many
institutions with legal authority to invest in comparably rated securities based
on first home equity loans may not be legally authorized to invest in the [Fixed
Rate] Certificates.



                                      S-63
<PAGE>

         [The  Class  A-8  Certificates   will  constitute   "mortgage   related
securities"  for  purposes  of SMMEA for so long as they are rated in one of the
two highest rating categories by one or more nationally  recognized  statistical
rating  organizations.  As such,  such  Classes  of  Certificates  will be legal
investments  for certain  entities to the extent  provided in SMMEA,  subject to
state  laws  overriding  SMMEA.  In  addition,   institutions  whose  investment
activities are subject to review by federal or state regulatory  authorities may
be or may become subject to restrictions,  which may be retroactively imposed by
such regulatory  authorities,  on the investment by such institutions in certain
forms of mortgage related securities.  Furthermore,  certain states have enacted
legislation  overriding the legal  investment  provisions of SMMEA. In addition,
institutions  whose  activities  are  subject  to  review  by  federal  or state
regulatory  authorities may be or may become subject to restrictions,  which may
be retroactively  imposed by such regulatory  authorities,  on the investment by
such institutions in certain forms of mortgage related securities.]

                                  UNDERWRITING

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

                                    Class A-1 Certificates

        Underwriters                                            Principal Amount

        --------------------                                    $
        --------------------                                    $
        --------------------                                    $
            Total                                               $


                                    Class A-2 Certificates

        Underwriters                                            Principal Amount

        --------------------                                    $
        --------------------                                    $
            Total                                               $


                                    Class A-3 Certificates

        Underwriters                                            Principal Amount

        --------------------                                    $
        --------------------                                    $
            Total                                               $


                                    Class A-4 Certificates

        Underwriters                                            Principal Amount

        --------------------                                    $
        --------------------                                    $
            Total                                               $




                                      S-64
<PAGE>


                                 Class A-5 Certificates

     Underwriters                                            Principal Amount

     --------------------                                    $
     --------------------                                    $
         Total                                               $

                                 Class A-6 Certificates

     Underwriters                                            Principal Amount

     --------------------                                    $
     --------------------                                    $
         Total                                               $


                                 Class A-7 Certificates

     Underwriters                                            Principal Amount

     --------------------                                    $
     --------------------                                    $
         Total                                               $


                                 Class A-8 Certificates

     Underwriters                                            Principal Amount

     --------------------                                    $
     --------------------                                    $
         Total                                               $


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

         In the Underwriting Agreement, the Underwriters have agreed, subject to
the terms and conditions set forth therein,  to purchase all of the Certificates
offered  hereby,  if any are  purchased.  The  Depositor has been advised by the
Underwriters  that they propose  initially to offer the Class A Certificates  to
the public at the respective  offering prices set forth on the cover page hereof
and to certain  dealers at such  price  less a  concession  not in excess of the
respective  amounts set forth in the table below  (expressed  as a percentage of
the relative Certificate Principal Balance). The Underwriters may allow and such
dealers may reallow a discount not in excess of the respective amounts set forth
in the table below to certain other dealers.

                                                   Selling        Reallowance
Class                                            Concession         Discount
- -----                                            ----------         --------

A-1.....................................              %                 %
A-2.....................................              %                 %
A-3.....................................              %                 %
A-4.....................................              %                 %
A-5.....................................              %                 %
A-6.....................................              %                 %
A-7.....................................              %                 %
A-8.....................................              %                 %





                                      S-65
<PAGE>

         After the initial  public  offering,  such prices and  discounts may be
changed.

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

                                REPORT OF EXPERTS

         The   consolidated   balance   sheets   of   ____________________   and
Subsidiaries  as of  ___________,  199__ and 199__ and the related  consolidated
statements of income,  changes in shareholder's  equity, and cash flows for each
of the three  years in the period  ended  ___________,  199__,  incorporated  by
reference  in this  Prospectus  Supplement,  have  been  incorporated  herein in
reliance  on the report of  ________________________,  independent  accountants,
given on the authority of that firm as experts in accounting and auditing.

                              CERTAIN LEGAL MATTERS

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



                                      S-66
<PAGE>

                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                                                        Page
                                                                        ----

5/25 Loans...............................................................S-4
Agreement................................................................S-2
Appraised Values........................................................S-21
Available Funds.........................................................S-42
Backup Servicer.........................................................S-17
Balloon Loans...........................................................S-16
Base REMIC..............................................................S-12
Base REMIC Regular Interests............................................S-60
Beneficial Owners.......................................................S-11
Book-Entry Certificates.................................................S-43
Capitalized Interest Account............................................S-10
Carry-Forward Amount....................................................S-42
Cede....................................................................S-11
Certificate Account.....................................................S-39
Certificate Insurer......................................................S-9
Certificate Insurer Default..............................................S-9
Class....................................................................S-1
Class A Certificate Principal Balance...................................S-34
Class A Certificates.....................................................S-1
Class A Distribution Amount..............................................S-5
Class A Principal Distribution Amount....................................S-6
Class A-1 Certificates...................................................S-1
Class A-2 Certificates...................................................S-1
Class A-3 Certificates...................................................S-1
Class A-4 Certificates...................................................S-1
Class A-5 Certificates...................................................S-1
Class A-6 Certificates...................................................S-1
Class A-7 Certificates...................................................S-1
Class R Certificates.....................................................S-2
Class S Certificates.....................................................S-2
Closing Date.............................................................S-1
CMT Loans................................................................S-3
Code....................................................................S-12
Combined Loan-to-Value Ratios...........................................S-23
Compensating Interest...................................................S-55
Coupon Rate..............................................................S-3
CPR.....................................................................S-35
Current Interest........................................................S-42
Custodian...............................................................S-52
Cut-Off Date.............................................................S-1
D&P.....................................................................S-62
Daily Collections.......................................................S-54
Definitive Certificate..................................................S-43
Delinquency Advances....................................................S-54
Depositor................................................................S-1
DOL.....................................................................S-61
DTC.....................................................................S-11
DTC Participants........................................................S-44
ERISA...................................................................S-61
Excess Subordinated Amount..............................................S-50
Exemption...............................................................S-62
FHLMC...................................................................S-18
Final Determination.....................................................S-60
Financial Intermediary..................................................S-44
Fitch...................................................................S-62
Fixed Rate Certificates..................................................S-1
FNMA....................................................................S-18
FNMA Guide..............................................................S-53
Funding Period..........................................................S-10
Home Equity Loans........................................................S-2
Initial Home Equity Loans................................................S-3
Insurance Policy.........................................................S-9
Insured Payment..........................................................S-9
Loan Balance.............................................................S-7
Loan Purchase Price.....................................................S-52
Loan-to-Value Ratios....................................................S-23
Maximum Collateral Amount...............................................S-12
Monthly Remittance Date..................................................S-8
Moody's.................................................................S-10
Mortgagor...............................................................S-33
Net Liquidation Proceeds................................................S-54
Notes...................................................................S-21
Original Aggregate Loan Balance.........................................S-21
Participants............................................................S-43
Payment Date.............................................................S-5
Percentage Interest.....................................................S-39
Plans...................................................................S-61
Preference Amount........................................................S-8
Pre-Funded Amount.......................................................S-10
Pre-Funding Account......................................................S-2
Premium Amount..........................................................S-11
Prepayment Assumption...................................................S-35
Prepayments.............................................................S-14
Preservation Expenses...................................................S-55
Principal and Interest Account..........................................S-54
Properties...............................................................S-2
Qualified Replacement Mortgage..........................................S-51
Rating Agencies.........................................................S-12
Realized Loss...........................................................S-50
Record Date..............................................................S-5
Reference Banks.........................................................S-43
Register................................................................S-39
Registrar...............................................................S-39
REMIC...................................................................S-12
REMIC Opinion...........................................................S-51
Remittance Period........................................................S-8
Restricted Group........................................................S-63
Rules...................................................................S-44
Seller...................................................................S-1
Servicer.................................................................S-1
Servicer Termination Events.............................................S-57
Servicing Advance.......................................................S-55
Servicing Fee............................................................S-8
Six Month LIBOR..........................................................S-3
SMMEA...................................................................S-13
Specified Subordinated Amount...........................................S-49
Subordinated Amount.....................................................S-49
Subordination Deficit...................................................S-50
Subordination Increase Amount...........................................S-49
Subordination Reduction Amount..........................................S-50
Subsequent Cut-Off Date.................................................S-15
Subsequent Mortgage Loans................................................S-2
Subsequent Transfer Agreement...........................................S-15
Subsequent Transfer Date................................................S-10
Sub-Servicers...........................................................S-17
Sub-Servicing Agreements................................................S-17
Substitution Amount.....................................................S-51
Telerate Page 3750......................................................S-43
Total Available Funds...................................................S-42
Total Monthly Excess Spread.............................................S-49
Trust....................................................................S-1
Trust Estate............................................................S-38
Trustee..................................................................S-1
Underwriters............................................................S-64
Upper Tier REMIC........................................................S-12
Weighted average life...................................................S-34

                                      A-i
<PAGE>
================================================================================

         No dealer,  salesperson or other person has been authorized to give any
information  or to make any  representation  not  contained  in this  Prospectus
Supplement  or the  Prospectus  and,  if  given  or made,  such  information  or
representation  must  not be  relied  upon  as  having  been  authorized  by the
Depositor or by the Underwriters.  This Prospectus Supplement and the Prospectus
do not constitute an offer to sell, or a solicitation  of an offer to buy any of
the securities  offered hereby in any  jurisdiction  to any person to whom it is
unlawful to make such offer in such  jurisdiction.  Neither the delivery of this
Prospectus Supplement or the Prospectus nor any sale made hereunder shall, under
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 Depositor since such date.


   
                                   ----------
                                TABLE OF CONTENTS
                                                                      Page
                                                                      ----
                              PROSPECTUS SUPPLEMENT
Summary................................................................S-
Risk Factors ..........................................................S-
The Seller and Servicer................................................S-
Use of Proceeds........................................................S-
The Depositor..........................................................S-
The Home Equity Loan Pool..............................................S-
Prepayment and Yield Considerations....................................S-
Formation of the Trust and Trust Property..............................S-
Additional Information.................................................S-
Description of the Class A Certificates................................S-
The Certificate Insurer................................................S-
Credit Enhancement.....................................................S-
The Pooling and Servicing Agreement....................................S-
Federal Income Tax Consequences........................................S-
ERISA Considerations...................................................S-
Ratings................................................................S-
Legal Investment Considerations........................................S-
Underwriting...........................................................S-
Report of Experts......................................................S-
Certain Legal Matters..................................................S-
Index to Location of Principal Defined Terms..........................A-1


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

================================================================================
<PAGE>
                            IMC HOME EQUITY
                          LOAN TRUST 199_-__


                             $-----------



                           $
                        Class A-1 Certificates

                           $
                        Class A-2 Certificates

                                   $
                        Class A-3 Certificates

                           $
                        Class A-4 Certificates

                           $
                        Class A-5 Certificates

                           $
                        Class A-6 Certificates

                           $
                        Class A-7 Certificates

                           $
                        Class A-8 Certificates


                      IMC Home Equity Loan Trust
                            Series 199_-__



                              -----------
                         PROSPECTUS SUPPLEMENT
                              -----------

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

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





                          __________ __, 199__

<PAGE>
PROSPECTUS

                   Home Equity Loan Pass Through Certificates
                              (Issuable in Series)
                              IMC Securities, Inc.
                                   (Depositor)

   
      This Prospectus  relates to Home Equity Loan Pass Through  Certificates to
be  issued  from  time to time in one or more  series  (and one or more  classes
within a series), certain classes of which may be offered on terms determined at
the time of sale and  described in this  Prospectus  and the related  Prospectus
Supplement.  Each  series of  Certificates  will be issued by a  separate  trust
(each, a "Trust") and will evidence either a beneficial  ownership  interest in,
or the debt obligation of, such Trust. The assets of a Trust will include one or
more of the following:  (i) single family residential mortgage loans,  including
mortgage loans secured by junior liens on the related mortgaged properties, (ii)
mortgage backed  securities and (iii)  investment  income,  reserve funds,  cash
accounts,  insurance policies,  guaranties,  letters of credit or other types of
credit support or enhancement as described in the related Prospectus Supplement.
    

     One or more  classes of  Certificates  of a series may be (i)  entitled  to
receive distributions allocable to principal, principal prepayments, interest or
any  combination  thereof prior to one or more other classes of  Certificates of
such series or after the  occurrence of certain events or (ii)  subordinated  in
the  right to  receive  such  distributions  to one or more  senior  classes  of
Certificates of such series, in each case as specified in the related Prospectus
Supplement.  Interest on each class of  Certificates  entitled to  distributions
allocable to interest may accrue at a fixed rate or at a rate that is subject to
change from time to time as specified in the related Prospectus Supplement.  The
Depositor or its affiliates may retain or hold for sale from time to time one or
more classes of a series of Certificates.

     Distributions on the Certificates  will be made at the intervals and on the
dates  specified  in the related  Prospectus  Supplement  from the assets of the
related Trust and any other assets pledged for the benefit of the  Certificates.
An  affiliate  of the  Depositor  may  make or  obtain  for the  benefit  of the
Certificates  limited  representations  and warranties  with respect to mortgage
assets  assigned to the related Trust.  Neither the Depositor nor any affiliates
will have any other obligation with respect to the Certificates.

     The  yield on  Certificates  will be  affected  by the rate of  payment  of
principal (including  prepayments) of mortgage assets in the related Trust. Each
series  of  Certificates   will  be  subject  to  early  termination  under  the
circumstances described herein and in the related Prospectus Supplement.

   
      If specified in a Prospectus Supplement,  an election may be made to treat
the Trust for the related series or specified portions thereof as a "real estate
mortgage  investment  conduit"  ("REMIC") for federal  income tax purposes.  See
"Federal  Income  Tax  Consequences"   herein  and  in  the  related  Prospectus
Supplement.
    

     It is a condition to the issuance of the Certificates that the Certificates
be rated in not less than the fourth  highest  rating  category by a  nationally
recognized rating organization.

   
      See "Risk  Factors"  beginning  on page 6 herein  and on page S-___ in the
related Prospectus  Supplement for a discussion of significant matters affecting
investments in the Certificates.
    

     See "ERISA  Considerations" herein and in the related Prospectus Supplement
for a discussion of  restrictions  on the  acquisition of  Certificates by "plan
fiduciaries."

     An  investor  should  carefully  review  the  information  in  the  related
Prospectus  Supplement  concerning the risks associated with the different types
and classes of Certificates.

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

 THESE CERTIFICATES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
  ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR ANY RELATED PROSPECTUS SUPPLEMENT.
            ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
- --------------------------------------------------------------------------------
     Offers  of the  Certificates  may be made  through  one or  more  different
methods,  including  offerings  through  underwriters,  as more fully  described
herein and in the  related  Prospectus  Supplement.  See "Plan of  Distribution"
herein and "Underwriting" in the related Prospectus Supplement.

     Prior to their issuance there will have been no market for the Certificates
nor can there by any assurance that one will develop or if it does develop, that
it will provide the Owners of the  Certificates  with liquidity or will continue
for the life of the Certificates.

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

               The date of this Prospectus is _________ __, 199_.

<PAGE>
                                TABLE OF CONTENTS

                                                                          Page
                                                                          ----


   
SUMMARY OF PROSPECTUS.....................................................  1
RISK FACTORS..............................................................  6
DESCRIPTION OF THE CERTIFICATES...........................................  8
     General..............................................................  9
     Classes of Certificates..............................................  9
     Distributions of Principal and Interest.............................. 11
     Book Entry Registration.............................................. 12
     List of Owners of Certificates....................................... 12
THE TRUSTS................................................................ 13
     Mortgage Loans....................................................... 13
     Mortgage-Backed Securities........................................... 15
     Other Mortgage Securities............................................ 15
CREDIT ENHANCEMENT........................................................ 16
SERVICING OF MORTGAGE LOANS............................................... 20
     Payments on Mortgage Loans........................................... 21
     Advances............................................................. 21
     Collection and Other Servicing Procedures............................ 22
     Primary Mortgage Insurance........................................... 23
     Standard Hazard Insurance............................................ 23
     Title Insurance Policies............................................. 24
     Claims Under Primary Mortgage Insurance Policies
         and Standard Hazard Insurance Policies; Other
         Realization Upon Defaulted Loan.................................. 24
     Servicing Compensation and Payment of Expenses....................... 25
     Master Servicer...................................................... 25
ADMINISTRATION............................................................ 25
     Assignment of Mortgage Assets........................................ 25
     Evidence as to Compliance............................................ 27
     The Trustee.......................................................... 27
     Administration of the Certificate Account............................ 28
     Reports.............................................................. 29
     Forward Commitments; Pre-Funding..................................... 29
     Servicer Events of Default........................................... 30
     Rights Upon Servicer Event of Default................................ 30
     Amendment............................................................ 30
     Termination.......................................................... 31
USE OF PROCEEDS........................................................... 31
THE DEPOSITOR............................................................. 31

CERTAIN LEGAL ASPECTS OF THE MORTGAGE
     ASSETS............................................................... 31
     General.............................................................. 32
     Foreclosure.......................................................... 32
     Soldiers' and Sailors' Civil Relief Act.............................. 37
LEGAL INVESTMENT MATTERS.................................................. 38
ERISA CONSIDERATIONS...................................................... 38
FEDERAL INCOME TAX CONSEQUENCES........................................... 40
     Federal Income Tax Consequences For REMIC
         Certificates..................................................... 40
     Taxation of Regular Certificates..................................... 42
     Taxation of Residual Certificates.................................... 47
     Treatment of Certain Items of REMIC Income and
         Expense.......................................................... 49
     Tax-Related Restrictions on Transfer of Residual
         Certificates..................................................... 51
     Sale or Exchange of a Residual Certificate........................... 53
     Taxes That May Be Imposed on the REMIC Pool.......................... 53
     Liquidation of the REMIC Pool........................................ 54
     Administrative Matters............................................... 54
     Limitations on Deduction of Certain Expenses......................... 54
     Taxation of Certain Foreign Investors................................ 55
     Backup Withholding................................................... 56
     Reporting Requirements............................................... 56
     Federal Income Tax Consequences for Certificates as
         to Which No REMIC Election Is Made............................... 57
     Premium and Discount................................................. 58
     Stripped Certificates................................................ 60
     Reporting Requirements and Backup Withholding........................ 62
     Taxation of Certain Foreign Investors................................ 62
     Taxation of Securities Classified as Partnership
         Interests........................................................ 63
PLAN OF DISTRIBUTION...................................................... 63
RATINGS................................................................... 63
LEGAL MATTERS............................................................. 63
FINANCIAL INFORMATION..................................................... 63
INDEX TO LOCATION OF PRINCIPAL DEFINED
     TERMS................................................................A-1
    

<PAGE>
   
                             AVAILABLE INFORMATION


      The Representative has filed a Registration Statement under the Securities
Act of 1933,  as amended  (the "1933  Act"),  with the  Securities  and Exchange
Commission (the "Commission") with respect to the Certificates. The Registration
Statement and amendments  thereof and to the exhibits  thereto,  as well as such
reports and other  information,  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 Northwestern  Atrium Center,  500 West Madison Street,
Suite 1400, Chicago,  Illinois 60661-2511.  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.

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


                         REPORTS TO CERTIFICATEHOLDERS

      Periodic and annual reports  concerning any  Certificates  and the related
Trust will be provided to the Certificateholders.  See "Administration--Reports"
herein.  If  specified  in  the  related  Prospectus  Supplement,  a  Series  of
Certificates  may be issuable in  book-entry  form.  In such event,  the related
Certificates  will be  registered  in the name of a Clearing  Agency (as defined
herein). All reports will be provided to the Clearing Agency, which in turn will
provide such reports to its Clearing Agency  Participants  (as defined  herein).
Such  Clearing  Agency  Participants  will  then  forward  such  reports  to the
beneficial    owners    of    Certificates.     See    "Description    of    the
Certificates--Book-Entry  Registration."  The Depositor will file or cause to be
filed with the  Commission  such periodic  reports with respect to each Trust as
are  required  under  the  Exchange  Act and the rules  and  regulations  of the
Commission  thereunder.  It is the  Depositior's  intent to suspend  filing such
reports as soon as such reports are no longer statutorily required.
    



                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All  documents  filed with  respect to each  respective  Trust  pursuant to
Sections  13(a),  13(c),  14 and 15(d) of the  Securities  Exchange  Act of 1934
subsequent to the date of this  Prospectus  and prior to the  termination of the
offering of the  securities of such Trust  offered  hereby shall be deemed to be
incorporated  by reference into this  Prospectus  when delivered with respect to
such Trust. Any statement  contained in a document  incorporated or deemed to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Prospectus to the extent that a statement  contained herein
or in any other  subsequently  filed  document  which also is or is deemed to be
incorporated by reference  herein  modifies or supersedes  such  statement.  Any
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute a part of this Prospectus.

     Any person receiving a copy of this Prospectus may obtain,  without charge,
upon written or oral  request,  a copy of any of the documents  incorporated  by
reference  herein,  except for the  exhibits to such  documents  (other than the
documents  expressly  incorporated  therein by  reference).  Requests  should be
directed to IMC  Securities,  Inc.,  3450 Buschwood Park Drive,  Tampa,  Florida
33618 (telephone number (813) 932-2211).

<PAGE>
                              SUMMARY OF PROSPECTUS

         The following  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus and by reference to
the Prospectus Supplement relating to a particular series of Certificates and to
the related  Agreement  which will be prepared in connection with each series of
Certificates. Unless otherwise specified, capitalized terms used and not defined
in this Summary of Prospectus have the meanings given to them in this Prospectus
and in the related Prospectus Supplement.

Securities...................  Home  Equity  Loan  Pass  Through   Certificates,
                               issuable in series,  in fully  registered form or
                               book    entry   only    form,    in    authorized
                               denominations,  as  described  in the  Prospectus
                               Supplement (the "Certificates"). Each Certificate
                               will represent a beneficial ownership interest in
                               a trust (a  "Trust")  created  from  time to time
                               pursuant to a pooling and servicing  agreement or
                               trust agreement (each, an "Agreement").

The Depositor................  IMC  Securities,  Inc.  (the  "Depositor")  is  a
                               Delaware  corporation.  The Depositor's principal
                               executive  offices are located at 3450  Buschwood
                               Park  Drive,  Tampa,  Florida  33618;   telephone
                               number  (813)   932-2211.   See  "The  Depositor"
                               herein.  The  Depositor  or  its  affiliates  may
                               retain  or hold for sale from time to time one or
                               more classes of a series of Certificates.

The Servicer.................  The entity or entities  named as the  Servicer in
                               the Prospectus Supplement (the "Servicer"),  will
                               act as  servicer,  with  respect to the  Mortgage
                               Loans included in the related Trust. The Servicer
                               may be an affiliate of the  Depositor  and may be
                               the seller of  Mortgage  Assets to the  Depositor
                               (each, a "Seller").

The Master Servicer..........  A  "Master  Servicer"  may  be  specified  in the
                               related  Prospectus  Supplement  for the  related
                               series of Certificates.

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

Trust Assets.................  The  assets of a Trust  will be  mortgage-related
                               assets (the "Mortgage Assets")  consisting of one
                               or more of the following types of assets:

A.  The Mortgage Loans.......  "Mortgage  Loans" may include:  (i)  conventional
                               (i.e.,   not   insured  or   guaranteed   by  any
                               governmental  agency)  Mortgage  Loans secured by
                               one-to-four family residential  properties;  (ii)
                               Mortgage  Loans secured by security  interests in
                               shares issued by private, non-profit, cooperative
                               housing corporations  ("Cooperatives") and in the
                               related    proprietary    leases   or   occupancy
                               agreements  granting  exclusive  rights to occupy
                               specific  dwelling  units  in such  Cooperatives'
                               buildings;  and,  (iii) Mortgage Loans secured by
                               junior liens on the related mortgaged properties,
                               including  home  improvement  retail  installment
                               contracts.  See  "The  Trusts -  Mortgage  Loans"
                               herein.

B. Mortgage-
      Backed Securities......  "Mortgage-Backed   Securities"   (or  "MBS")  may
                               include (i) private  (that is, not  guaranteed or
                               insured  by the  United  States or any  agency or
                               instrumentality thereof) mortgage participations,
                               mortgage   pass-through   certificates  or  other
                               mortgage-backed  securities or (ii)  certificates
                               insured


                                        1
<PAGE>




                               or  guaranteed  by  Federal  Home  Loan  Mortgage
                               Corporation   ("FHLMC")   or   Federal   National
                               Mortgage   Association   ("FNMA")  or  Government
                               National Mortgage Association ("GNMA").  See "The
                               Trusts - Mortgage-Backed Securities" herein.

C.  Other Mortgage Assets..... Trust  assets  may  also   include   reinvestment
                               income,  reserve funds, cash accounts,  insurance
                               policies,  guaranties, letters of credit or other
                               assets as  described  in the  related  Prospectus
                               Supplement.

                               The related Prospectus Supplement for a series of
                               Certificates will describe the Mortgage Assets to
                               be included in the Trust for such series.

The Certificates.............. The  Certificates  of any series may be issued in
                               one  or  more   classes,   as  specified  in  the
                               Prospectus  Supplement.  One or more  classes  of
                               Certificates  of each  series (i) may be entitled
                               to  receive   distributions   allocable  only  to
                               principal, only to interest or to any combination
                               thereof;   (ii)  may  be   entitled   to  receive
                               distributions  only of  prepayments  of principal
                               throughout  the  lives  of  the  Certificates  or
                               during   specified   periods;    (iii)   may   be
                               subordinated    in   the    right   to    receive
                               distributions of scheduled payments of principal,
                               prepayments   of   principal,   interest  or  any
                               combination  thereof to one or more other classes
                               of  Certificates  of such series  throughout  the
                               lives of the  Certificates  or  during  specified
                               periods;  (iv) may be  entitled  to receive  such
                               distributions only after the occurrence of events
                               specified in the Prospectus  Supplement;  (v) may
                               be   entitled   to   receive   distributions   in
                               accordance  with a schedule  or formula or on the
                               basis of collections from designated  portions of
                               the  assets  in the  related  Trust;  (vi)  as to
                               Certificates entitled to distributions  allocable
                               to interest,  may be entitled to receive interest
                               at a fixed  rate or a rate  that  is  subject  to
                               change  from  time  to  time;  (vii)  may  accrue
                               interest, with such accrued interest added to the
                               principal or notional amount of the Certificates,
                               and no payments  being made thereon until certain
                               other  classes  of the  series  have been paid in
                               full; and (viii) as to  Certificates  entitled to
                               distributions   allocable  to  interest,  may  be
                               entitled to  distributions  allocable to interest
                               only after the occurrence of events  specified in
                               the Prospectus Supplement and may accrue interest
                               until  such  events   occur,   in  each  case  as
                               specified in the related  Prospectus  Supplement.
                               The timing and amounts of such  distributions may
                               vary among  classes,  over time,  or otherwise as
                               specified in the related Prospectus Supplement.

Distributions on
  the Certificates............ The related  Prospectus  Supplement  will specify
                               (i)  whether  distributions  on the  Certificates
                               entitled thereto will be made monthly, quarterly,
                               semi-annually or at other intervals and dates out
                               of  the  payments  received  in  respect  of  the
                               Mortgage Assets included in the related Trust and
                               other assets,  if any, pledged for the benefit of
                               the  related  Owners  of  Certificates;  (ii) the
                               amount  allocable  to payments of  principal  and
                               interest on any Payment  Date;  and (iii) whether
                               all distributions will be made pro rata to Owners
                               of Certificates of the class entitled thereto.

                               The aggregate  original  principal balance of the
                               Certificates    will    equal    the    aggregate
                               distributions  allocable to  principal  that such
                               Certificates  will be entitled  to  receive;  the
                               Certificates  will  have  an  aggregate  original
                               principal


                                        2
<PAGE>



                               balance  equal  to or  less  than  the  aggregate
                               unpaid principal  balance of the related Mortgage
                               Assets  (plus   amounts  held  in  a  Pre-Funding
                               Account, if any) as of the first day of the month
                               of  creation of the Trust;  and the  Certificates
                               will bear  interest  in the  aggregate  at a rate
                               (the  "Pass-Through  Rate") equal to the interest
                               rate borne by the related  Mortgage Assets net of
                               servicing fees and any other specified amounts.

   
Pre-Funding Account..........  A Trust  may enter  into an  agreement  (each,  a
                               "Pre-Funding   Agreement")   with  the  Depositor
                               whereby  the  Depositor  will  agree to  transfer
                               additional   Mortgage   Assets   to  such   Trust
                               following   the  date  on  which  such  Trust  is
                               established  and  the  related  Certificates  are
                               issued.  Any  Pre-Funding  Agreement will require
                               that any Mortgage Loans so transferred conform to
                               the  requirements  specified in such  Pre-Funding
                               Agreement.  If a Pre- Funding  Agreement is to be
                               utilized, the related Trustee will be required to
                               deposit  in  a  segregated   account   (each,   a
                               "Pre-Funding  Account")  all or a portion  of the
                               proceeds  received by the  Trustee in  connection
                               with  the  sale  of  one  or  more   classes   of
                               Certificates of the related series; subsequently,
                               the   additional    Mortgage   Assets   will   be
                               transferred  to the related Trust in exchange for
                               money  released to the Depositor from the related
                               Pre-Funding Account. The maximum amount deposited
                               in the Pre- Funding  Account to acquire  Mortgage
                               Loans for transfer to a Trust will not exceed 40%
                               of  the   aggregate   principal   amount  of  the
                               Certificates  offered  pursuant  to  the  related
                               Prospectus Supplement. Each Pre-Funding Agreement
                               will set a specified period during which any such
                               transfers  must  occur,  which  period  will  not
                               exceed  90  days  from  the  date  the  Trust  is
                               established.  If all moneys originally  deposited
                               to such  Pre-Funding  Account are not used by the
                               end of such specified period,  then any remaining
                               moneys will be applied as a mandatory  prepayment
                               of  a  class  or  classes  of   Certificates   as
                               specified in the related  Prospectus  Supplement.
                               
    

Optional Termination.........  The Servicer,  the Seller, the Depositor,  or, if
                               specified in the related  Prospectus  Supplement,
                               the Owners of a related class of  Certificates or
                               a credit enhancer may at their respective options
                               effect   early   retirement   of  a   series   of
                               Certificates through the purchase of the Mortgage
                               Assets in the related Trust. See  "Administration
                               - Termination" herein.

Mandatory Termination........  The  Trustee,   the  Servicer  or  certain  other
                               entities  specified  in  the  related  Prospectus
                               Supplement   may  be  required  to  effect  early
                               retirement  of  a  series  of   Certificates   by
                               soliciting  competitive  bids for the purchase of
                               the assets of the related Trust or otherwise. See
                               "Administration -- Termination" herein.

Advances.....................  The  Servicer  of  the  Mortgage  Loans  will  be
                               obligated  (but only to the  extent  set forth in
                               the  related  Prospectus  Supplement)  to advance
                               delinquent   installments  of  principal   and/or
                               interest (less applicable  servicing fees) on the
                               Mortgage Loans in a Trust. Any such obligation to
                               make  advances  may be limited to amounts  due to
                               the Owners of Certificates of the related series,
                               to  amounts  deemed to be  recoverable  from late
                               payments or  liquidation  proceeds,  to specified
                               periods or to any


                                       3
<PAGE>
                               combination thereof, in each case as specified in
                               the  related  Prospectus  Supplement.   Any  such
                               advance will be  recoverable  as specified in the
                               related Prospectus Supplement.  See "Servicing of
                               Mortgage Loans and Contracts" herein.

   
Credit Enhancement...........   If   specified   in   the   related   Prospectus
                                Supplement, a series of Certificates, or certain
                                classes within such series, may have the benefit
                                of one  or  more  types  of  credit  enhancement
                                ("Credit Enhancement") including but not limited
                                to subordination,  cross support,  mortgage pool
                                insurance,  special hazard insurance,  financial
                                guaranty insurance policies,  a bankruptcy bond,
                                reserve funds,  other insurance,  guaranties and
                                similar   instruments  and   arrangements.   The
                                protection  against losses  afforded by any such
                                Credit Enhancement will be limited. If Owners of
                                Certificates   are  materially   dependent  upon
                                Credit   Enhancement   for  timely  payments  of
                                interest and/or principal on their Certificates,
                                the related  Prospectus  Supplement will include
                                information,  including  financial  information,
                                concerning   the   provider   of   such   Credit
                                Enhancement. See "Credit Enhancement" herein.
    

Book Entry Registration......  Certificates  of one or more  classes of a series
                               may be issued in book  entry  form  ("Book  Entry
                               Certificates")  in the name of a clearing  agency
                               (a  "Clearing   Agency")   registered   with  the
                               Securities  and  Exchange   Commission,   or  its
                               nominee.  Transfers  and  pledges  of Book  Entry
                               Certificates  may be made only through entries on
                               the books of the  Clearing  Agency in the name of
                               brokers,  dealers,  banks and other organizations
                               eligible to maintain  accounts  with the Clearing
                               Agency ("Clearing Agency  Participants") or their
                               nominees. Transfers and pledges by purchasers and
                               other    beneficial    owners   of   Book   Entry
                               Certificates  ("Beneficial  Owners")  other  than
                               Clearing Agency Participants may be effected only
                               through   Clearing   Agency   Participants.   All
                               references  to the Owners of  Certificates  shall
                               mean Beneficial  Owners to the extent  Beneficial
                               Owners  may  exercise   their  rights  through  a
                               Clearing Agency. Except as otherwise specified in
                               this   Prospectus   or   a   related   Prospectus
                               Supplement,  the term "Owners" shall be deemed to
                               include  Beneficial  Owners.  See "Risk Factors -
                               Book Entry  Registration" and "Description of the
                               Certificates - Book Entry Registration" herein.

   
Federal Income Tax
    Consequences.............  Federal income tax  consequences  will depend on,
                               among   other   factors,   whether  one  or  more
                               elections  are made to treat a Trust or specified
                               portions  thereof  as  a  "real  estate  mortgage
                               investment  conduit" ("REMIC") under the Internal
                               Revenue Code of 1986,  as amended  (the  "Code"),
                               or, if no REMIC  election  is made,  whether  the
                               Certificates   are   considered  to  be  Standard
                               Certificates,     Stripped     Certificates    or
                               Partnership  Interests.  The  related  Prospectus
                               Supplement for each series of  Certificates  will
                               specify  whether a REMIC  election  will be made.
                               See  "Federal  Income Tax  Consequences"   herein
                               and in the related Prospectus Supplement.
    

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


                                        4

<PAGE>
                               prohibited  transaction  provisions  of ERISA and
                               the Code and will not  subject the  Trustee,  the
                               Depositor   or   the   Servicer   to   additional
                               obligations. See "Description of the Certificates
                               -  General"  herein  and  "ERISA  Considerations"
                               herein and in the related Prospectus Supplement.

Legal Investment Matters.....  Certificates  that constitute  "mortgage  related
                               securities"  under the Secondary  Mortgage Market
                               Enhancement  Act of  1984  ("SMMEA")  will  be so
                               described in the related  Prospectus  Supplement.
                               Certificates that are not so qualified may not be
                               legal    investments   for   certain   types   of
                               institutional investors, subject, in any case, to
                               any   other    regulations   which   may   govern
                               investments by such institutional  investors. See
                               "Legal  Investment  Matters"  herein  and  in the
                               related Prospectus Supplement.

Use of Proceeds..............  Substantially  all the net proceeds from the sale
                               of a series of  Certificates  will be  applied to
                               the simultaneous  purchase of the Mortgage Assets
                               included  in the related  Trust (or to  reimburse
                               the  amounts   previously  used  to  effect  such
                               purchase),  the costs of  carrying  the  Mortgage
                               Assets until sale of the  Certificates and to pay
                               other expenses. See "Use of Proceeds" herein.

   
Rating.......................  It is a condition  to the  issuance of each Class
                               of   Certificates   that   each   Class   of  the
                               Certificates  be rated by one or more of  Moody's
                               Investors Service, Inc., ("Moody's"),  Standard &
                               Poor's   Ratings   Services   ("S&P")  and  Fitch
                               Investors  Service,  Inc.  ("Fitch"  and  each of
                               Fitch, Moody's and S&P, a "Rating Agency") in one
                               of  their   four   highest   rating   categories;
                               provided,  however,  that one or more  classes of
                               Subordinated     Certificates     and    Residual
                               Certificates  need not be so  rated.  A  security
                               rating is not a  recommendation  to buy,  sell or
                               hold securities and may be subject to revision or
                               withdrawal at any time. No person is obligated to
                               maintain  any  rating  on any  Certificate,  and,
                               accordingly,  there can be no assurance  that the
                               ratings  assigned  to any  Class of  Certificates
                               upon initial issuance thereof will not be lowered
                               or  withdrawn  by a  Rating  Agency  at any  time
                               thereafter.   If  a  rating   of  any   Class  of
                               Certificates  of a Class is revised or withdrawn,
                               the liquidity of such Class of  Certificates  may
                               be adversely  affected.  In general,  the ratings
                               address  credit  risk  and do not  represent  any
                               assessment of the likelihood or rate of principal
                               prepayments.   See  "Risk  Factors"   herein  and
                               "Ratings" in the related Prospectus Supplement.
    

Risk Factors.................  Investment in the Certificates will be subject to
                               one or more risk factors,  including  declines in
                               the value of Mortgaged Properties,  prepayment of
                               Mortgage  Loans,  higher  risks  of  defaults  on
                               particular  types of Mortgage Loans,  limitations
                               on security for the Mortgage  Loans,  limitations
                               on credit  enhancement and various other factors.
                               See  "Risk  Factors"  herein  and in the  related
                               Prospectus Supplement.


                                        5
<PAGE>

                                  RISK FACTORS

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

   
          Declining  Real  Estate  Market;  Geographic  Concentration.   If  the
residential  real  estate  market in general  or a regional  or local area where
Mortgage  Assets  for a Trust are  concentrated  should  experience  an  overall
decline in property values,  or a significant  downturn in economic  conditions,
rates of  delinquencies,  foreclosures and losses could be higher than those now
generally  experienced  in the  mortgage  lending  industry.  See "The  Trusts -
Mortgage Loans" herein.
    

         Limited Obligations. The Certificates will not represent an interest in
or  obligation of the  Depositor.  The  Certificates  of each series will not be
insured  or  guaranteed  by  any  government  agency  or  instrumentality,   the
Depositor, any Servicer or the Seller.

   
         Prepayment   Considerations;   Optional  Termination.   The  prepayment
experience on Mortgage Loans constituting or underlying the Mortgage Assets will
affect the  average  life of each  class of  Certificates  relating  to a Trust.
Prepayments may be influenced by a variety of economic,  geographic,  social and
other  factors,  including  changes in interest  rate  levels.  In  general,  if
mortgage  interest  rates  fall,  the rate of  prepayment  would be  expected to
increase.  Conversely,  if mortgage  interest rates rise, the rate of prepayment
would be expected to decrease.  Other factors  affecting  prepayment of mortgage
loans  include  changes  in  housing  needs,  job  transfers,  unemployment  and
servicing  decisions.  See "Prepayment and Yield  Considerations" in the related
Prospectus  Supplement.  In addition,  investors in the  Certificates  should be
aware that the Servicer,  the Seller, or, if specified in the related Prospectus
Supplement,  the Owner of a Class of  Certificates  or a credit  enhancer may at
their  respective  options effect early  retirement of a series of  Certificates
through  the  purchase  of  Mortgage   Assets  from  the  related   Trust.   See
"Administration--Termination" herein.
    

         Risk of Higher Default Rates for Mortgage Loans with Balloon  Payments.
A portion of the aggregate  principal  balance of the Mortgage Loans at any time
may be "balloon loans" that provide for the payment of the unamortized principal
balance of such Mortgage Loan in a single payment at maturity ("Balloon Loans").
Such Balloon Loans provide for equal monthly  payments,  consisting of principal
and interest,  generally based on a 30- year amortization schedule, and a single
payment of the remaining  balance of the Balloon Loan  generally 5, 7, 10, or 15
years after  origination.  Amortization  of a Balloon  Loan based on a scheduled
period that is longer than the term of the loan results in a remaining principal
balance at maturity  that is  substantially  larger  than the regular  scheduled
payments.  The  Depositor  does not have any  information  regarding the default
history or prepayment history of payments on Balloon Loans. Because borrowers of
Balloon Loans are required to make substantial single payments upon maturity, it
is possible that the default risk  associated  with the Balloon Loans is greater
than that associated with fully-amortizing Mortgage Loans.

         Limited Liquidity.  There will be no market for the Certificates of any
series  prior to the  issuance  thereof,  and there can be no  assurance  that a
secondary  market will  develop  or, if it does  develop,  that it will  provide
liquidity of  investment or will  continue for the life of the  Certificates  of
such series. The market value of the Certificates will fluctuate with changes in
prevailing  rates of interest.  Consequently,  the sale of  Certificates  in any
market that may develop may be at a discount from the Certificates' par value or
purchase  price.  Owners  of  Certificates  generally  have no right to  request
redemption of Certificates,  and the Certificates are subject to redemption only
under the limited circumstances  described in the related Prospectus Supplement.
In addition, the Certificates will not be listed on any securities exchange.

         Limited  Assets.  Owners of  Certificates of each series must rely upon
distributions on the related  Mortgage Assets,  together with the other specific
assets  pledged for the benefit of such series  (which  assets may be subject to
release from such pledge prior to payment in full of the Certificates),  for the
payment of principal  of, and interest on, that series of  Certificates.  If the
assets   comprising  the  Trust  are  insufficient  to  make  payments  on  such
Certificates,  no other assets of the Depositor will be available for payment of
the  deficiency.  Because  payments of  principal  will be applied to classes of
outstanding  Certificates  of a series in the priority  specified in the related
Prospectus Supplement, a deficiency may have a disproportionately greater effect
on the  Certificates  of classes having lower priority in payment.  In addition,
due to  the  priority  of  payments  and  the  allocation  of  losses,  defaults
experienced on the assets comprising a Trust may have a disproportionate  effect
on a specified class or classes within such series.


                                              
                                        6

<PAGE>


         Limitations,  Reduction and Substitution of Credit Enhancement.  Credit
Enhancement may be provided in one or more of the forms described in the related
Prospectus  Supplement,  including,  but not  limited to,  prioritization  as to
payments  of one or more  classes  of such  series,  a Mortgage  Pool  Insurance
Policy,  a Financial  Guaranty  Insurance  Policy,  a Special  Hazard  Insurance
Policy,  a  bankruptcy  bond,  one  or  more  Reserve  Funds,  other  insurance,
guaranties and similar instruments and agreements,  or any combination  thereof.
Regardless  of the Credit  Enhancement  provided,  the amount of coverage may be
limited in amount and in most cases  will be subject to  periodic  reduction  in
accordance with a schedule or formula.  Furthermore, such Credit Enhancement may
provide only very limited coverage as to certain types of losses and may provide
no coverage as to certain other types of losses. The Trustee may be permitted to
reduce,  terminate or substitute all or a portion of the Credit  Enhancement for
any series of Certificates,  if the applicable rating agencies indicate that the
then-current rating thereof will not be adversely affected.

   
         Original Issue Discount.  All the Compound  Interest  Certificates  and
Stripped Certificates that are entitled only to interest  distributions will be,
and  certain  of the other  Certificates  may be,  issued  with  original  issue
discount for federal income tax purposes.  An Owner of a Certificate issued with
original issue  discount will be required to include  original issue discount in
ordinary gross income for federal income tax purposes as it accrues,  in advance
of receipt of the cash attributable to such income.  Accrued but unpaid interest
on such  Certificates  generally  will be treated as original issue discount for
this purpose.  Moreover,  the  calculation  of original  issue discount on REMIC
Certificates (as defined herein) is subject to uncertainties because of the lack
of  guidance  from the  Internal  Revenue  Service  under  applicable  statutory
provisions.   See  "Federal  Income  Tax   Consequences  -  Federal  Income  Tax
Consequences  for REMIC  Certificates,"  "- Taxation of Regular  Certificates  -
Variable Rate Regular Certificates,"  "Federal Income Tax Consequences - Federal
Income Tax Consequences for Certificates as to Which No REMIC Election Is Made -
Standard  Certificates,"  and  "Federal  Income Tax  Consequences  - Premium and
Discount" and "- Stripped Certificates" herein.
    

         Book Entry  Registration.  Because  transfers and pledges of Book Entry
Certificates  may be effected  only through  book  entries at a Clearing  Agency
through Clearing Agency Participants,  the liquidity of the secondary market for
Book Entry  Certificates  may be reduced to the extent that some  investors  are
unwilling to hold Certificates in book entry form in the name of Clearing Agency
Participants  and the ability to pledge Book Entry  Certificates  may be limited
due  to  lack  of a  physical  certificate.  Beneficial  Owners  of  Book  Entry
Certificates may, in certain cases,  experience delay in the receipt of payments
of principal and interest because such payments will be forwarded by the Trustee
to the  Clearing  Agency who will then forward  payment to the  Clearing  Agency
Participants who will thereafter  forward payment to Beneficial  Owners.  In the
event  of  the  insolvency  of  the  Clearing  Agency  or of a  Clearing  Agency
Participant in whose name  Certificates are recorded,  the ability of Beneficial
Owners to obtain  timely  payment  and (if the  limits of  applicable  insurance
coverage by the Securities Investor Protection  Corporation are exceeded,  or if
such  coverage is  otherwise  unavailable)  ultimate  payment of  principal  and
interest on Book Entry Certificates may be impaired.

         Certain  Matters  Relating to  Insolvency.  The Sellers of the Mortgage
Assets to the  Depositor  and the  Depositor  intend that the  transfers of such
Mortgage  Assets  to  the  Depositor,  and in  turn  to  the  applicable  Trust,
constitute  sales  rather than  pledges to secure  indebtedness  for  insolvency
purposes. If, however, a seller of Mortgage Assets were to become a debtor under
the   federal    bankruptcy    code,   it   is   possible   that   a   creditor,
trustee-in-bankruptcy or receiver of such seller may argue that the sale thereof
by such  Seller is a pledge  rather  than a sale.  This  position,  if argued or
accepted by a court, could result in a delay in or reduction of distributions on
the related Certificates.

         Junior Lien Mortgage  Loans.  Because  Mortgage Loans secured by junior
(i.e.,  second,  third,  etc.)  liens  are  subordinate  to  the  rights  of the
beneficiaries  under the related  senior deeds of trust or senior  mortgages,  a
decline  in the  residential  real  estate  market  would  adversely  affect the
position of the related Trust as a junior beneficiary or junior mortgagee before
having such an effect on the  position of the related  senior  beneficiaries  or
senior  mortgagees.  A rise in interest rates over a period of time, the general
condition of a Mortgaged  Property and other factors may also have the effect of
reducing  the  value of the  Mortgaged  Property  from the value at the time the
junior  lien  Mortgage  Loan was  originated  and,  as a result,  may reduce the
likelihood that, in the event of a default by the borrower, liquidation or other
proceeds  will be  sufficient  to satisfy  the junior lien  Mortgage  Loan after
satisfaction of any senior liens and the payment of any liquidation expenses.


                                            
                                        7
<PAGE>
         Liquidation  expenses with respect to defaulted  Mortgage  Loans do not
vary directly with the  outstanding  principal  balance of the Mortgage Loans at
the time of default. Therefore,  assuming that a Servicer took the same steps in
realizing  upon  defaulted  Mortgage  Loans  having  small  remaining  principal
balances as in the case of  defaulted  Mortgage  Loans having  larger  principal
balances,  the amount realized after expenses of liquidation would be smaller as
a percentage of the outstanding principal balance of the smaller Mortgage Loans.
To the extent the average  outstanding  principal balances of the Mortgage Loans
in a Trust are relatively  small,  realizations net of liquidation  expenses may
also be relatively small as a percentage of the principal amount of the Mortgage
Loans.

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

   
         Security Ratings. It is a condition to the issuance of the Certificates
that  each  class of  Certificates  be rated in one of the four  highest  rating
categories   by  one  or  more  of  Moody's  S&P  or  Fitch.   See  "Summary  of
Prospectus--Ratings"  herein. A security rating is not a recommendation  to buy,
sell or hold  securities  and may be subject to  revision or  withdrawal  at any
time.  No person is  obligated to maintain  the rating on any  Certificate  and,
accordingly, there can be no assurance that the ratings assigned to any class of
Certificates on the date on which such  Certificates  are initially  issued will
not be lowered or withdrawn by a Rating  Agency at any time  thereafter.  In the
event  any  rating  is  revised  or  withdrawn,  the  liquidity  of the  related
Certificates  may be  adversely  affected.  

         Issuance of any of the  Certificates  in book-entry form may reduce the
liquidity of such Certificates in the secondary trading market because investors
may be unwilling to purchase  Certificates for which they connot obtain physical
certificate.

         The rating of  Certificates  credit  enhanced  through  external credit
enhancement such as a letter of credit,  financial  guaranty insurance policy or
mortgage pool insurance  will depend  primarily on the  creditworthiness  of the
issuer of such external credit  enhancement  device (a "Credit  Enhancer").  Any
reduction  in the rating  assigned to the  claims-paying  ability of the related
Credit  Enhancer below the rating  initially  given to the related  Certificates
would  likely  result in a  reduction  in the  rating of the  Certificates.  See
"Ratings" in the Prospectus Supplement.


    

         Other Legal Considerations. Applicable federal and state laws generally
regulate interest rates and other charges, require certain disclosures, prohibit
unfair and deceptive practices,  regulate debt collection, and require licensing
of the  originators  of the  mortgage  loans  and  contracts.  Depending  on the
provisions  of the  applicable  law and the  specified  facts and  circumstances
involved,  violations  of those  laws,  policies  and  principles  may limit the
ability to collect all or part of the  principal  of or interest on the Mortgage
Loans and may entitle the borrower to a refund of amounts  previously  paid. See
"Certain Legal Aspects of the Mortgage Assets" herein.


                         DESCRIPTION OF THE CERTIFICATES

         Each Trust will be created pursuant to an Agreement  entered into among
the Depositor,  the Trustee, the Master Servicer, if any, and the Servicer.  The
provisions  of each  Agreement  will  vary  depending  upon  the  nature  of the
Certificates  to be  issued  thereunder  and the  nature of the  related  Trust.
Certificates  which represent  beneficial  interests in the Trust will be issued
pursuant to the Agreement.  The following  summaries and the summaries set forth
under  "Administration"  describe certain provisions  relating to each series of
Certificates.  The  Prospectus  Supplement  for a series  of  Certificates  will
describe the specific  provisions  relating to such series.  The Depositor  will
provide Owners of Certificates, without charge, on written request a copy of the
Agreement  for  the  related  series.   Requests  should  be  addressed  to  IMC
Securities, Inc., 3450 Buschwood Park Drive, Tampa, Florida 33618. The Agreement
relating  to a series of  Certificates  will be filed  with the  Securities  and
Exchange  Commission within 15 days after the date of issuance of such series of
Certificates (the "Delivery Date").

         The  Certificates of a series will be entitled to payment only from the
assets  of the  Trust  and any  other  assets  pledged  for the  benefit  of the
Certificates  and will not be  entitled  to  payments  in  respect of the assets
included in any other trust fund established by the Depositor.  The Certificates
will not  represent  obligations  of the  Depositor,  the  Trustee,  the  Master
Servicer,  if any,  any  Servicer  or any  affiliate  thereof  and  will  not be
guaranteed by any governmental agency. See "The Trusts" herein.
                                              
                                        8

<PAGE>


         The Mortgage Assets  relating to a series of  Certificates  will not be
insured or  guaranteed  by any  governmental  entity  and,  to the  extent  that
delinquent  payments on or losses in respect of defaulted  Mortgage Assets,  are
not advanced or paid from any applicable Credit Enhancement,  such delinquencies
may result in delays in the  distribution of payments on, or losses allocated to
one or more classes of Certificates of such series.

General

         The  Certificates  of each series  will be issued  either in book entry
form or in fully  registered  form. The minimum  original  denomination  of each
class of Certificates  will be specified in the related  Prospectus  Supplement.
The original "Certificate  Principal Balance" of each Certificate will equal the
aggregate  distributions  or  payments  allocable  to  principal  to which  such
Certificate  is  entitled  and  distributions  allocable  to  interest  on  each
Certificate that is not entitled to distributions allocable to principal will be
calculated based on the "Notional  Principal  Balance" of such Certificate.  The
Notional  Principal Balance of a Certificate will not evidence an interest in or
entitlement to distributions  allocable to principal but will be used solely for
convenience  in  expressing  the  calculation  of interest and for certain other
purposes.

         Except as described below under "Book Entry  Registration" with respect
to Book Entry Certificates, the Certificates of each series will be transferable
and  exchangeable on a "Certificate  Register" to be maintained at the corporate
trust office or such other office or agency  maintained for such purposes by the
Trustee. The Trustee will be appointed initially as the "Certificate  Registrar"
and no service charge will be made for any  registration of transfer or exchange
of  Certificates,  but  payment  of a sum  sufficient  to cover any tax or other
governmental charge may be required.

         Under  current  law the  purchase  and  holding of  certain  classes of
Certificates may result in "prohibited transactions" within the meaning of ERISA
and the Code. See "ERISA  Considerations"  herein and in the related  Prospectus
Supplement.  Transfer  of  Certificates  of such a class will not be  registered
unless the  transferee (i) executes a  representation  letter stating that it is
not, and is not  purchasing on behalf of, any such plan,  account or arrangement
or (ii)  provides  an opinion of counsel  satisfactory  to the  Trustee  and the
Depositor that the purchase of  Certificates  of such a class by or on behalf of
such plan,  account or arrangement is permissible  under applicable law and will
not subject the Trustee,  the Servicer or the  Depositor  to any  obligation  or
liability in addition to those undertaken in the Agreement.

   
         As to each  series,  one or more  elections  may be made to  treat  the
related Trust or designated  portions  thereof as a REMIC for federal income tax
purposes.  The  related  Prospectus  Supplement  will  specify  whether  a REMIC
election is to be made.  Alternatively,  the  Agreement for a series may provide
that a REMIC  election  may be made at the  discretion  of the  Depositor or the
Servicer and may only be made if certain conditions are satisfied.  See "Federal
Income  Tax  Considerations"  herein.  As to any  such  series,  the  terms  and
provisions applicable to the making of a REMIC election, as well as any material
federal  income  tax  consequences  to  Owners  of  Certificates  not  otherwise
described herein,  will be set forth in the related  Prospectus  Supplement.  If
such an election is made with  respect to a series,  one of the classes  will be
designated as  evidencing  the "residual  interests"  in the related  REMIC,  as
defined in the Code.  All other  classes of  Certificates  in such a series will
constitute  "regular interests" in the related REMIC, as defined in the Code. As
to each  series  with  respect  to which a REMIC  election  is to be  made,  the
Servicer,  the Trustee,  an Owner of Residual  Certificates or another person as
specified  in the related  Prospectus  Supplement  will be obligated to take all
actions  required in order to comply with  applicable  laws and  regulations and
will be  obligated  to pay any  prohibited  transaction  taxes.  The  person  so
specified will be entitled to reimbursement for any such payment.
    

Classes of Certificates

         Each series of Certificates will be issued in one or more classes which
will  evidence  the  beneficial  ownership  in the  assets of the Trust that are
allocable to (i)  principal of such class of  Certificates  and (ii) interest on
such  Certificates.  If  specified  in the  Prospectus  Supplement,  one or more
classes of a series of Certificates may evidence beneficial  ownership interests
in separate groups of assets included in the related Trust.


                                        
                                        9

<PAGE>


         The Certificates will have an aggregate original Certificate  Principal
Balance equal to the aggregate unpaid  principal  balance of the Mortgage Assets
(plus,  amounts held in a  Pre-Funding  Account,  if any) as of the time and day
prior to creation of the Trust  specified in the related  Prospectus  Supplement
(the  "Cut-Off  Date")  after  deducting  payments of  principal  due before the
Cut-Off Date and will bear interest at rates which, on a weighted basis, will be
equal to the Pass-Through  Rate. The  Pass-Through  Rate will equal the weighted
average  rate of  interest  borne by the  related  Mortgage  Assets,  net of the
aggregate  servicing fees,  amounts allocated to the residual  interests and any
other  amounts as are  specified  in the  Prospectus  Supplement.  The  original
Certificate   Principal   Balance  (or  Notional   Principal   Balance)  of  the
Certificates  of a  series  and  the  interest  rate  on  the  classes  of  such
Certificates  will be  determined  in the  manner  specified  in the  Prospectus
Supplement.

         Each class of Certificates that is entitled to distributions  allocable
to  interest  will bear  interest  at a fixed  rate or a rate that is subject to
change from time to time (a) in accordance with a schedule,  (b) by reference to
an index, or (c) otherwise (each, a "Certificate  Interest  Rate").  One or more
classes of  Certificates  may  provide  for  interest  that  accrues  but is not
currently payable ("Compound Interest Certificates").  With respect to any class
of Compound Interest Certificates, any interest that has accrued but is not paid
on a given  Payment Date will be added to the  aggregate  Certificate  Principal
Balance of such class of Certificates on that Payment Date.

         A series of Certificates  may include one or more classes entitled only
to  distributions  or payments  (i)  allocable to  interest,  (ii)  allocable to
principal  (and  allocable  as  between  scheduled  payments  of  principal  and
Principal  Prepayments,  as defined below), or (iii) allocable to both principal
(and  allocable  as  between  scheduled  payments  of  principal  and  Principal
Prepayments)  and interest.  A series of Certificates may consist of one or more
classes as to which distributions or payments will be allocated (i) on the basis
of  collections  from  designated  portions of the assets of the Trust,  (ii) in
accordance  with a schedule or formula,  (iii) in relation to the  occurrence of
events,  or (iv)  otherwise.  The timing and  amounts of such  distributions  or
payments may vary among classes, over time or otherwise.

         A series of  Certificates  may include one or more Classes of Scheduled
Amortization  Certificates and Companion  Certificates.  "Scheduled Amortization
Certificates"  are Certificates  with respect to which payments of principal are
to be made in specified  amounts on specified  Payment  Dates,  to the extent of
funds available on such Payment Date. "Companion  Certificates" are Certificates
which  receive  payments of all or a portion of any funds  available  on a given
Payment  Date which are in excess of amounts  required to be applied to payments
on Scheduled  Amortization  Certificates  on such Payment  Date.  Because of the
manner of  application of payments of principal to Companion  Certificates,  the
weighted average lives of Companion  Certificates of a series may be expected to
be more sensitive to the actual rate of  prepayments  on the Mortgage  Assets in
the related  Trust than will the  Scheduled  Amortization  Certificates  of such
series.

         One or more series of  Certificates  may constitute  series of "Special
Allocation  Certificates",  which may include Senior Certificates,  Subordinated
Certificates,  Priority Certificates and Non-Priority Certificates. As specified
in  the  related  Prospectus  Supplement  for a  series  of  Special  Allocation
Certificates,  the timing  and/or  priority  of  payments  of  principal  and/or
interest  may favor one or more classes of  Certificates  over one or more other
classes  of  Certificates.  Such  timing  and/or  priority  may be  modified  or
reordered upon the occurrence of one or more specified  events.  Losses on Trust
assets for such series may be disproportionately borne by one or more classes of
such series,  and the proceeds and distributions from such assets may be applied
to the payment in full of one or more  classes  within  such  series  before the
balance,  if any,  of such  proceeds  are  applied to one or more other  classes
within such series. For example, Special Allocation Certificates in a series may
be comprised of one or more classes of Senior  Certificates having a priority in
right to  distributions  of principal  and interest  over one or more classes of
Subordinated  Certificates,  as  a  form  of  Credit  Enhancement.  See  "Credit
Enhancement Subordination" herein. Typically, the Subordinated Certificates will
carry  a  rating  by  the  rating   agencies  lower  than  that  of  the  Senior
Certificates.  In  addition,  one or more  classes  of  Certificates  ("Priority
Certificates")  may be entitled to a priority of  distributions  of principal or
interest  from  assets  in  the  Trust  over  another   class  of   Certificates
("Non-Priority  Certificates"),  but only after the  exhaustion  of other Credit
Enhancement   applicable  to  such  series.   The  Priority   Certificates   and
Non-Priority Certificates nonetheless may be within the same rating category.


                                           
                                       10
<PAGE>


Distributions of Principal and Interest

         General.  Distributions  of principal  and interest will be made to the
extent of funds  available  therefor,  on the dates  specified in the Prospectus
Supplement  (each,  a  "Payment  Date")  to  the  persons  in  whose  names  the
Certificates are registered (the "Owners") at the close of business on the dates
specified in the Prospectus  Supplement (each, a "Record Date"). With respect to
Certificates other than Book Entry  Certificates,  distributions will be made by
check or money  order  mailed to the  person  entitled  thereto  at the  address
appearing  in the  Certificate  Register  or,  if  specified  in the  Prospectus
Supplement,  in  the  case  of  Certificates  that  are  of  a  certain  minimum
denomination as specified in the Prospectus Supplement,  upon written request by
the Owner of a  Certificate,  by wire  transfer  or by such  other  means as are
agreed upon with the person entitled thereto; provided,  however, that the final
distribution  in  retirement  of  the   Certificates   (other  than  Book  Entry
Certificates)  will  be  made  only  upon  presentation  and  surrender  of  the
Certificates  at the office or agency of the Trustee  specified in the notice of
such final distribution.  With respect to Book Entry Certificates, such payments
will be made as described below under "Book Entry Registration".

         Distributions  will be made out of, and only to the extent of, funds in
a  separate   account   established  and  maintained  for  the  benefit  of  the
Certificates  of the related series (the  "Certificate  Account" with respect to
such series),  including any funds  transferred  from any related  Reserve Fund.
Amounts may be invested in the Eligible Investments  specified herein and in the
Prospectus  Supplement,  and all income or other gain from such investments will
be  deposited  in the related  Certificate  Account and may be available to make
payments on the  Certificates  of the applicable  series on the next  succeeding
Payment Date or pay after amounts owed by the Trust.

         Distributions  of  Interest.  Interest  will  accrue  on the  aggregate
Certificate  Principal Balance (or, in the case of Certificates entitled only to
distributions  allocable to interest,  the aggregate  Notional Principal Balance
(as defined below)) of each class of Certificates  entitled to interest from the
date, at the applicable  Certificate Interest Rate and for the periods (each, an
"Interest Accrual Period") specified in the Prospectus Supplement. The aggregate
Certificate   Principal  Balance  of  any  class  of  Certificates  entitled  to
distributions of principal will be the aggregate original Certificate  Principal
Balance of such class of Certificates, reduced by all distributions allocable to
principal, and, in the case of Compound Interest Certificates,  increased by all
interest  accrued  but  not  then   distributable  on  such  Compound   Interest
Certificates.  With  respect  to  a  class  of  Certificates  entitled  only  to
distributions  allocable to interest,  such  interest  will accrue on a notional
principal  balance (the "Notional  Principal  Balance") of such class,  computed
solely for purposes of determining the amount of interest accrued and payable on
such class of Certificates.

         To the extent funds are available  therefor,  interest  accrued  during
each Interest Accrual Period on each class of Certificates  entitled to interest
(other than a class of Compound Interest  Certificates) will be distributable on
the Payment Dates  specified in the  Prospectus  Supplement  until the aggregate
Certificate  Principal  Balance  of the  Certificates  of such  class  has  been
distributed  in  full  or,  in  the  case  of  Certificates   entitled  only  to
distributions  allocable to interest,  until the  aggregate  Notional  Principal
Balance  of such  Certificates  is  reduced  to zero or for the  period  of time
designated in the Prospectus Supplement. Distributions of interest on each class
of Compound Interest Certificates will commence only after the occurrence of the
events  specified in the  Prospectus  Supplement  and,  prior to such time,  the
aggregate  Certificate Principal Balance (or Notional Principal Balance) of such
class of Compound Interest  Certificates,  will increase on each Payment Date by
the  amount  of  interest  that  accrued  on such  class  of  Compound  Interest
Certificates  during  the  preceding  Interest  Accrual  Period but that was not
required to be distributed to such class on such Payment Date. Any such class of
Compound   Interest   Certificates   will  thereafter  accrue  interest  on  its
outstanding  Certificate Principal Balance (or Notional Principal Balance) as so
adjusted.

         Distributions of Principal.  The Prospectus Supplement will specify the
method by which the amount of principal to be distributed on the Certificates on
each Payment Date will be calculated and the manner in which such amount will be
allocated  among the  classes  of  Certificates  entitled  to  distributions  of
principal.

         One or more classes of Certificates may be entitled to receive all or a
disproportionate  percentage of the payments of principal  which are received on
the related Mortgage Assets in advance of their scheduled due dates

                                               
                                       11
<PAGE>


and are not accompanied by amounts representing scheduled interest due after the
month of such payments ("Principal  Prepayments").  Any such allocation may have
the effect of accelerating the amortization of such Certificates relative to the
interests evidenced by the other Certificates.

         Unscheduled Distributions.  The Certificates of a series may be subject
to receipt of  distributions  before the next  scheduled  Payment Date under the
circumstances  and in the manner  described below and in the related  Prospectus
Supplement.  If applicable,  such unscheduled  distributions will be made on the
Certificates of a series on the date and in the amount  specified in the related
Prospectus  Supplement if, due to substantial  payments of principal  (including
Principal  Prepayments) on the related Mortgage Assets, low rates then available
for reinvestment of such payments or both, it is determined,  based on specified
assumptions,  that the amount  anticipated  to be on deposit in the  Certificate
Account for such series on the next related  Payment  Date,  together  with,  if
applicable,  any amounts available to be withdrawn from any related Reserve Fund
or  from  any  other  Credit  Enhancement  provided  for  such  series,  may  be
insufficient to make required  distributions on the Certificates on such Payment
Date.  The amount of any such  unscheduled  distribution  that is  allocable  to
principal will not exceed the amount that would  otherwise have been required to
be  distributed  as principal on the  Certificates  on the next Payment Date and
will include  interest at the applicable  Certificate  Interest Rate (if any) on
the amount of the unscheduled distribution allocable to principal for the period
and to the date specified in the Prospectus Supplement.

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

Book Entry Registration

         Certificates  may be issued as Book Entry  Certificates and held in the
name of a Clearing Agency registered with the Securities and Exchange Commission
or its nominee.  Transfers  and pledges of Book Entry  Certificates  may be made
only through entries on the books of the Clearing Agency in the name of Clearing
Agency Participants or their nominees.  Clearing Agency Participants may also be
Beneficial Owners of Book Entry Certificates.

         Purchasers  and  other  Beneficial  Owners  may  not  hold  Book  Entry
Certificates  directly but may hold, transfer or pledge their ownership interest
in the  Certificates  only through  Clearing Agency  Participants.  Furthermore,
Beneficial  Owners will  receive all payments of  principal  and  interest  with
respect to the  Certificates  and,  if  applicable,  may request  redemption  of
Certificates,   only  through  the  Clearing  Agency  and  the  Clearing  Agency
Participants. Beneficial Owners will not be registered Owners of Certificates or
be entitled to receive  definitive  certificates  representing  their  ownership
interest in the  Certificates  except under the limited  circumstances,  if any,
described in the related Prospectus  Supplement.  See "Risk Factors - Book Entry
Registration" herein.

         If Certificates of a series are issued as Book Entry Certificates,  the
Clearing  Agency will be required to make book entry  transfers  among  Clearing
Agency Participants,  to receive and transmit payments of principal and interest
with respect to the  Certificates  of such  series,  and to receive and transmit
requests for  redemption  with  respect to such  Certificates.  Clearing  Agency
Participants with whom Beneficial Owners have accounts with respect to such Book
Entry  Certificates will be similarly  required to make book entry transfers and
receive  and  transmit  payments  and  redemption  requests  on  behalf of their
respective Beneficial Owners.  Accordingly,  although Beneficial Owners will not
be registered Owners of Certificates and will not possess physical certificates,
a method  will be  provided  whereby  Beneficial  Owners may  receive  payments,
transfer their interests, and submit redemption requests.

List of Owners of Certificates

         Upon written request of a specified  number or percentage  interests of
Owners of  Certificates  of record of a series of  Certificates  for purposes of
communicating  with other Owners of Certificates with respect to their rights as
Owners of  Certificates,  the Trustee  will afford  such  Owners  access  during
business hours to the most recent list

                                            
                                       12
<PAGE>


of Owners of  Certificates  of that series held by the Trustee.  With respect to
Book Entry Certificates,  the only named Owner on the Certificate  Register will
be the Clearing Agency.

         The  Agreement  will not provide for the holding of any annual or other
meetings of Owners of Certificates.


                                   THE TRUSTS

   
         The  Trust  for a series  of  Certificates  will  consist  of:  (i) the
Mortgage Assets (subject, if specified in the Prospectus Supplement,  to certain
exclusions)  received on and after the related  Cut-Off Date;  (ii) all payments
(subject, if specified in the Prospectus  Supplement,  to certain exclusions) in
respect of such Mortgage Assets, which may be adjusted,  to the extent specified
in the  related  Prospectus  Supplement,  in the case of  interest  payments  on
Mortgage Assets, to the Pass-Through  Rate; (iii) if specified in the Prospectus
Supplement,  reinvestment income on such payments;  (iv) with respect to a Trust
that includes  Mortgage  Loans all property  acquired by  foreclosure or deed in
lieu of  foreclosure  with respect to any such Mortgage Loan; (v) certain rights
of the Trustee,  the  Depositor and the Servicer  under any insurance  policies,
hazard  insurance or surety bonds  required to be  maintained  in respect of the
related Mortgage Assets; and (vi) if so specified in the Prospectus  Supplement,
one or more forms of Credit Enhancement.
    

         The  Certificates  of each series will be entitled to payment only from
the assets of the related Trust and any other assets  pledged  therefor and will
not be  entitled  to  payments  in  respect  of the  assets of any  other  trust
established by the Depositor.

         Mortgage  Assets may be acquired by the  Depositor  from  affiliated or
unaffiliated  originators.  The following is a brief description of the Mortgage
Assets expected to be included in the Trusts. If specific information respecting
the Mortgage  Assets is not known at the time the related series of Certificates
initially are offered,  more general  information of the nature  described below
will be provided in the related Prospectus Supplement,  and specific information
will be set forth in a report on Form 8-K to be filed  with the  Securities  and
Exchange  Commission  within  fifteen  days after the  initial  issuance of such
Certificates.   A  copy  of  the  Agreement  with  respect  to  each  series  of
Certificates  will be  attached  to the  Form  8-K and  will  be  available  for
inspection at the corporate trust office of the Trustee specified in the related
Prospectus Supplement. A schedule of the Mortgage Assets relating to each series
of  Certificates,  will be attached to the related  Agreement  delivered  to the
Trustee upon delivery of such Certificates.

Mortgage Loans

         The Mortgage Loans will be evidenced by promissory notes (the "Mortgage
Notes") secured by mortgages or deeds of trust (the "Mortgages")  creating liens
on residential properties (the "Mortgaged Properties"). Such Mortgage Loans will
be within the broad  classification  of single family  mortgage  loans,  defined
generally as loans on  residences  containing  one to four  dwelling  units.  If
specified  in  the  Prospectus  Supplement,   the  Mortgage  Loans  may  include
cooperative  apartment loans ("Cooperative Loans") secured by security interests
in shares  issued  by  Cooperatives  and in the  related  proprietary  leases or
occupancy agreements granting exclusive rights to occupy specific dwelling units
in such Cooperatives'  buildings, or the Mortgage Loans may be secured by junior
liens on the related  mortgaged  properties,  including home improvement  retail
installment contracts.  The Mortgaged Properties securing the Mortgage Loans may
include investment  properties and vacation and second homes. Each Mortgage Loan
will be selected by the  Depositor  for  inclusion in the Trust from among those
acquired by the Depositor or originated or acquired by one or more affiliated or
unaffiliated originators, including newly originated loans.

         The Mortgage Loans will be "conventional"  mortgage loans, that is they
will not be insured or guaranteed by any governmental  agency, the principal and
interest  on  the  Mortgage  Loans  included  in  the  Trust  for  a  series  of
Certificates  will be  payable  either  on the  first  day of each  month  or on
different  scheduled  days  throughout  each  month,  and the  interest  will be
calculated  either on a  simple-interest  or accrual  method as described in the
related  Prospectus  Supplement.  When a full  principal  amount  is  paid  on a
Mortgage Loan during a month, the mortgagor

                                           
                                       13

<PAGE>


is generally  charged interest only on the days of the month actually elapsed up
to the date of such prepayment,  at a daily interest rate that is applied to the
principal amount of the Mortgage Loan so prepaid.

         The payment terms of the Mortgage Loans to be included in a Trust for a
series will be described in the related  Prospectus  Supplement  and may include
any  of the  following  features  or  combinations  thereof  or  other  features
described in the related Prospectus Supplement:

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

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

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

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

         With respect to a series for which the related Trust includes  Mortgage
Loans,  the related  Prospectus  Supplement  may  specify,  among other  things,
information  regarding the interest  rates (the "Mortgage  Rates"),  the average
Principal Balance and the aggregate Principal Balance,  the years of origination
and  original  principal  balances and the original  loan-to-value  ratios.  The
"Principal Balance" of any Mortgage Loan will be the unpaid principal balance of
such  Mortgage  Loan as of the  Cut-Off  Date,  after  deducting  any  principal
payments  due before  the  Cut-Off  Date,  reduced  by all  principal  payments,
including  principal  payments  advanced  pursuant  to  the  related  Agreement,
previously  distributed  with  respect to such  Mortgage  Loan and  reported  as
allocable to principal.

         The  "Loan-to-Value  Ratio" of any Mortgage  Loan will be determined by
dividing the amount of the Mortgage Loan by the Original Value  (defined  below)
of the related Mortgaged Property.  The "principal amount" of the Mortgage Loan,
for purposes of  computation  of the  Loan-to-Value  Ratio of any Mortgage Loan,
will  include any part of an  origination  fee that has been  financed.  In some
instances,  it may also include  amounts which the seller or some other party to
the  transaction  has paid to the  mortgagee,  such as minor  reductions  in the
purchase price made at the closing.  The "Original  Value" of a Mortgage Loan is
(a) in the case of any purchase money

                                        
                                       14
<PAGE>


Mortgage Loan, the lesser of (i) the value of the mortgaged  property,  based on
an appraisal  thereof and (ii) the selling price, and (b) otherwise the value of
the mortgaged property, based on an appraisal thereof.

         There can be no assurance  that the Original  Value will reflect actual
real estate values during the term of a Mortgage Loan. If the  residential  real
estate market should  experience an overall decline in property values such that
the  outstanding  principal  balances of the  Mortgage  Loans become equal to or
greater  than the  values  of the  Mortgaged  Properties,  the  actual  rates of
delinquencies,  foreclosures and losses could be significantly higher than those
now generally experienced in the mortgage lending industry. In addition, adverse
economic  conditions (which may or may not affect real estate values) may affect
the timely and ultimate payment by mortgagors of scheduled payments of principal
and  interest  on the  Mortgage  Loans and,  accordingly,  the  actual  rates of
delinquencies, foreclosures and losses with respect to the Mortgage Loans.

Mortgage-Backed Securities

         "Mortgage-Backed  Securities"  (or "MBS") may include (i) private (that
is,  not   guaranteed  or  insured  by  the  United  States  or  any  agency  or
instrumentality   thereof)  mortgage   participations,   mortgage   pass-through
certificates or other mortgage-backed securities or (ii) certificates insured or
guaranteed by FHLMC or FNMA or GNMA.

         Any MBS will have been issued pursuant to a participation and servicing
agreement, a pooling and servicing agreement,  an indenture or similar agreement
(an "MBS  Agreement").  A seller (the "MBS  Issuer")  and/or  servicer (the "MBS
Servicer")  of the  underlying  mortgage  loans will have  entered  into the MBS
Agreement  with a  trustee  or a  custodian  under the MBS  Agreement  (the "MBS
Trustee"), if any, or with the original purchaser or purchasers of the MBS.

         The  MBS  may  have   been   issued  in  one  or  more   classes   with
characteristics  similar  to  the  classes  of  Certificates  described  herein.
Distributions  in respect of the MBS will be made by the MBS Servicer or the MBS
Trustee on the dates  specified in the related  Prospectus  Supplement.  The MBS
Issuer or the MBS Servicer or another person specified in the related Prospectus
Supplement  may have the right or obligation to repurchase or substitute  assets
underlying the MBS after a certain date or under other  circumstances  specified
in the related Prospectus Supplement.

         Reserve funds, subordination, cross-support or other credit enhancement
similar to that described for the  Certificates  under "Credit  Enhancement" may
have been provided with respect to the MBS. The type, characteristics and amount
of such credit enhancement, if any, will be a function of the characteristics of
the  underlying  mortgage  loans and other factors and generally  will have been
established on the basis of the  requirements of any rating agency that may have
assigned a rating to the MBS, or by the initial purchasers of the MBS.

         The Prospectus  Supplement for a series of  Certificates  that evidence
interests  in MBS will  specify,  to the  extent  available,  (i) the  aggregate
approximate  initial and outstanding  principal amount and type of the MBS to be
included in the Trust,  (ii) the original and remaining term to stated  maturity
of the MBS, if applicable, (iii) the pass-through or bond rate of the MBS or the
formula for determining such rates, (iv) the payment characteristics of the MBS,
(v) the  MBS  Issuer,  MBS  Servicer  and MBS  Trustee,  as  applicable,  (vi) a
description of the credit support,  if any, (vii) the circumstances  under which
the stated  underlying  mortgage  loans,  or the MBS themselves may be purchased
prior to their  maturity,  (viii)  the  terms on  which  mortgage  loans  may be
substituted  for those  originally  underlying  the MBS, (ix) the servicing fees
payable under the MBS Agreement,  (x) to the extent  available to the Depositor,
information  in  respect  of  the  underlying   mortgage  loans,  and  (xi)  the
characteristics of any cash flow agreements that relate to the MBS.

Other Mortgage Securities

   
         Other Mortgage  Securities  include other  securities  that directly or
indirectly  represent  an  ownership  interest in, or are secured by and payable
from,   single-family   mortgage  loans  on  real  property  or  mortgage-backed
securities, including residual interests in issuances of collateralized mortgage
obligations or mortgage pass-through certificates. Any
    

                                         
                                       15

<PAGE>


Other  Mortgage  Securities  that are privately  placed  securities  will not be
included in a Trust until such time as such privately placed securities would be
freely  transferrable  pursuant to Rule 144A of the  Securities  Act of 1933, as
amended. Further (i) such privately placed securities will have been acquired in
the secondary  market and not pursuant to an initial  offering  thereof and (ii)
the  underlying  issuer  of such  securities  will  not be  affiliated  with the
Depositor and will not have an interest in the Trust. The Prospectus  Supplement
for a series of Certificates  will describe any Other Mortgage  Securities to be
included in the Trust for such series.


                               CREDIT ENHANCEMENT

         General.  Various  forms of Credit  Enhancement  may be  provided  with
respect to one or more  classes of a series of  Certificates  or with respect to
the assets in the related Trust.  Credit  Enhancement  may be in the form of the
subordination  of one or more classes of the  Certificates  of such series,  the
establishment of one or more Reserve Funds, the use of a cross-support  feature,
use of a Mortgage  Pool  Insurance  Policy,  Special  Hazard  Insurance  Policy,
bankruptcy bond, or another form of Credit Enhancement  described in the related
Prospectus Supplement,  or any combination of the foregoing.  Credit Enhancement
may not  provide  protection  against  all  risks of loss and may not  guarantee
repayment  of the entire  principal  balance of the  Certificates  and  interest
thereon.  If losses occur which exceed the amount covered by Credit  Enhancement
or which are not covered by the Credit Enhancement,  Owners of Certificates will
bear their allocable share of deficiencies.

         Financial Guaranty Insurance  Policies.  If so specified in the related
Prospectus  Supplement,  a financial  guaranty  insurance  policy or surety bond
("Financial  Guaranty Insurance Policy") may be obtained and maintained for each
class or series of Certificates.  The issuer of any Financial Guaranty Insurance
Policy  (a  "Financial  Guaranty  Insurer")  will be  described  in the  related
Prospectus  Supplement.  Such description will include financial  information on
the Financial Guaranty Insurer. In addition, the audited financial statements of
a  Financial  Guaranty  Insurer and an  auditors  consent to use such  financial
statements will be filed with the Securities and Exchange Commission on Form 8-K
or will be  incorporated  by reference to financial  statements  already on file
with the Securities and Exchange Commission.

         Unless  otherwise  specified in the related  Prospectus  Supplement,  a
Financial  Guaranty  Insurance  Policy  will   unconditionally  and  irrevocably
guarantee to Certificateholders  that an amount equal to each full and completed
insured  payment  will be received  by an agent of the  Trustee  (an  "Insurance
Paying Agent") on behalf of Certificateholders,  for distribution by the Trustee
to each Certificateholder.  The "insured payment" will be defined in the related
Prospectus  Supplement,  and  will  generally  equal  the  full  amount  of  the
distributions of principal and interest to which Certificateholders are entitled
under the related  Agreement plus any other amounts  specified therein or in the
related Prospectus Supplement (the "Insured Payment").

         Financial  Guaranty  Insurance  Policies  may  apply  only  to  certain
specified  classes,  or may  apply  at the  Mortgage  Asset  level  and  only to
specified Mortgage Assets.

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

         Subject to the terms of the related  Agreement,  the Financial Guaranty
Insurer may be subrogated to the rights of Certificateholder to receive payments
under the  Certificates to the extent of any payment by such Financial  Guaranty
Insurer under the related Financial Guaranty Insurance Policy.

         Subordination.   Distributions  in  respect  of  scheduled   principal,
interest or any combination  thereof otherwise payable to one or more classes of
Certificates of a series (the "Subordinated Certificates") may be paid to one or
more  other  classes  of such  series  (the  "Senior  Certificates")  under  the
circumstances  and to the  extent  provided  in the  Prospectus  Supplement.  If
specified in the Prospectus Supplement, delays in receipt of scheduled

                                               
                                       16

<PAGE>


payments on the Mortgage Assets and losses on defaulted  Mortgage Assets will be
borne first by the various classes of Subordinated  Certificates  and thereafter
by  the  various  classes  of  Senior  Certificates,  in  each  case  under  the
circumstances  and  subject  to the  limitations  specified  in  the  Prospectus
Supplement. The aggregate distributions in respect of delinquent payments on the
Mortgage Assets over the lives of the Certificates or at any time, the aggregate
losses in  respect  of  defaulted  Mortgage  Assets  which  must be borne by the
Subordinated  Certificates  by virtue  of  subordination  and the  amount of the
distributions otherwise distributable to the Subordinated Certificates that will
be  distributable  to Owners of Senior  Certificates  on any Payment Date may be
limited as specified in the Prospectus Supplement. If aggregate distributions in
respect of  delinquent  payments on the Mortgage  Assets or aggregate  losses in
respect of such  Mortgage  Assets were to exceed the total  amounts  payable and
available  for  distribution  to  Owners  of  Subordinated  Certificates  or, if
applicable,  were to  exceed  the  specified  maximum  amount,  Owners of Senior
Certificates could experience losses on the Certificates.

         In  addition  to or in lieu of the  foregoing,  all or any  portion  of
distributions otherwise payable to Subordinated Certificates on any Payment Date
may instead be  deposited  into one or more  Reserve  Funds (as  defined  below)
established by the Trustee. If so specified in the Prospectus  Supplement,  such
deposits may be made on each Payment  Date,  on each Payment Date for  specified
periods,  or on each  Payment  Date until the  balance in the  Reserve  Fund has
reached a specified  amount and,  following  payments  from the Reserve  Fund to
Owners of Senior  Certificates or otherwise,  thereafter to the extent necessary
to restore the balance in the Reserve Fund to required  levels,  in each case as
specified  in the  Prospectus  Supplement.  If so  specified  in the  Prospectus
Supplement,  amounts on  deposit  in the  Reserve  Fund may be  released  to the
Depositor or the Owners of any class of  Certificates at the times and under the
circumstances specified in the Prospectus Supplement.

         If  specified  in  the  Prospectus   Supplement,   various  classes  of
Subordinate  Certificates  and  Subordinated   Certificates  may  themselves  be
subordinate in their right to receive certain  distributions to other classes of
Senior and  Subordinated  Certificates,  respectively,  through a  cross-support
mechanism or otherwise.

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

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

         Cross-Support.  If specified in the related Prospectus Supplement,  the
beneficial  ownership of separate  groups of assets  included in the Trust for a
series may be evidenced by separate  classes of related series of  Certificates.
In such case,  Credit  Enhancement  may be provided by a  cross-support  feature
which may  require  that  distributions  be made with  respect  to  Certificates
evidencing   beneficial   ownership  of  one  or  more  asset  groups  prior  to
distributions  to Subordinated  Certificates  evidencing a beneficial  ownership
interest in other asset groups within the same Trust. The Prospectus  Supplement
for a series which includes a cross-support feature will describe the manner and
conditions for applying such cross-support feature.

         If specified in the Prospectus Supplement, the coverage provided by one
or more  forms of  Credit  Enhancement  may  apply  concurrently  to two or more
separate Trusts for a separate series of Certificates. If

                                                  
                                       17
<PAGE>


applicable,  the  Prospectus  Supplement  will identify the Trusts to which such
credit support  relates and the manner of determining the amount of the coverage
provided  thereby and of the  application  of such  coverage  to the  identified
Trusts.

         Pool Insurance. If specified in the related Prospectus Supplement,  one
or more mortgage pool  insurance  policies  (each,  a "Mortgage  Pool  Insurance
Policy") will be obtained.

         Any  such  Mortgage  Pool  Insurance   Policy  will,   subject  to  the
limitations  described  below and in the  Prospectus  Supplement,  cover loss by
reason of default in payments on such Mortgage Loans up to the amounts specified
in the Prospectus Supplement or report on Form 8-K and for the periods specified
in the Prospectus Supplement. The Trustee under the related Agreement will agree
to use its best reasonable  efforts to cause to be maintained in effect any such
Mortgage Pool Insurance Policy and to supervise the filing of claims  thereunder
to the issuer of such Mortgage Pool  Insurance  Policy (the "Pool  Insurer") for
the period of time specified in the related  Prospectus  Supplement.  A Mortgage
Pool Insurance Policy,  however,  is not a blanket policy against loss,  because
claims  thereunder may only be made  respecting  particular  defaulted  Mortgage
Loans and only upon  satisfaction of certain  conditions  precedent set forth in
such policy as described in the related Prospectus Supplement. The Mortgage Pool
Insurance  Policies,  if any,  will not cover  loss due to a  failure  to pay or
denial of a claim under a primary mortgage insurance policy, irrespective of the
reason therefor.  The related  Prospectus  Supplement will describe the terms of
any  applicable  Mortgage  Pool  Insurance  Policy  and will set  forth  certain
information with respect to the related Pool Insurer.

         In general,  a Mortgage Pool  Insurance  Policy may not insure  against
loss  sustained by reason of a default  arising from,  among other  things,  (i)
fraud  or  negligence  in the  origination  or  servicing  of a  Mortgage  Loan,
including  misrepresentation  by  the  Mortgagor  or  persons  involved  in  the
origination  thereof or (ii)  failure  to  construct  a  Mortgaged  Property  in
accordance  with  plans  and  specifications.  If so  specified  in the  related
Prospectus  Supplement,  a  failure  of  coverage  attributable  to  one  of the
foregoing events might result in a breach of a representation  of the Seller and
in such  event  might  give rise to an  obligation  on the part of the Seller to
purchase the  defaulted  Mortgage  Loan if the breach  materially  and adversely
affects the interests of the Owners of the  Certificates  and cannot be cured by
the Seller.

         The  original  amount of coverage  under any  Mortgage  Pool  Insurance
Policy  will be  reduced  over the life of such  Certificates  by the  aggregate
dollar amount of claims paid less the  aggregate of the net amounts  realized by
the Pool Insurer upon  disposition of all foreclosed  properties.  The amount of
claims paid will generally include certain expenses incurred with respect to the
applicable  Mortgage  Loans as well as accrued  interest on delinquent  Mortgage
Loans to the date of payment of the claim.  See  "Certain  Legal  Aspects of the
Mortgage Assets - Foreclosure" herein. Accordingly, if aggregate net claims paid
under any  Mortgage  Pool  Insurance  Policy reach the  original  policy  limit,
coverage  under that  Mortgage Pool  Insurance  Policy will be exhausted and any
further  losses  will be borne by one or more  classes  of  Certificates  unless
otherwise  covered by another  form of Credit  Enhancement,  as specified in the
Prospectus Supplement.

         Since any Mortgage Pool Insurance Policy may require that the Mortgaged
Property  subject to a  defaulted  Mortgage  Loan be  restored  to its  original
condition  prior to  claiming  against  the Pool  Insurer,  such  policy may not
provide  coverage  against  hazard  losses.  As set forth  under  "Servicing  of
Mortgage Loans -- Standard Hazard Insurance", the hazard policies concerning the
Mortgage Loans typically  exclude from coverage physical damage resulting from a
number of causes and even when the  damage is  covered,  may  afford  recoveries
which are significantly less than the full replacement cost of such losses. Even
if special  hazard  insurance  is  applicable  as  specified  in the  Prospectus
Supplement,  no  coverage  in respect of special  hazard  losses  will cover all
risks, and the amount of any such coverage will be limited.  See "Special Hazard
Insurance" below. As a result,  certain hazard risks will not be insured against
and will  therefore  be borne by Owners of the  Certificates,  unless  otherwise
covered by another form of Credit  Enhancement,  as specified in the  Prospectus
Supplement.

         Special  Hazard  Insurance.  If  specified  in the  related  Prospectus
Supplement,  one or more special  hazard  insurance  policies  (each, a "Special
Hazard Insurance Policy") will be obtained.


                              
                                       18
<PAGE>


         Any such Special Hazard Insurance  Policy will,  subject to limitations
described  below and in the Prospectus  Supplement,  cover (i) loss by reason of
damage to Mortgaged Properties caused by certain hazards (including  earthquakes
and, to a limited  extent,  tidal waves and related water damage) not covered by
the standard form of hazard insurance policy for the respective  states in which
the Mortgaged Properties are located or under flood insurance policies,  if any,
covering  the  Mortgaged  Properties,  and (ii)  loss  caused  by  reason of the
application of the coinsurance  clause contained in hazard  insurance  policies.
See  "Servicing of Mortgage  Loans -- Standard  Hazard  Insurance."  Any Special
Hazard  Insurance  Policy  may  not  cover  losses   occasioned  by  war,  civil
insurrection, certain governmental actions, errors in design, faulty workmanship
or materials (except under certain circumstances),  nuclear reaction,  flood (if
the  Mortgaged  Property  is  located in a  federally  designated  flood  area),
chemical  contamination  and certain  other risks.  Aggregate  claims under each
Special  Hazard  Insurance  Policy will be limited as  described  in the related
Prospectus Supplement. Any Special Hazard Insurance Policy may also provide that
no claim may be paid unless hazard and, if  applicable,  flood  insurance on the
Mortgaged  Property has been kept in force and other protection and preservation
expenses have been paid.

         Subject to the  foregoing  limitations,  any Special  Hazard  Insurance
Policy  generally  will  provide  that,  where there has been damage to property
securing a  foreclosed  Mortgage  Loan (title to which has been  acquired by the
insured)  and to the extent such  damage is not covered by the hazard  insurance
policy or flood  insurance  policy,  if any,  maintained  with  respect  to such
Mortgage Loan, the issuer of the Special Hazard  Insurance  Policy (the "Special
Hazard Insurer") will pay the lesser of (i) the cost of repair or replacement of
such  property  or (ii) upon  transfer of the  property  to the  special  hazard
insurer,  the  unpaid  principal  balance of such  Mortgage  Loan at the time of
acquisition of such property by foreclosure or deed in lieu of foreclosure, plus
accrued interest to the date of claim  settlement and certain expenses  incurred
with  respect to such  property.  If the unpaid  principal  balance plus accrued
interest and certain expenses is paid by the Special Hazard Insurer,  the amount
of further  coverage under the related Special Hazard  Insurance  Policy will be
reduced by such amount less any net proceeds from the sale of the property.  Any
amount  paid as the cost of  repair or  replacement  of the  property  will also
reduce  coverage by such amount.  Restoration  of the property with the proceeds
described  under (i) above  will  satisfy  the  condition  under any  applicable
Mortgage  Pool  Insurance  Policy that the  property be restored  before a claim
under such Mortgage Pool Insurance Policy may be validly  presented with respect
to the defaulted  Mortgage Loan secured by such property.  The payment described
under (ii) above will render  unnecessary  presentation of a claim in respect of
such Mortgage Loan under any related Mortgage Pool Insurance Policy.  Therefore,
so long as a Mortgage Pool Insurance  Policy  remains in effect,  the payment by
the Special Hazard Insurer under a Special Hazard  Insurance  Policy of the cost
of repair or  replacement or the unpaid  principal  balance of the Mortgage Loan
plus accrued  interest and certain  expenses will not affect the total insurance
proceeds but will affect the relative  amounts of coverage  remaining  under any
related Special Hazard  Insurance Policy and any related Mortgage Pool Insurance
Policy.

         Bankruptcy  Bond.  In the  event of a  bankruptcy  of a  borrower,  the
bankruptcy  court may establish  the value of the property  securing the related
Mortgage Loan at an amount less than the then outstanding  principal  balance of
such  Mortgage  Loan.  The amount of the  secured  debt could be reduced to such
value  and the  holder of such  Mortgage  Loan thus  would  become an  unsecured
creditor to the extent the outstanding  principal  balance of such Mortgage Loan
exceeds the value so  assigned  to the  property  by the  bankruptcy  court.  In
addition, certain other modifications of the terms of a Mortgage Loan can result
from a  bankruptcy  proceeding,  including  the  reduction  in monthly  payments
required to be made by the borrower.  See "Certain Legal Aspects of the Mortgage
Assets"  herein.  If so  provided  in the  related  Prospectus  Supplement,  the
Depositor  will obtain a  bankruptcy  bond or similar  insurance  contract  (the
"bankruptcy   bond")  for  proceedings  with  respect  to  borrowers  under  the
Bankruptcy  Code. The bankruptcy bond will cover certain losses resulting from a
reduction  by a  bankruptcy  court of  scheduled  payments of  principal  of and
interest on a Mortgage Loan or a reduction by such court of the principal amount
of a Mortgage Loan and will cover certain unpaid  interest on the amount of such
a principal reduction from the date of the filing of a bankruptcy petition.

         The  bankruptcy  bond will  provide  coverage in the  aggregate  amount
specified in the related Prospectus  Supplement.  Such amount will be reduced by
payments  made under such  bankruptcy  bond in respect of the  related  Mortgage
Loans and will not be restored.


                                                
                                       19

<PAGE>


         If  specified  in the  related  Prospectus  Supplement,  other forms of
Credit Enhancement may be provided to cover such bankruptcy-related  losses. Any
bankruptcy  bond  or  other  form  of  Credit  Enhancement   provided  to  cover
bankruptcy-related   losses  will  be  described   in  the  related   Prospectus
Supplement.

         Reserve Funds.  If specified in the Prospectus  Supplement,  cash, U.S.
Treasury securities,  instruments  evidencing ownership of principal or interest
payments thereon, letters of credit, surety bonds, demand notes, certificates of
deposit  or a  combination  thereof in the  aggregate  amount  specified  in the
Prospectus Supplement will be deposited by the Depositor on the Delivery Date in
one or more accounts  (each, a "Reserve  Fund")  established and maintained with
the Trustee.  Such cash and the  principal  and interest  payments on such other
investments  will be  used to  enhance  the  likelihood  of  timely  payment  of
principal of, and interest on, or, if so specified in the Prospectus Supplement,
to provide additional protection against losses in respect of, the assets in the
related  Trust,  to pay the  expenses  of the Trust or for such  other  purposes
specified in the  Prospectus  Supplement.  Whether or not the  Depositor has any
obligation  to make such a  deposit,  certain  amounts  to which  the  Owners of
Subordinated  Certificates,  if any, would  otherwise be entitled may instead be
deposited  into  the  Reserve  Fund  from  time to time  and in the  amounts  as
specified  in the  Prospectus  Supplement.  Any cash in any Reserve Fund and the
proceeds  of any other  instrument  upon  maturity  will be invested in Eligible
Investments. If a letter of credit is deposited with the Trustee, such letter of
credit will be  irrevocable.  Any  instrument  deposited  therein  will name the
Trustee  as a  beneficiary  and will be issued by an entity  acceptable  to each
rating agency that rates the Certificates.  Additional  information with respect
to such  instruments  deposited  in the  Reserve  Funds  may be set forth in the
Prospectus Supplement.

         Any amounts so deposited and payments on  instruments so deposited will
be available for withdrawal from the Reserve Fund for distribution  with respect
to the Certificates  for the purposes,  in the manner and at the times specified
in the Prospectus Supplement.

         Other Insurance,  Guaranties and Similar Instruments or Agreements.  If
specified  in the  Prospectus  Supplement,  the related  Trust may also  include
insurance,  guaranties,  surety bonds, letters of credit,  guaranteed investment
contracts  or similar  arrangements  for the purpose of (i)  maintaining  timely
payments  or  providing  additional  protection  against  losses  on the  assets
included in such Trust, (ii) paying administrative  expenses, (iii) establishing
a minimum  reinvestment  rate on the payments  made in respect of such assets or
principal  payment  rate on such assets,  (iv)  guaranteeing  timely  payment of
principal and interest under the  Certificates,  or for such other purpose as is
specified  in  such  Prospectus   Supplement.   Such  arrangements  may  include
agreements  under which Owners of  Certificates  are entitled to receive amounts
deposited in various  accounts  held by the Trustee upon the terms  specified in
the Prospectus Supplement. Such arrangements may be in lieu of any obligation of
the Servicer or the Seller to advance delinquent  installments in respect of the
Mortgage Loans. See "Servicing of Mortgage Loans - Advances" herein.


                           SERVICING OF MORTGAGE LOANS


         With respect to each series of Certificates, the related Mortgage Loans
will be  serviced  by a sole  servicer  or by a  master  servicer  with  various
sub-servicers pursuant to, or as provided for in, the Agreement.  The Prospectus
Supplement for each series will specify the servicer and the master servicer, if
any, for such series.

   
         The  Depositor  will require that the Servicer have adequate  servicing
experience,  where appropriate,  and financial stability,  generally including a
net  worth  requirement  of no less than  $10,000,000  (to be  specified  in the
Agreement) as well as satisfaction  of certain other  criteria.  The Servicer is
required to be a FNMA-approved servicer of conventional mortgage loans.
    

         Each Servicer will be required to perform the customary  functions of a
mortgage loan  servicer,  including  collection of payments from  borrowers (the
"Mortgagors") and remittance of such collections to the Trustee,  maintenance of
applicable  standard hazard  insurance or primary mortgage  insurance  policies,
attempting  to  cure  delinquencies,  supervising  foreclosures,  management  of
Mortgaged  Properties under certain  circumstances,  and maintaining  accounting
records  relating  to the  Mortgage  Loans  and,  if  specified  in the  related
Prospectus

                                         
                                       20

<PAGE>

Supplement,  maintenance  of escrow or  impoundment  accounts of Mortgagors  for
payment  of  taxes,  insurance,  and  other  items  required  to be  paid by the
Mortgagor pursuant to the Mortgage Loan. Each Servicer will also be obligated to
make  advances  in respect  of  delinquent  installments  on  Mortgage  Loans as
described  more fully under " - Payments  on  Mortgage  Loans" and " - Advances"
below and in respect  of  certain  taxes and  insurance  premiums  not paid on a
timely basis by Mortgagors.

         Each Servicer will be entitled to a monthly  servicing fee as specified
in the related  Prospectus  Supplement.  Each  Servicer  will also  generally be
entitled to collect  and retain,  as part of its  servicing  compensation,  late
payment  charges  and  assumption  underwriting  fees.  Each  Servicer  will  be
reimbursed  from  proceeds of one or more of the  insurance  policies  described
herein  ("Insurance  Proceeds") or from proceeds received in connection with the
liquidation  of defaulted  Mortgage Loans  ("Liquidation  Proceeds") for certain
expenditures  pursuant to the  Agreement.  See " -  Advances"  and " - Servicing
Compensation and Payment of Expenses" below.

         Each  Servicer  will be required to service each Mortgage Loan pursuant
to the terms of the  Agreement  for the entire term of such Mortgage Loan unless
such Agreement is earlier  terminated.  Upon termination,  a replacement for the
Servicer will be appointed.

Payments on Mortgage Loans

         Each Servicer will  establish and maintain a separate  account (each, a
"Custodial Account"). Subject to the following paragraph, each Custodial Account
must be an account the deposits in which are fully insured by either the Federal
Deposit   Insurance   Corporation   ("FDIC")  or  the   National   Credit  Union
Administration ("NCUA") or are, to the extent such deposits are in excess of the
coverage provided by such insurance, continuously secured by certain obligations
issued or guaranteed by the United States of America.  If at any time the amount
on  deposit  in such  Custodial  Account  shall  exceed the amount so insured or
secured, the applicable Servicer must remit to the Trustee the amount on deposit
in such Custodial  Account which exceeds the amount so insured or secured,  less
any  amount  such  Servicer  may  retain  for its own  account  pursuant  to its
Servicing Agreement.

         Notwithstanding the foregoing,  the deposits in a Servicer's  Custodial
Account will not be required to be fully insured or secured as described  above,
and such Servicer  will not be required to remit  amounts on deposit  therein in
excess of the amount so  insured  or  secured,  so long as such  Servicer  meets
certain  requirements  established by the rating agencies  requested to rate the
Certificates.

         Each  Servicer is required to deposit into its  Custodial  Account on a
daily  basis all  amounts in  respect of each  Mortgage  Loan  received  by such
Servicer,  with interest adjusted to a rate (the "Remittance Rate") equal to the
related Mortgage Rate less the Servicer's servicing fee rate. On the day of each
month specified in the related  Prospectus  Supplement (the "Remittance  Date"),
each Servicer of the Mortgage  Loans will remit to the Trustee all funds held in
its Custodial  Account with respect to each Mortgage  Loan;  provided,  however,
that Principal  Prepayments  may be remitted on the Remittance Date in the month
following the month of such prepayment.  Each Servicer will be required pursuant
to the  terms  of the  Agreement  and as  specified  in the  related  Prospectus
Supplement,  to remit with each  Principal  Prepayment  interest  thereon at the
Remittance  Rate  through  the last day of the  month  in which  such  Principal
Prepayment is made.  Each Servicer may also be required to advance its own funds
as described below.

Advances

         With  respect  to a  delinquent  Mortgage  Loan,  the  Servicer  may be
obligated  (but  only  to  the  extent  set  forth  in  the  related  Prospectus
Supplement)  to advance its own funds or funds from its Custodial  Account equal
to the aggregate  amount of payments of principal and interest  (adjusted to the
applicable  Remittance  Rate)  which  were  due  on a due  date  and  which  are
delinquent  as of the  close of  business  on the  business  day  preceding  the
Remittance Date ("Monthly Advance").  Generally,  such advances will be required
to be made by the Servicer  unless the Servicer  determines  that such  advances
ultimately would not be recoverable under any applicable  insurance policy, from
the proceeds of liquidation  of the related  Mortgaged  Properties,  or from any
other  source  (any  amount not so  reimbursable  being  referred to herein as a
"Nonrecoverable Advance"). Such advance obligation generally will

         
                                       21
<PAGE>


continue  through the month  following  the month of final  liquidation  of such
Mortgage  Loan. Any Servicer  funds thus advanced will be  reimbursable  to such
Servicer  out of  recoveries  on the  Mortgage  Loans with respect to which such
amounts were  advanced.  Each  Servicer  will also be obligated to make advances
with respect to certain taxes and insurance premiums not paid by Mortgagors on a
timely  basis.  Funds so  advanced  are  reimbursable  to the  Servicers  out of
recoveries on the related Mortgage Loans. Each Servicer's right of reimbursement
for any advance  will be prior to the rights of the Trust to receive any related
Insurance  Proceeds  or  Liquidation  Proceeds.  Failure by a Servicer to make a
required  Monthly  Advance  will be grounds  for  termination  under the related
Agreement.

Collection and Other Servicing Procedures

         Each  Servicer will service the Mortgage  Loans  pursuant to guidelines
established in the related Agreement.

         The  Servicer  will be  responsible  for making  reasonable  efforts to
collect all payments called for under the Mortgage  Loans.  The Servicer will be
obligated to follow such normal  practices and procedures as it deems  necessary
or advisable  to realize upon a defaulted  Mortgage  Loan.  In this regard,  the
Servicer  may  (directly  or through a local  assignee)  sell the  property at a
foreclosure or trustee's  sale,  negotiate with the Mortgagor for a deed in lieu
of foreclosure or, in the event a deficiency  judgment is available  against the
Mortgagor or other person (see "Certain Legal Aspects of the Mortgage  Assets --
Foreclosure - Anti-Deficiency  Legislation and Other Limitations on Lenders" for
a description of the limited  availability of deficiency  judgments),  foreclose
against such  property and proceed for the  deficiency  against the  appropriate
person.  The amount of the ultimate net recovery  (including the proceeds of any
Mortgage Pool Insurance Policy or other applicable  Credit  Enhancement),  after
reimbursement  to the Servicer of its expenses  incurred in connection  with the
liquidation of any such defaulted Mortgage Loan and prior unreimbursed  advances
of  principal  and  interest  with  respect  thereto  will be  deposited  in the
Certificate  Account  when  realized  and  will  be  distributed  to  Owners  of
Certificates on the next Payment Date following the month of receipt.

         With respect to  Cooperative  Loans,  any  prospective  purchaser  will
generally  have to obtain the approval of the board of directors of the relevant
Cooperative  before purchasing the shares and acquiring rights under the related
proprietary  lease or occupancy  agreement.  See "Certain  Legal  Aspects of the
Mortgage  Assets"  herein.  This  approval is usually  based on the  purchaser's
income and net worth and numerous  other  factors.  Although  the  Cooperative's
approval is unlikely to be  unreasonably  withheld or delayed,  the necessity of
acquiring such approval could limit the number of potential purchasers for those
shares and otherwise  limit the Trust's ability to sell and realize the value of
those shares.

         In general, a  "tenant-stockholder"  (as defined in Code Section 216(b)
(2)) of a corporation  that  qualifies as a  "cooperative  housing  corporation"
within the meaning of Code Section  216(b)(1) is allowed a deduction for amounts
paid or accrued  within his taxable  year to the  corporation  representing  his
proportionate  share of certain interest  expenses and certain real estate taxes
allowable as a deduction under Code Section 216(a) to the corporation under Code
Sections 163 and 164. In order for a  corporation  to qualify under Code Section
216(b)(1)  for its taxable year in which such items are allowable as a deduction
to the corporation, such Section requires, among other things, that at least 80%
of the gross income of the corporation be derived from its  tenant-stockholders.
By virtue of this requirement,  the status of a corporation for purposes of Code
Section  216(b)(1)  must be determined on a  year-to-year  basis.  Consequently,
there can be no assurance that  Cooperatives  relating to the Cooperative  Loans
will qualify under such Section for any particular  year. In the event that such
a  Cooperative  fails  to  qualify  for  one or more  years,  the  value  of the
collateral  securing  any  related  Cooperative  Loans  could  be  significantly
impaired  because no deduction  would be  allowable  to its  tenant-stockholders
under  Code  Section  216(a)  with  respect  to  those  years.  In  view  of the
significance of the tax benefits accorded  tenant-stockholders  of a corporation
that qualifies as a cooperative  housing  corporation,  however,  the likelihood
that  such a  failure  would be  permitted  to  continue  over a period of years
appears remote.

         The Servicer will expend its own funds to restore  property  securing a
Mortgage Loan which has sustained  uninsured  damage only if it determines  that
such  restoration  will increase the proceeds to the Trust of liquidation of the
Mortgage Loan after the reimbursement to the Servicer of its expenses.


     
                                       22
<PAGE>


         If a  Mortgaged  Property  has been or is about to be  conveyed  by the
Mortgagor,  the Servicer  will be obligated  (to the extent it has  knowledge of
such  conveyance)  to accelerate  the maturity of the Mortgage  Loan,  unless it
reasonably  believes it is unable to enforce that Mortgage Loan's  "due-on-sale"
clause under the applicable law. If it reasonably  believes it may be restricted
by law, for any reason, from enforcing such a "due-on-sale" clause, the Servicer
may enter into an assumption and modification  agreement with the person to whom
such property has been or is about to be conveyed, pursuant to which such person
becomes  liable under the Mortgage  Note,  provided  such person  satisfies  the
criteria  required to maintain the  coverage  provided by  applicable  insurance
policies (unless  otherwise  restricted by applicable law). Any fee collected by
the Servicer for entering into an assumption  agreement  will be retained by the
Servicer  as  additional   servicing   compensation.   For  a   description   of
circumstances  in which the  Servicer  may be unable  to  enforce  "due-on-sale"
clauses,  see "Certain  Legal  Aspects of the Mortgage  Assets -  Foreclosure  -
Enforceability  of  Certain  Provisions"  herein.  In  connection  with any such
assumption,  the  Mortgage  Rate borne by the related  Mortgage  Note may not be
decreased.

         If specified in the related  Prospectus  Supplement,  the Servicer will
maintain  with one or more  depository  institutions  one or more  accounts into
which it will deposit all payments of taxes, insurance premiums,  assessments or
comparable  items received for the account of the Mortgagors.  Withdrawals  from
such account or accounts may be made only to effect payment of taxes,  insurance
premiums,  assessments  or  comparable  items,  to reimburse the Servicer out of
related  collections for any cost incurred in paying taxes,  insurance  premiums
and  assessments  or  otherwise  preserving  or  protecting  the  value  of  the
Mortgages,  to refund to mortgagors any amounts determined to be overages and to
pay interest to Mortgagors on balances in such account or accounts to the extent
required by law.

         So long as it acts as servicer of the Mortgage Loans, the Servicer will
be required to maintain certain  insurance  covering errors and omissions in the
performance of its  obligations  as servicer and certain  fidelity bond coverage
ensuring  against  losses  through  wrongdoing  of its  officers,  employees and
agents.

Primary Mortgage Insurance

         Mortgage  Loans that the  Depositor  acquires  will  generally not have
primary mortgage insurance. If obtained, the primary mortgage insurance policies
will not insure against  certain losses which may be sustained in the event of a
personal bankruptcy of the mortgagor under a Mortgage Loan.

Standard Hazard Insurance

         The  Servicer  will be  required  to  cause to be  maintained  for each
Mortgage Loan a standard hazard insurance policy. The coverage of such policy is
required  to be in an amount not less than the  maximum  insurable  value of the
improvements  securing  such  Mortgage  Loan from time to time or the  principal
balance owing on such Mortgage Loan from time to time, whichever is less. In all
events,  such coverage shall be in an amount  sufficient to ensure  avoidance of
the applicability of the co-insurance  provisions under the terms and conditions
of the  applicable  policy.  The ability of each  Servicer to assure that hazard
insurance proceeds are appropriately applied may be dependent on its being named
as an additional  insured under any standard hazard  insurance  policy and under
any  flood  insurance  policy  referred  to below,  or upon the  extent to which
information  in this regard is furnished to such  Servicer by  Mortgagors.  Each
Agreement  may provide that the related  Servicer may satisfy its  obligation to
cause hazard insurance policies to be maintained by maintaining a blanket policy
insuring against hazard losses on the Mortgage Loans serviced by such Servicer.

         In general,  the  standard  form of fire and extended  coverage  policy
covers physical damage to or destruction of the  improvements on the property by
fire, lightning,  explosion,  smoke, wind-storm and hail, riot, strike and civil
commotion,  subject to the  conditions  and  exclusions  particularized  in each
policy.   Although  the  policies   relating  to  the  Mortgage  Loans  will  be
underwritten by different  insurers and,  therefore,  will not contain identical
terms and  conditions,  the basic terms  thereof are dictated by state law. Such
policies  typically  do  not  cover  any  physical  damage  resulting  from  the
following: war, revolution, governmental actions, floods and other water-related
causes, earth movement (including earthquakes, landslides and mud flow), nuclear
reactions,  wet or dry rot, vermin, rodents,  insects or domestic animals, theft
and, in certain cases,  vandalism.  The foregoing  list is merely  indicative of
certain kinds of uninsured risks and is not intended to be all-inclusive. If the
property  securing a Mortgage  Loan is located in a federally  designated  flood
area, flood insurance will be required to be maintained in such amounts

           
                                       23
<PAGE>


as would be required  by FNMA in  connection  with its  mortgage  loan  purchase
program.  The Depositor  may also  purchase  special  hazard  insurance  against
certain of the  uninsured  risks  described  above.  See "Credit  Enhancement  -
Special Hazard Insurance".

         Since the amount of hazard  insurance the Servicer is required to cause
to be maintained on the improvements securing the Mortgage Loans declines as the
principal  balances  owing  thereon  decrease,  if  the  residential  properties
securing  the  Mortgage  Loans  appreciate  in value  over  time,  the effect of
coinsurance in the event of partial loss may be that hazard  insurance  proceeds
will be insufficient to restore fully the damaged property.

         The  Depositor  will  not  require  that a  standard  hazard  or  flood
insurance  policy be  maintained  on the  cooperative  dwelling  relating to any
Cooperative  Loan.   Generally,   the  Cooperative  itself  is  responsible  for
maintenance of hazard  insurance for the property owned by the  Cooperative  and
the  tenant-stockholders  of that Cooperative do not maintain  individual hazard
insurance policies.  To the extent,  however, that a Cooperative and the related
borrower on a Cooperative Loan do not maintain such insurance or do not maintain
adequate  coverage or any insurance  proceeds are not applied to the restoration
of damaged property,  any damage to such borrower's cooperative dwelling or such
Cooperative's  building could  significantly  reduce the value of the collateral
securing  such  Cooperative  Loan to the  extent  not  covered  by other  credit
support.

Title Insurance Policies

         The Agreements will generally  require that a title insurance policy be
in effect on each of the  Mortgaged  Properties  and that such  title  insurance
policy contain no coverage  exceptions,  except customary  exceptions  generally
accepted in the mortgage banking industry.

Claims Under Primary Mortgage  Insurance  Policies and Standard Hazard Insurance
Policies; Other Realization Upon Defaulted Loan

         Each  Servicer  will present  claims to any primary  insurer  under any
related primary  mortgage  insurance  policy and to the hazard insurer under any
related  standard hazard  insurance  policy.  All collections  under any related
primary  mortgage  insurance  policy or any related  standard  hazard  insurance
policy  (less any  proceeds  to be applied to the  restoration  or repair of the
related Mortgaged  Property or to the reimbursement of Advances by the Servicer)
will be remitted to the Trustee.

         If any Mortgaged Property securing a defaulted Mortgage Loan is damaged
and proceeds,  if any, from the related  standard  hazard  insurance  policy are
insufficient to restore the damaged property to a condition sufficient to permit
recovery  under any  applicable  Mortgage Pool  Insurance  Policy or any related
primary mortgage  insurance policy,  each Servicer may be required to expend its
own finds to restore the damaged property to the extent specified in the related
Prospectus  Supplement,  but only to the extent it determines such  expenditures
are recoverable from Insurance Proceeds or Liquidation Proceeds.

         If recovery under any applicable  Mortgage Pool Insurance Policy or any
related primary mortgage  insurance  policy is not available,  the Servicer will
nevertheless  be  obligated to attempt to realize  upon the  defaulted  Mortgage
Loan.  Foreclosure  proceedings  will be conducted by the Servicer in accordance
with the Agreement. If the proceeds of any liquidation of the Mortgaged Property
securing the defaulted  Mortgage Loan are less than the Principal Balance of the
defaulted  Mortgage Loan plus interest accrued thereon,  a loss will be realized
on such Mortgage  Loan, to the extent the applicable  Credit  Enhancement is not
sufficient,  in the amount of such  difference  plus the  aggregate  of expenses
which are incurred by the Servicer in connection  with such  proceedings and are
reimbursable under the Agreement.  In such case there will be a reduction in the
value of the  Mortgage  Loans and Trust may be unable to recover the full amount
of principal and interest due thereon.

         In addition,  where a Mortgaged  Property securing a defaulted Mortgage
Loan can be resold for an amount exceeding the principal  balance of the related
Mortgage Loan together  with accrued  interest and expenses,  it may be expected
that,  where  retention  of any such  amount is  legally  permissible,  the Pool
Insurer  will  exercise  its right under the  related  Mortgage  Pool  Insurance
Policy, if any, to purchase such Mortgaged Property and realize for itself

      
                                       24
<PAGE>


any excess proceeds. Any amounts remaining in the Certificate Account after such
foreclosure  or  liquidation  and  attributable  to such  Mortgage  Loan will be
distributed to Owners of the Certificates.

Servicing Compensation and Payment of Expenses

         As  compensation  for  its  servicing  duties,  each  Servicer  will be
entitled  to a monthly  servicing  fee in the amount  specified  in the  related
Prospectus Supplement.  In addition to the primary compensation,  a Servicer may
be  permitted  to  retain  all  assumption  underwriting  fees and late  payment
charges, to the extent collected from Mortgagors.

         As set forth above, each Servicer will be entitled to reimbursement for
certain expenses  incurred by it in connection with the liquidation of defaulted
Mortgage Loans and in connection  with advancing  delinquent  payments.  No loss
will be suffered on the  Certificates  by reason of such  expenses to the extent
claims for such expenses are paid directly  under any  applicable  Mortgage Pool
Insurance  Policy,  a primary  mortgage  insurance  policy,  the special  hazard
insurance  policy or from  other  forms of  Credit  Enhancement.  In the  event,
however,  that the defaulted  Mortgage  Loans are not covered by a Mortgage Pool
Insurance  Policy,  primary  mortgage  insurance  policies,  the Special  Hazard
Insurance Policy or another form of Credit Enhancement, or claims are either not
made  or  paid  under  such  policies  or  Credit  Enhancement,  or if  coverage
thereunder  has ceased,  such a loss will occur to the extent that the  proceeds
from  the  liquidation  of  a  defaulted   Mortgage  Loan  or  Contract,   after
reimbursement of the Servicer's expenses, are less than the Principal Balance of
such defaulted Mortgage Loan.

Master Servicer

         A Master Servicer may be specified in the related Prospectus Supplement
for the related  series of  Certificates.  Customary  servicing  functions  with
respect to Mortgage Loans constituting the Mortgage Pool will be provided by the
Servicer directly or through one or more Sub-Servicers subject to supervision by
the Master  Servicer.  If the Master  Servicer  is not  directly  servicing  the
Mortgage  Loans,  then the Master Servicer will (i) administer and supervise the
performance  by  the  Servicer  of  its  servicing  responsibilities  under  the
Agreement with the Master  Servicer,  (ii) maintain a current data base with the
payment histories of each Mortgagor,  (iii) review monthly servicing reports and
data relating to the Mortgage Pool for discrepancies and errors, and (iv) act as
back-up  Servicer  during the term of the  transaction  unless the  Servicer  is
terminated  or  resigns  in such  case the  Master  Servicer  shall  assume  the
obligations of the Servicer.

         The Master Servicer will be a party to the Agreement for any series for
which Mortgage Loans comprise the assets of a Trust. The Master Servicer will be
required to satisfy the standard established for the qualification of the Master
Servicer in the related  Agreement.  The Master Servicer will be compensated for
the  performance of its services and duties under each Agreement as specified in
the related Prospectus Supplement.


                                 ADMINISTRATION

   
         The following summary describes certain provisions which will be common
to each Agreement. The summary does not purport to be complete and is subject to
the provisions of a particular Agreement. Material terms of a specific Agreement
will be further described in the related Prospectus Supplement.
    

Assignment of Mortgage Assets

         Assignment  of the  Mortgage  Loans.  At the  time of  issuance  of the
Certificates,  the  Depositor  will assign the  Mortgage  Loans to the  Trustee,
together  with all  principal  and  interest  adjusted to the  Remittance  Rate,
subject to exclusions  specified in the  Prospectus  Supplement,  due on or with
respect to such Mortgage  Loans on or after the Cut-Off Date.  The Trustee will,
concurrently  with  such  assignment,   execute,  countersign  and  deliver  the
Certificates to the Depositor in exchange for the Mortgage Loans.  Each Mortgage
Loan will be identified in a schedule  appearing as an exhibit to the Agreement.
Such  schedule  may  include  information  as to the  Principal  Balance of each
Mortgage  Loan as of the Cut-Off  Date, as well as  information  respecting  the
Mortgage Rate, the

       
                                       25

<PAGE>


scheduled  monthly  payment of principal and interest as of the Cut-Off Date and
the maturity date of each Mortgage Note.

         In addition,  as to each Mortgage  Loan,  the Depositor will deliver to
the Trustee the Mortgage  Note and Mortgage,  any  assumption  and  modification
agreement, an assignment of the Mortgage in recordable form (but not necessarily
recorded),  evidence of title insurance,  if obtained,  and, if applicable,  the
certificate of private mortgage insurance. In instances where recorded documents
cannot be delivered due to delays in connection  with  recording,  the Depositor
may deliver copies thereof and deliver the original recorded  documents promptly
upon receipt.

         With respect to any Mortgage  Loans which are  Cooperative  Loans,  the
Depositor  will cause to be  delivered  to the  Trustee,  the  related  original
Cooperative  note  endorsed to the order of the Trustee,  the original  security
agreement,  the  proprietary  lease  or  occupancy  agreement,  the  recognition
agreement,  an executed  financing  agreement and the relevant stock certificate
and related  blank stock  powers.  The  Depositor  will file in the  appropriate
office an assignment and a financing statement evidencing the Trustee's security
interest in each Cooperative Loan.

         Each Seller  generally will represent and warrant to the Depositor with
respect to the  Mortgage  Loans sold by it,  among  other  things,  that (i) the
information  set forth in the  schedule of Mortgage  Loans  attached  thereto is
correct in all material  respects:  (ii) a lender's  title  insurance  policy or
binder for each Mortgage Loan subject to the Agreement was issued on the date of
origination  thereof  and each  such  policy or  binder  assurance  is valid and
remains in full force and effect or a legal  opinion  concerning  title or title
search was obtained or  conducted  in  connection  with the  origination  of the
Mortgage Loans;  (iii) at the date of initial issuance of the Certificates,  the
Seller has good title to the Mortgage  Loans and the Mortgage  Loans are free of
offsets, defenses or counterclaims;  (iv) at the date of initial issuance of the
Certificates,  each Mortgage is a valid first lien on the property  securing the
Mortgage Note  (subject only to (a) the lien of current real property  taxes and
assessments,  (b)  covenants,  conditions,  and  restrictions,  rights  of  way,
easements  and other matters of public record as of the date of the recording of
such Mortgage,  such exceptions appearing of record being acceptable to mortgage
lending  institutions  generally in the area wherein the property subject to the
Mortgage is located or specifically  reflected in the appraisal  obtained by the
Depositor and (c) other matters to which like  properties  are commonly  subject
which do not materially  interfere with the benefits of the security intended to
be provided by such  Mortgage) and such property is free of material  damage and
is in good repair or, with  respect to a junior lien  Mortgage  Loan,  that such
Mortgage is a valid junior lien Mortgage,  as the case may be and specifying the
percentage  of the Mortgage Loan Pool  comprised of junior lien Mortgage  Loans;
(v) at the date of initial issuance of the Certificates,  no Mortgage Loan is 31
or more days delinquent (with such exceptions as may be specified in the related
Prospectus  Supplement)  and there are no  delinquent  tax or  assessment  liens
against  the  property  covered  by the  related  Mortgage;  (vi) at the date of
initial issuance of the Certificates, the portion of each Mortgage Loan, if any,
which in the  circumstances set forth below under "Servicing of Mortgage Loans -
Primary Mortgage Insurance" should be insured with a private mortgage insurer is
so insured; and (vii) each Mortgage Loan at the time it was made complied in all
material  respects with applicable state and federal laws,  including,  with out
limitation, usury, equal credit opportunity and disclosure laws. The Depositor's
rights against the Seller in the event of a breach of its  representations  will
be assigned to the Trustee for the benefit of the Certificates of such series.

         Assignment of Mortgage-Backed Securities and Other Mortgage Securities.
With  respect to each  series,  the  Depositor  will  cause any  Mortgage-Backed
Securities  and Other  Mortgage  Securities  included in the related Trust to be
registered in the name of the Trustee  (directly or through a  participant  in a
depository).  The  Trustee  (or  its  custodian)  will  have  possession  of any
certificated  Mortgage-Backed  Securities  and Other  Mortgage  Securities.  The
Trustee will not be in possession of or be assignee of record of any  underlying
assets  for  a  Mortgage-Backed   Security  or  Other  Mortgage  Security.  Each
Mortgage-Backed  Security and Other  Mortgage  Security  will be identified in a
schedule  appearing  as an exhibit to the  related  Agreement  which may specify
certain information with respect to such security, including, as applicable, the
original principal amount, outstanding principal balance as of the Cut-Off Date,
annual  pass-through  rate or interest  rate and maturity date and certain other
pertinent  information for each such security.  The Depositor will represent and
warrant to the Trustee,  among other things,  the information  contained in such
schedule is true and correct and that  immediately  prior to the transfer of the
related securities to the Trustee,  the Depositor had good title to, and was the
sole owner of, each such security.

         
                                       26
<PAGE>



         Repurchase or Substitution  of Mortgage Loans.  The Trustee will review
the documents delivered to it with respect to the Mortgage Loans included in the
related  Trust.  If any document is not delivered or is found to be defective in
any material  respect and the  Depositor or the related  Seller,  if so required
cannot deliver such document or cure such defect within the period  specified in
the related  Prospectus  Supplement after notice thereof (which the Trustee will
undertake  to  give  within  the  period  specified  in the  related  Prospectus
Supplement),  and if any other party  obligated to deliver such document or cure
such defect has not done so and has not  substituted or repurchased the affected
Mortgage Loan or Contract then the  Depositor  will cause the Seller,  not later
than the first date  designated for the deposit of payments into the Certificate
Account (a "Deposit  Date") which is more than a specified  number of days after
such  period,  (a) if so provided  in the  Prospectus  Supplement  to remove the
affected  Mortgage Loan from the Trust and substitute one or more other Mortgage
Loans  therefor or (b) repurchase the Mortgage Loan from the Trustee for a price
equal to 100% of its Principal  Balance plus one month's interest thereon at the
applicable  Remittance  Rate. This  repurchase and, if applicable,  substitution
obligation  will generally  constitute the sole remedy  available to the Trustee
for a material defect in a document relating to a Mortgage Loan.

         The  Depositor  is  required  to cause  the  Seller to do either of the
following (a) cure any breach of any  representation or warranty that materially
and  adversely  affects the  interests  of the Owners of the  Certificates  in a
Mortgage Loan (each, a "Defective  Mortgage Loan") within a specified  number of
days of its discovery by the Depositor or its receipt of notice thereof from the
Trustee,  (b) repurchase  such Defective  Mortgage Loan not later than the first
Deposit Date which is more than a specified number of days after such period for
a price equal to 100% of its Principal Balance plus one month's interest thereon
at the  applicable  Remittance  Rate,  or (c) if so specified in the  Prospectus
Supplement,  remove the affected Mortgage Loan from the Trust and substitute one
or more other  mortgage loans or contracts  therefor.  This  repurchase  and, if
applicable,  substitution obligation will generally constitute the sole remedies
available to the Trustee for any such breach.

         If the related  Prospectus  Supplement so provides,  the Depositor or a
designated affiliate may be obligated to repurchase or substitute Mortgage Loans
as described above,  whether or not the Depositor obtains such an agreement from
the Seller which sold such Mortgage Loans.

         In the case of Certificates  representing  debt  obligations of a Trust
all assets of the Trust will be pledged to the Indenture Trustee.

         If a REMIC election is to be made with respect to all or a portion of a
Trust,  there may be federal  income tax  limitations on the right to substitute
Mortgage Loans.

Evidence as to Compliance

         The Agreement  will provide that on or before a specified  date in each
year,  beginning  the first  such date  that is at least a  specified  number of
months on and after the Cut-Off Date, a firm of independent  public  accountants
will  furnish  a  statement  to the  Trustee  to the  effect  that,  based on an
examination of certain specified documents and records relating to the servicing
of the Depositor's mortgage loan portfolio conducted substantially in compliance
with the audit  program for  mortgages  serviced  for FNMA or FHLMC,  the United
States Department of Housing and Urban  Development  Mortgage Audit Standards or
the Uniform  Single Audit  Program for Mortgage  Bankers or in  accordance  with
other  standards   specified  in  the  Agreement  (the  "Applicable   Accounting
Standards"),  such firm is of the opinion that such servicing has been conducted
in  compliance  with the  Applicable  Accounting  Standards  except for (a) such
exceptions  as such firm  shall  believe  to be  immaterial  and (b) such  other
exceptions as shall be set forth in such statement.

The Trustee

         Any commercial bank or trust company serving as Trustee may have normal
banking  relationships  with the Depositor.  In addition,  the Depositor and the
Trustee acting jointly will have the power and the responsibility for appointing
co-trustees  or separate  trustees of all or any part of the Trust relating to a
particular series of Certificates. In the event of such appointment, all rights,
powers,  duties and  obligations  conferred  or imposed  upon the Trustee by the
Agreement  shall be  conferred  or imposed  upon the Trustee  and such  separate
trustee or co-trustee

       
                                       27
<PAGE>


jointly,  or, in any  jurisdiction  in which the Trustee shall be incompetent or
unqualified  to perform  certain  acts,  singly  upon such  separate  trustee or
co-trustee  who shall  exercise  and perform  such  rights,  powers,  duties and
obligations solely at the direction of the Trustee.

         The  Trustee  will  make  no  representations  as to  the  validity  or
sufficiency  of the  Agreement,  the  Certificates  or of any Mortgage  Asset or
related document,  and will not be accountable for the use or application by the
Depositor of any funds paid to the Depositor in respect of the  Certificates  or
the related assets, or amounts deposited in the Certificate Account or deposited
into the Distribution Account. If no Event of Default has occurred,  the Trustee
will be required to perform only those duties specifically  required of it under
the Agreement.  However,  upon receipt of the various  certificates,  reports or
other  instruments  required to be furnished to it, the Trustee will be required
to examine them to determine  whether  they conform to the  requirements  of the
Agreement.

         The Trustee may resign at any time,  and the  Depositor  may remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Agreement,  if the Trustee becomes insolvent or in such other instances, if any,
as are set forth in the Agreement.  Following any  resignation or removal of the
Trustee,  the Depositor  will be obligated to appoint a successor  Trustee.  Any
resignation  or removal of the Trustee and  appointment  of a successor  Trustee
will not become  effective until  acceptance of the appointment by the successor
Trustee.

Administration of the Certificate Account

         The Agreement will require that the  Certificate  Account be either (i)
maintained with a depository  institution the debt  obligations of which (or, in
the  case of a  depository  institution  which  is a part of a  holding  company
structure,  the debt  obligations of the holding company of which) have a rating
acceptable to each rating agency that was requested to rate the Certificates, or
(ii) an account or accounts  the  deposits in which are fully  insured by either
the Bank  Insurance  Fund  (the  "BIF") of the FDIC or the  Savings  Association
Insurance  Fund  (as  successor  to  the  Federal  Savings  and  Loan  Insurance
Corporation)  ("SAIF") of the FDIC. The collateral eligible to secure amounts in
the Certificate  Account is limited to United States  government  securities and
other  investments  acceptable  to the rating  agencies  rating  such  series of
Certificates,  and may include one or more  Certificates of a series  ("Eligible
Investments").   If  so  specified  in  the  related  Prospectus  Supplement,  a
Certificate  Account may be maintained as an interest  bearing  account,  or the
funds held  therein may be invested  pending  each  succeeding  Payment  Date in
Eligible Investments.  If so specified in the related Prospectus Supplement, the
Servicer or its designee  will be entitled to receive any such interest or other
income earned on funds in the  Certificate  Account as additional  compensation.
The Servicer  will deposit in the  Certificate  Account from amounts  previously
deposited by it into the Servicer's  Custodial Account on the related Remittance
Date the following payments and collections  received or made by it on and after
the Cut-Off Date (including  scheduled payments of principal and interest due on
and after the Cut-Off Date but received before the Cut-Off Date):

                  (i) all Mortgagor payments on account of principal,  including
         Principal  Prepayments  and, if  specified  in the  related  Prospectus
         Supplement, prepayment penalties:

                   (ii) all Mortgagor payments on account of interest,  adjusted
          to the Remittance Rate;

                   (iii)  all  Liquidation   Proceeds  net  of  certain  amounts
          reimbursed  to the  Servicer  or other  person  entitled  thereto,  as
          described above;

                  (iv) all Insurance Proceeds, other than proceeds to be applied
         to the restoration or repair of the related property or released to the
         Mortgagor  and net of certain  amounts  reimbursed  to the  Servicer or
         other person entitled thereto, as described above;

                   (v) all  condemnation  awards  or  settlements  which are not
          released  to  the  Mortgagor  in  accordance  with  normal   servicing
          procedures;

                  (vi)  any  Advances  made as  described  under  "Servicing  of
         Mortgage  Loans - Advances"  herein and certain other amounts  required
         under the Agreement to be deposited in the Certificate Account;


   
                                       28

<PAGE>



                  (vii) all proceeds of any Mortgage  Loan or property  acquired
         in  respect  thereof  repurchased  by  the  Depositor,  the  Seller  or
         otherwise as described above or under "Termination" below;

                   (viii) all amounts,  if any,  required to be deposited in the
          Certificate  Account  from  any  Credit  Enhancement  for the  related
          series; and

                   (ix)  all  other  amounts  required  to be  deposited  in the
          Certificate Account pursuant to the related Agreement.

Reports

         Concurrently with each distribution on the Certificates,  there will be
mailed to Owners a statement  generally  setting forth, to the extent applicable
to any series, among other things:

                   (i) the aggregate  amount of such  distribution  allocable to
          principal, separately identifying the amount allocable to each class;

                   (ii) the amount of such  distribution  allocable to interest,
          separately identifying the amount allocable to each class;

                   (iii) the  aggregate  Certificate  Principal  Balance of each
          class of the Certificates after giving effect to distributions on such
          Payment Date;

                  (iv) the aggregate  Certificate Principal Balance of any class
         of Compound Interest  Certificates  after giving effect to any increase
         in such  Principal  Balance  that  results from the accrual of interest
         that is not yet distributable thereon;

                   (v) if applicable,  the amount otherwise distributable to any
          class  of  Certificates  that was  distributed  to  other  classes  of
          Certificates;

                   (vi) if any class of  Certificates  has priority in the right
          to receive Principal Prepayments,  the amount of Principal Prepayments
          in respect of the related Mortgage Assets;

                  (vii) the aggregate  Principal  Balance and number of Mortgage
         Loans  which  were  delinquent  as to a total  of two  installments  of
         principal and interest; and

                  (viii) the  aggregate  Principal  Balances of  Mortgage  Loans
         which (a) were delinquent  30-59 days, 60-89 days, and 90 days or more,
         and (b) were in foreclosure.

         Customary  information deemed necessary for Owners to prepare their tax
returns will be furnished annually.

Forward Commitments; Pre-Funding

         The Trustee of a Trust may enter into a  Pre-Funding  Agreement for the
transfer of additional  Mortgage Loans to such Trust following the date on which
such Trust is established and the related  Certificates are issued.  The Trustee
of a Trust may enter into  Pre-Funding  Agreements to permit the  acquisition of
additional  Mortgage  Loans that could not be delivered by the Depositor or have
not  formally  completed  the  origination  process,  in each case  prior to the
Delivery Date. Any Pre-Funding Agreement will require that any Mortgage Loans so
transferred to a Trust conform to the requirements specified in such Pre-Funding
Agreement.  If a Pre-Funding  Agreement is to be utilized,  the related  Trustee
will be  required  to deposit in the  Purchase  Account  all or a portion of the
proceeds  received  by the  Trustee in  connection  with the sale of one or more
classes of  Certificates of the related  series;  the additional  Mortgage Loans
will be transferred to the related Trust in exchange for money released from the
related  Pre-Funding  Account.  The maximum amount  deposited in the Pre-Funding
Account to acquire Mortgage Loans for transfer to a Trust will not exceed 40% of
the aggregate principal amount of the Certificates offered pursuant

 
                                       29
<PAGE>


   
to the related  Prospectus  Supplement.  Each  Pre-Funding  Agreement will set a
specified  period during which any such transfers must occur,  which period will
not  exceed  90 days from the date the Trust is  established.  The Pre-  Funding
Agreement or the related  Agreement will require that, if all moneys  originally
deposited  to  such  Pre-  Funding  Account  are  not so used by the end of such
specified  period,  then any  remaining  moneys  will be applied as a  mandatory
prepayment of the related class or classes of  Certificates  as specified in the
related  Prospectus  Supplement.  
    

Servicer Events of Default

         "Events of Default" under the Agreement will consist of (i) any failure
by the Servicer to duly observe or perform in any material  respect any other of
its covenants or agreements in the Agreement  materially affecting the rights of
Owners  which  continues  unremedied  for a  specified  number of days after the
giving of written  notice of such failure to the  Depositor by the Trustee or to
the Servicer and the Trustee by the Owners of Certificates  evidencing interests
aggregating  not less than 25% of the affected class of  Certificates;  and (ii)
certain events of  insolvency,  readjustment  of debt,  marshaling of assets and
liabilities  or  similar   proceedings  and  certain  actions  by  the  Servicer
indicating its insolvency, reorganization or inability to pay its obligations.

Rights Upon Servicer Event of Default

         As long as an Event of Default under the Agreement  remains  unremedied
by the Servicer,  the Trustee,  or Owners of Certificates  may terminate all the
rights and  obligations  of the  Servicer  under the  Agreement,  whereupon  the
Trustee or Master Servicer,  if any, or a new Servicer appointed pursuant to the
Agreement,  will succeed to all the responsibilities,  duties and liabilities of
the Servicer  under the Agreement  and will be entitled to similar  compensation
arrangements.  Following  such  termination,  the  Depositor  shall  appoint any
established  mortgage  loan  servicer  satisfying  the  qualification  standards
established  in the  Agreement to act as  successor  to the  Servicer  under the
Agreement.  If no such successor  shall have been  appointed  within a specified
number of days  following  such  termination,  then either the  Depositor or the
Trustee may petition a court of competent  jurisdiction for the appointment of a
successor Servicer. Pending the appointment of a successor Servicer, the Trustee
or the Master Servicer, if any, shall act as Servicer.

         The Owners of Certificates  will not have any right under the Agreement
to  institute  any  proceeding  with  respect  to  the  Agreement,  unless  they
previously  have given to the Trustee  written  notice of default and unless the
Owners  of  the  percentage  of the  Certificates  specified  in the  Prospectus
Supplement have made written request to the Trustee to institute such proceeding
in its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity  and the  Trustee  for a  specified  number of days has  neglected  or
refused to  institute  any such  proceedings.  However,  the Trustee is under no
obligation to exercise any of the trusts or powers vested in it by the Agreement
or to make any  investigation  of matters  arising  thereunder  or to institute,
conduct  or defend  any  litigation  thereunder  or in  relation  thereto at the
request,  order or  direction  of any of the  Owners,  unless  such  Owners have
offered to the  Trustee  reasonable  security  or  indemnity  against the costs,
expenses and liabilities which may be incurred therein or thereby.

Amendment

         An Agreement  generally may be amended by the  Depositor,  the Servicer
and the Trustee, without the consent of the Owners of the Certificates,  to cure
any  ambiguity,  to correct or  supplement  any  provision  therein which may be
defective or inconsistent with any other provision  therein,  to take any action
necessary to maintain REMIC status of any Trust as to which a REMIC election has
been made,  to add any other  provisions  with  respect to matters or  questions
arising  under the  Agreement  which are not  materially  inconsistent  with the
provisions of the Agreement or for any other purpose, provided that with respect
to amendments  for any other purpose (A) the Depositor  shall deliver an opinion
of counsel  satisfactory to the Trustee,  that such amendment will not adversely
affect in any material  respect the interests of any Owners of  Certificates  of
that series and (B) such  amendment will not result in a withdrawal or reduction
of the rating of any rated Certificate.  Notwithstanding the foregoing,  no such
amendment  may (i)  reduce in any  manner the amount of, or delay the timing of,
collections of payments received on the related Mortgage Assets or distributions
which are required to be made on any Certificate without the consent

 
                                       30
<PAGE>


of the Owner of such Certificate,  (ii) adversely affect in any material respect
the  interests  of the Owners of any class of  Certificates  in any manner other
than as described in (i),  without the consent of the Owners of  Certificates of
such class evidencing not less than a majority of the interests of such class or
(iii) reduce the aforesaid  percentage of  Certificates of any class required to
consent  to any  such  amendment,  without  the  consent  of the  Owners  of all
Certificates  of such class then  outstanding.  Any other  amendment  provisions
inconsistent  with the  foregoing  shall be specified in the related  Prospectus
Supplement.

Termination

         The obligations of the Depositor, the Servicer, and the Trustee created
by the Agreement will terminate upon the payment as required by the Agreement of
all amounts held by the Servicer or in the  Certificate  Account and required to
be paid to them pursuant to the Agreement after the later of (i) the maturity or
other  liquidation of the last Mortgage Asset subject thereto or the disposition
of all property  acquired upon foreclosure of any such Mortgage Loan or (ii) the
repurchase by the Depositor from the Trust of all the  outstanding  Certificates
or  all  remaining  assets  in the  Trust.  The  Agreement  will  establish  the
repurchase price for the assets in the Trust and the allocation of such purchase
price among the classes of Certificates.  The exercise of such right will effect
early retirement of the Certificates of that series,  but the Depositor's  right
so to  repurchase  will be subject to the  conditions  described  in the related
Prospectus Supplement.  If a REMIC election is to be made with respect to all or
a portion of a Trust,  there may be additional  conditions to the termination of
such Trust which will be described in the related Prospectus  Supplement.  In no
event,  however,  will the trust  created by the Agreement  continue  beyond the
expiration  of 21 years from the death of the survivor of certain  persons named
in the  Agreement.  The Trustee will give written  notice of  termination of the
Agreement  to each  Owner,  and the  final  distribution  will be made only upon
surrender and  cancellation  of the  Certificates  at an office or agency of the
Trustee specified in such notice of termination.


                                 USE OF PROCEEDS

         Substantially all the net proceeds to be received from the sale of each
series of  Certificates  will be applied  to the  simultaneous  purchase  of the
Mortgage  Assets related to such series (or to reimburse the amounts  previously
used to effect such a  purchase),  the costs of carrying  such  Mortgage  Assets
until sale of the Certificates and to pay other expenses.


                                  THE DEPOSITOR

         The  Depositor   will  have  no  ongoing   servicing   obligations   or
responsibilities with respect to any Mortgage Pool. The Depositor does not have,
nor is it expected in the future to have, any significant net worth.

   
         The Depositor  anticipates  that it will acquire Mortgage Assets in the
open market or in  privately  negotiated  transactions,  which may be through or
from an affiliate.  The Depositor will not receive any fees or other commissions
in  connection  with its  acquisition  of  Mortgage  Assets  or its sale of such
Mortgage Assets to the Trust.
    

         Neither  the  Depositor  nor  any  of its  affiliates  will  insure  or
guarantee the Certificates of any series.


                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS

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



                                       31
<PAGE>


General

         Mortgages.  The Mortgage Loans will be secured either by deeds of trust
or mortgages. A mortgage creates a lien upon the real property encumbered by the
mortgage.  It is not  prior to liens  for real  estate  taxes  and  assessments.
Priority between  mortgages depends on their terms and generally on the order of
filing with a state or county office.  There are two parties to a mortgage:  the
mortgagor,  who is the borrower and  homeowner or the land trustee (as described
below), and the mortgagee, who is the lender. Under the mortgage instrument, the
mortgagor delivers to the mortgagee a note or bond and the mortgage.  Although a
deed of trust is  similar  to a  mortgage,  a deed of trust  formally  has three
parties, the borrower-homeowner  called the trustor (similar to a mortgager),  a
lender  (similar  to a  mortgagee)  called the  beneficiary,  and a  third-party
grantee  called the  trustee.  Under a deed of trust,  the  borrower  grants the
property,  irrevocably  until the debt is paid,  in trust and  generally  with a
power of sale, to the trustee to secure payment of the obligation. The trustee's
authority under a deed of trust and the  mortgagee's  authority under a mortgage
are  governed by law,  the express  provisions  of the deed of trust or mortgage
and, in some cases, the directions of the beneficiary.

         Cooperatives.  Certain of the Mortgage Loans may be Cooperative  Loans.
The private,  non-profit,  cooperative  apartment  corporation owns all the real
property that comprises the project, including the land, separate dwelling units
and all common  areas.  The  cooperative  is  directly  responsible  for project
management  and,  in most  cases,  payment of real  estate  taxes and hazard and
liability insurance. If there is a blanket mortgage on the cooperative apartment
building and or underlying land, as is generally the case, the  cooperative,  as
project mortgagor, is also responsible for meeting these mortgage obligations. A
blanket  mortgage is ordinarily  incurred by the  cooperative in connection with
the  construction  or  purchase of the  cooperative's  apartment  building.  The
interest of the occupant  under  proprietary  leases or occupancy  agreements to
which that  cooperative is a party are generally  subordinate to the interest of
the holder of the  blanket  mortgage in that  building.  If the  cooperative  is
unable to meet the payment obligations  arising under its blanket mortgage,  the
mortgagee  holding the blanket  mortgage  could  foreclose on that  mortgage and
terminate  all  subordinate  proprietary  leases and  occupancy  agreements.  In
addition,  the blanket  mortgage on a cooperative  may provide  financing in the
form of a mortgage that does not fully  amortize  with a significant  portion of
principal  being due in one lump sum at final  maturity.  The  inability  of the
cooperative to refinance this mortgage and its consequent inability to make such
final  payment  could  lead  to  foreclosure  by  the  mortgagee  providing  the
financing.  A foreclosure in either event by the holder of the blanket  mortgage
could  eliminate or  significantly  diminish the value of any collateral held by
the lender who  financed  the purchase by an  individual  tenant-stockholder  of
cooperative  shares or in the case of a Trust including  Cooperative  Loans, the
collateral securing the Cooperative Loans.

         The cooperative is owned by tenant-stockholders  who, through ownership
of  stock  shares  or  membership  certificates  in  the  corporation,   receive
proprietary  leases or occupancy  agreements  which confer  exclusive  rights to
occupy specific units.  Generally,  a  tenant-stockholder  of a cooperative must
make a monthly payment to the cooperative representing such tenant-stockholder's
pro rata share of the  cooperative's  payments  for its blanket  mortgage,  real
property taxes,  maintenance expenses and other capital or ordinary expenses. An
ownership  interest  in a  cooperative  and  accompanying  occupancy  rights  is
financed  through a cooperative  share loan  evidenced by a promissory  note and
secured by a security  interest in the occupancy  agreement or proprietary lease
and in the related  cooperative shares. The lender takes possession of the share
certificate  and a counterpart of the proprietary  lease or occupancy  agreement
and a financing  statement covering the proprietary lease or occupancy agreement
and the cooperative  shares is filed in the appropriate  state and local offices
to perfect the lenders  interest in its  collateral.  Subject to the limitations
discussed below, upon default of the tenant-stockholder,  the lender may sue for
judgment  on the  promissory  note,  dispose  of the  collateral  at a public or
private sale or otherwise  proceed against the collateral or  tenant-stockholder
as an individual as provided in the security  agreement  covering the assignment
of the  proprietary  lease or occupancy  agreement and the pledge of cooperative
shares.

Foreclosure

         Mortgages.  Foreclosure of a deed of trust is generally accomplished by
a non-judicial  trustee's  sale under a specific  provision in the deed of trust
that  authorizes  the  trustee to sell the  property  to a third  party upon any
default by the  borrower  under the terms of the note or deed of trust.  In some
states, the trustee must record a

 
                                       32

<PAGE>


notice of default and send a copy to the  borrower-trustor or and any person who
has recorded a request for a copy of a notice of default and notice of sale.  In
addition, the trustee must provide notice in some states to any other individual
having an interest in the real property,  including any junior lienholders.  The
borrower,  or any other person having a junior  encumbrance  on the real estate,
may, during a reinstatement period, cure the default by paying the entire amount
in arrears plus the costs and expenses  incurred in  enforcing  the  obligation.
Generally,  state law  controls  the amount of  foreclosure  expenses and costs,
including  attorney's  fees' which may be recovered by a lender.  If the deed of
trust is not reinstated,  a notice of sale must be posted in a public place and,
in  most  states,  published  for a  specific  period  of  time  in one or  more
newspapers.  In  addition,  some state laws require that a copy of the notice of
sale be posted on the property and sent to all parties having an interest in the
real property.

         Foreclosure of a mortgage is generally accomplished by judicial action.
The action is  initiated  by the  service of legal  pleadings  upon all  parties
having an interest in the real property. Delays in completion of the foreclosure
may  occasionally   result  from  difficulties  in  locating  necessary  parties
defendant.  Judicial  foreclosure  proceedings are often not protested by any of
the parties  defendant.  However,  when the  mortgagee's  right to  foreclose is
contested,  the legal  proceedings  necessary  to resolve  the issue can be time
consuming.  After the completion of judicial  foreclosure,  the court  generally
issues a judgment of  foreclosure  and appoints a referee or other court officer
to conduct the sale of the property.

         In case of foreclosure  under either a mortgage or a deed of trust, the
sale by the  referee or other  designated  officer or by the trustee is a public
sale.  However,  because of the  difficulty a potential  buyer at the sale would
have in determining the exact status of title and because the physical condition
of the property may have  deteriorated  during  foreclosure  proceedings,  it is
uncommon  for a third party to purchase the  property at the  foreclosure  sale.
Rather it is common for the lender to purchase the property  from the trustee or
referee for an amount equal to the  principal  amount of the mortgage or deed of
trust, accrued and unpaid interest and expenses of foreclosure.  Thereafter, the
lender will assume the burdens of ownership, including paying real estate taxes,
obtaining  casualty  insurance and making such repairs at its own expense as are
necessary to render the property  suitable  for sale.  The lender will  commonly
obtain the services of a real estate  broker and pay the broker's  commission in
connection with the sale of the property.  Depending upon market conditions, the
ultimate  proceeds  of the  sale of the  property  may not  equal  the  lender's
investment  in the  property.  Any loss may be  reduced  by the  receipt  of any
mortgage insurance proceeds.

         When the junior  mortgagee or beneficiary  under a junior deed of trust
cures the default and state law allows it to  reinstate  or redeem by paying the
full amount of the senior  mortgage or deed of trust,  then in those  states the
amount paid so to cure or redeem  generally  becomes a part of the  indebtedness
secured by the junior  mortgage or deed of trust.  See "Junior Liens;  Rights of
Senior Mortgagors or Beneficiaries" below.

         A sale  conducted  in  accordance  with the  terms of the power of sale
contained in a mortgage or deed of trust is  generally  presumed to be conducted
regularly  and  fairly,  and a  conveyance  of the real  property by the trustee
confers, in most states, legal title to the real property to the purchaser, free
of all junior mortgages or deeds of trust and free of all other liens and claims
subordinate  to the mortgage or deed of trust under which the sale is made (with
the exception of certain governmental liens). The purchaser's title is, however,
subject to all senior  liens,  encumbrances  and mortgages and may be subject to
mechanic's and materialman's liens in some states. Thus, if the mortgage or deed
of trust being  foreclosed is a junior mortgage or deed of trust, the sheriff or
trustee will convey title to the purchaser of the real property,  subject to any
existing  first  mortgage or deed of trust and any other prior liens and claims.
The foreclosure of a junior mortgage or deed of trust,  generally,  will have an
effect on the first mortgage or deed of trust, if the senior mortgage or deed of
trust grants to the senior  mortgagee or beneficiary the right to accelerate its
indebtedness under a "due-on-sale" clause or "due on further encumbrance" clause
contained  in the  senior  mortgage  or  deed  of  trust.  See  "Anti-Deficiency
Legislation and Other Limitations on Lenders" below.

         The  proceeds  received  by the  sheriff or  trustee  from the sale are
applied  pursuant  to  the  terms  of the  deed  of  trust,  which  may  require
application  first  to the  costs,  fees  and  expenses  of  sale  and  then  in
satisfaction of the indebtedness  secured by the mortgage or deed of trust under
which the sale was conducted. In some states, any surplus money remaining may be
available to satisfy claims of the holders of junior mortgages or deeds of trust
and other junior liens and claims in order of their priority, whether or not the
mortgagor or trustee is in default, while

 
                                       33
<PAGE>


in some  states,  any surplus  money  remaining  may be payable  directly to the
mortgagor  or  trustor.  Any  balance  remaining  is  generally  payable  to the
mortgagor  or  trustor.  Following  the sale,  in some states the  mortgagee  or
beneficiary  following  a  foreclosure  of a  mortgage  or deed of trust may not
obtain  a  deficiency  judgment  against  the  mortgagor  or  trustor.  A junior
lienholder  whose rights in the property are terminated by the  foreclosure by a
senior lienholder will not share in the proceeds from the subsequent disposition
of the property.

         Cooperative    Loans.    The   cooperative    shares   owned   by   the
tenant-stockholder  and pledged to the lender are, in almost all cases,  subject
to  restrictions  on transfer as set forth in the  cooperative's  Certificate of
Incorporation  and  Bylaws,  as  well  as the  proprietary  lease  or  occupancy
agreement,   and  may  be  canceled  by  the  cooperative  for  failure  by  the
tenant-stockholder  to pay rent or other  obligations  or charges  owned by such
tenant-stockholder, including mechanics' liens against the cooperative apartment
building incurred by such tenant-stockholder. The proprietary lease or occupancy
agreement generally permits the cooperative to terminate such lease or agreement
in the event an obligor fails to make payments or defaults in the performance of
covenants required thereunder.  Typically,  the lender and the cooperative enter
into a recognition  agreement  which  establishes  the rights and obligations of
both  parties  in  the  event  of a  default  by the  tenant-stockholder  on its
obligations under the proprietary lease or occupancy agreement. A default by the
tenant-stockholder  under the  proprietary  lease or  occupancy  agreement  will
usually constitute a default under the security agreement between the lender and
the tenant-stockholder.

         The recognition  agreement  generally  provides that, in the event that
the  tenant-stockholder  has defaulted under the proprietary  lease or occupancy
agreement,  the  cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been  provided with an  opportunity  to cure the
default.  The recognition  agreement  typically provides that if the proprietary
lease or occupancy  agreement is terminated,  the cooperative will recognize the
lender's  lien  against  proceeds  from a sale  of  the  cooperative  apartment,
subject,  however, to the cooperative's right to sums due under such proprietary
lease or occupancy  agreement.  The total amount owed to the  cooperative by the
tenant-stockholder,  which the lender  generally  cannot  restrict  and does not
monitor,  could  reduce  the  value  of the  collateral  below  the  outstanding
principal  balance of the  cooperative  loan and  accrued  and  unpaid  interest
thereon.

         Recognition  agreements also provide that in the event of a foreclosure
on a  cooperative  loan,  the lender must obtain the  approval or consent of the
cooperative  as  required  by the  proprietary  lease  before  transferring  the
cooperative shares or assigning the proprietary lease. Generally,  the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

         In some states,  foreclosure on the cooperative  shares is accomplished
by a sale  in  accordance  with  the  provisions  of  Article  9 of the  Uniform
Commercial Code (the "UCC") and the security agreement relating to those shares.
Article  9 of the UCC  requires  that a sale  be  conducted  in a  "commercially
reasonable"  manner.  Whether  a  foreclosure  sale  has  been  conducted  in  a
"commercially  reasonable"  manner  will  depend on the facts in each  case.  In
determining commercial reasonableness, a court will look to the notice given the
debtor  and the  method,  manner,  time,  place  and  terms of the  foreclosure.
Generally,  a sale  conducted  according to the usual  practice of banks selling
similar collateral will be considered reasonably conducted. Article 9 of the UCC
provides  that the  proceeds of the sale will be applied  first to pay the costs
and  expenses  of the sale and then to satisfy the  indebtedness  secured by the
lender's  security  interest.  The  recognition  agreement,  however,  generally
provides that the lender's right to reimbursement is subject to the right of the
cooperative  corporation  to  receive  sums due under the  proprietary  lease or
occupancy agreement. If there are proceeds remaining, the lender must account to
the  tenant-stockholder  for  the  surplus.  Conversely,  if a  portion  of  the
indebtedness remains unpaid, the tenant-stockholder is generally responsible for
the  deficiency.  See  "Anti-Deficiency  Legislation  and Other  Limitations  on
Lenders" below.

         Junior Liens; Rights of Senior Mortgagees or Beneficiaries.  Certain of
the Mortgage  Loans may be secured by mortgages or deeds of trust  providing for
junior (i.e.,  second,  third,  etc.) liens on the related Mortgaged  Properties
which are junior to the other  mortgages or deeds of trust held by other lenders
or institutional investors. The rights of the beneficiary under a junior deed of
trust or as mortgagee  under a junior  mortgage are  subordinate to those of the
mortgagee or beneficiary  under the senior mortgage or deed of trust,  including
the prior  rights of the senior  mortgagee  or  beneficiary  to  receive  hazard
insurance and condemnation proceeds and to cause the

 
                                       34

<PAGE>


property securing the Mortgage Loans to be sold upon default of the mortgagor or
trustor.  As discussed  more fully below,  a junior  mortgagee or beneficiary in
some states may  satisfy a defaulted  senior loan in full and in some states may
cure such default and bring the senior loan current,  in either event adding the
amounts expended to the balance due on the junior loan. In most states, absent a
provision  in the  senior  mortgage  or deed of trust,  no notice of  default is
required to be given to a junior mortgagee or beneficiary.

         The forms of the  mortgage or deed of trust used by most  institutional
lenders  generally  confer on the  mortgagee  or  beneficiary  the right both to
receive all proceeds  collected under any hazard insurance policy and all awards
made in connection with any condemnation proceedings, and to apply such proceeds
and awards to any indebtedness secured by the mortgage or deed of trust, in such
order  as the  mortgagee  or  beneficiary  may  determine.  Thus,  in the  event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the  event the  bankruptcy  is taken by  condemnation,  the  mortgagee  or
beneficiary  under the  underlying  first mortgage or deed of trust may have the
prior right to collect any insurance  proceeds  payable under a hazard insurance
policy and any award of damages in connection with the condemnation and to apply
the same to the indebtedness  secured by the first mortgage or deed of trust. In
those   situations,   proceeds  in  excess  of  the  amount  of  first  mortgage
indebtedness  generally may be applied to the  indebtedness of a junior mortgage
or trust deed.

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

         Right of Redemption.  In some states,  after sale pursuant to a deed of
trust or foreclosure of a mortgage,  the borrower and foreclosed  junior lienors
are  given a  statutory  period  in  which  to  redeem  the  property  following
foreclosure.  In some  states,  redemption  may occur  only upon  payment of the
entire  principal  balance  of  the  loan,  accrued  interest  and  expenses  of
foreclosure.  In  other  states,  redemption  may be  authorized  if the  former
borrower pays only a portion of the sums due. The effect of a statutory right of
redemption  is to  diminish  the  ability of the  lender to sell the  foreclosed
property.  The rights of redemption would defeat the title of any purchaser from
the  lender   subsequent  to   foreclosure  or  sale  under  a  deed  of  trust.
Consequently,  the  practical  effect  of the  redemption  right is to force the
lender to retain  the  property  and pay the  expenses  of  ownership  until the
redemption period has run.

         Anti-Deficiency  Legislation and Other Limitations on Lenders.  Certain
states  have  imposed  statutory  prohibitions  that  limit  the  remedies  of a
beneficiary  under a deed of  trust or a  mortgagee  under a  mortgage.  In some
states,  statutes  limit the right of the  beneficiary  or mortgagee to obtain a
deficiency  judgment against the borrower following  foreclosure or sale under a
deed of trust. A deficiency  judgment would be a personal  judgment  against the
former  borrower  equal in most cases to the  difference  between the net amount
realized  upon the public  sale of the real  property  and the amount due to the
lender.  Other  statutes  require the  beneficiary  or  mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
Finally,  other statutory  provisions limit any deficiency  judgment against the
former borrower  following a judicial sale to the excess of the outstanding debt
over the fair market value of the  property at the time of the public sale.  The
purpose of these  statutes is generally to prevent a beneficiary  or a mortgagee
from  obtaining a large  deficiency  judgment  against the former  borrower as a
result of low or no bids at the judicial sale.

         In  addition  to laws  limiting or  prohibiting  deficiency  judgments,
numerous other statutory  provisions,  including the federal bankruptcy laws and
state laws affording relief to debtors, may interfere with or affect the


                                       35
<PAGE>


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

         Courts with federal  bankruptcy  jurisdiction  have also indicated that
the terms of a mortgage  loan secured by property of the debtor may be modified.
These courts have suggested  that such  modifications  may include  reducing the
amount of each monthly  payment,  changing  the rate of  interest,  altering the
repayment  schedule and reducing the lender's  security interest to the value of
the  residence,  thus  leaving the lender a general  unsecured  creditor for the
difference between the value of the residence and the outstanding balance of the
loan.  Federal  bankruptcy  law and limited case law indicate that the foregoing
modifications  could not be applied to the terms of a loan  secured by  property
that is the principal residence of the debtor.

         The Code  provides  priority  to certain tax liens over the lien of the
mortgage.  In  addition,  substantive  requirements  are imposed  upon  mortgage
lenders in connection  with the  origination and the servicing of mortgage loans
by numerous federal and some state consumer  protection laws. These laws include
the federal  Truth-in-Lending  Act, Real Estate Settlement Procedures Act, Equal
Credit  Opportunity  Act, Fair Credit Billing Act, Fair Credit Reporting Act and
related statutes.  These federal laws impose specific statutory liabilities upon
lenders who originate  mortgage loans and who fail to comply with the provisions
of the law. In some cases,  this liability may affect  assignees of the mortgage
loans.

         Generally,  Article 9 of the UCC  governs  foreclosure  on  cooperative
shares and the related  proprietary  lease or occupancy  agreement.  Some courts
have interpreted  section 9-504 of the UCC to prohibit a deficiency award unless
the creditor  establishes that the sale of the collateral (which, in the case of
a  Cooperative  Loan,  would be the shares of the  cooperative  and the  related
proprietary  lease or  occupancy  agreement)  was  conducted  in a  commercially
reasonable manner.

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

         The  Garn-St.  Germain Act also sets forth nine  specific  instances in
which a mortgage lender covered by the Garn-St.  Germain Act (including  federal
savings and loan  associations  and federal  savings  banks) may not  exercise a
due-on-sale clause, notwithstanding the fact that a transfer of the property may
have  occurred.  These  include  intra-family  transfers,  certain  transfers by
operation of law,  leases of fewer than three years and the creation of a junior
encumbrance.  Regulations  promulgated  under the  Garn-St.  Germain  Act by the
Federal Home Loan Bank Board as  succeeded  by the Office of Thrift  Supervision
(the "OTS"),  also  prohibit  the  imposition  of a prepayment  penalty upon the
acceleration  of a loan pursuant to a due-on-sale  clause.  Any inability of the
Depositor  to enforce  due-on-sale  clauses may affect the  average  life of the
Mortgage Loans and the number of Mortgage  Loans that may be  outstanding  until
maturity.

         Upon  foreclosure,  courts have imposed general  equitable  principles.
These equitable  principles are generally  designed to relieve the borrower from
the legal effect of his defaults under the loan documents. Examples

     
                                       36
<PAGE>


of judicial  remedies that have been  fashioned  include  requirements  that the
lender undertake  affirmative and expensive  actions to determine the causes for
the  borrower's  default and the  likelihood  that the borrower  will be able to
reinstate the loan. In some cases,  courts have  substituted  their judgment for
the lender's  judgment and have required that lenders  reinstate loans or recast
payment  schedules in order to  accommodate  borrowers  who are  suffering  from
temporary financial disability. In other cases, courts have limited the right of
the lender to foreclose  if the default  under the  mortgage  instrument  is not
monetary,  such as the borrower  falling to adequately  maintain the property or
the  borrower  executing  a  second  mortgage  or deed of  trust  affecting  the
property.  Finally, some courts have been faced with the issue of whether or not
federal or state constitutional  provisions  reflecting due process concerns for
adequate notice require that borrowers under deeds of trust or mortgages receive
notices in  addition  to the  statutory-prescribed  minimum.  For the most part,
these cases have upheld the notice  provisions as being reasonable or have found
that the sale by a trustee under a deed of trust,  or under a mortgage  having a
power of sale, does not involve sufficient state action to afford constitutional
protections to the borrower.

         The  standard  forms of  note,  mortgage  and  deed of trust  generally
contain provisions  obligating the borrower to pay a late charge if payments are
not timely made, and in some  circumstances  may provide for prepayment  fees or
penalties if the obligation is paid prior to maturity.  In certain states, there
are or may be specific  limitations upon late charges which a lender may collect
from a borrower for delinquent  payments.  Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.  Under the Agreement,  late charges (to the extent permitted by law and
not waived by the  Servicer)  will be  retained by the  Servicer  as  additional
servicing compensation.

         Adjustable  Rate Loans.  The laws of certain  states may  provide  that
mortgage notes relating to adjustable rate loans are not negotiable  instruments
under the UCC. In such event,  the Trustee will not be deemed to be a "holder in
due  course,"  within the  meaning of the UCC and may take such a mortgage  note
subject to certain  restrictions  on its  ability  to  foreclose  and to certain
contractual defenses available to a mortgagor.

         Environmental  Legislation.  Certain states impose a statutory lien for
associated  costs on  property  that is the  subject of a cleanup  action by the
state on  account  of  hazardous  wastes or  hazardous  substances  released  or
disposed of on the property.  Such a lien will  generally have priority over all
subsequent  liens on the  property  and, in certain of these  states,  will have
priority  over  prior  recorded  liens  including  the  lien of a  mortgage.  In
addition,  under  federal  environmental  legislation  and under  state law in a
number of states,  a secured party which takes a deed in lieu of  foreclosure or
acquires a mortgaged  property at a foreclosure  sale or assumes  active control
over the  operation or management of a property so as to be deemed an "owner" or
"operator"  of the  property  may be  liable  for the  costs  of  cleaning  up a
contaminated  site.  Although  such costs  could be  substantial,  it is unclear
whether  they  would be  imposed  on a  secured  lender  (such  as a  Trust)  to
homeowners.  In the event that title to a Mortgaged Property securing a Mortgage
Loan in a Trust was  acquired  by the Trust and cleanup  costs were  incurred in
respect of the Mortgaged Property,  the Trust might realize a loss if such costs
were required to be paid by the Trust.

Soldiers' and Sailors' Civil Relief Act

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

         Any shortfalls in interest  collections  resulting from  application of
the Relief Act could adversely affect Certificates.


   
                                       37
<PAGE>



                            LEGAL INVESTMENT MATTERS

         The  Certificates  may constitute  "mortgage  related  securities"  for
purposes of SMMEA,  so long as they are rated in one of the two  highest  rating
categories by the Rating Agency or Agencies identified in the related Prospectus
Supplement  and,  as such,  would  be legal  investments  for  persons,  trusts,
corporations,  partnerships, associations, business trusts and business entities
(including but not limited to state-chartered  savings banks,  commercial banks,
saving and loan  associations and insurance  companies,  as well as trustees and
state government  employee  retirement  systems) created pursuant to or existing
under the laws of the United  States or any State  (including  the  District  of
Columbia  and Puerto  Rico) whose  authorized  investments  are subject to State
regulation to the same extent that, under applicable law,  obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality  thereof  constitute legal investments for such entities.  Under
SMMEA,  in all  States  which  enacted  legislation  prior to  October  4,  1991
specifically  limiting the legal  investment  authority of any of such  entities
with respect to "mortgage related  securities," the Certificates will constitute
legal  investments for entities  subject to such  legislation only to the extent
provided in such legislation SMMEA provides,  however, that in no event will the
enactment  of any  such  legislation  affect  the  validity  of any  contractual
commitment to purchase,  bold or invest in any securities or require the sale or
over disposition of any securities,  so long as such contractual  commitment was
made  or  such   securities  were  acquired  prior  to  the  enactment  of  such
legislation.   Alaska,  Arkansas,  Colorado,  Connecticut,   Delaware,  Florida,
Georgia, Illinois, Kansas, Louisiana,  Maryland,  Michigan,  Missouri, Nebraska,
New Hampshire,  New York, North Carolina, Ohio, South Dakota, Utah, Virginia and
West  Virginia each enacted  legislation  overriding  the exemption  afforded by
SMMEA prior to the October 4, 1991 deadline.

         Institutions   whose   investment   activities  are  subject  to  legal
investment laws or regulations or review by certain  regulatory  authorities may
be subject to restrictions on investment in certain classes of the Certificates.
Any  financial   institution  which  is  subject  to  the  jurisdiction  of  the
Comptroller  of the  Currency,  the Board of  Governors  of the Federal  Reserve
System,  the FDIC,  the OTS, the NCUA or other  federal or state  agencies  with
similar authority should review any applicable rules, guidelines and regulations
prior  to  purchasing  the  certificates.  The  Federal  Financial  Institutions
Examination  Council,  for example, has issued a Supervisory Policy Statement on
Securities Activities effective February 10, 1992 (the "Policy Statement").  The
Policy  Statement  has been  adopted by the  Comptroller  of the  Currency,  the
Federal  Reserve  Board,  the FDIC and the OTS with  respect  to the  depository
institutions  that they  regulate.  The Policy  Statement  prohibits  depository
institutions from investing in certain  "high-risk  mortgage  securities" except
under limited circumstances,  and sets forth certain investment practices deemed
to be unsuitable for regulated  institutions.  The NCUA issued final regulations
effective  December 2, 1991 that  restrict  and in some  instances  prohibit the
investment  by  federal  credit  unions in  certain  types of  mortgage  related
securities.

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

         Investors  should  consult  their own  legal  advisors  in  determining
whether and to what extent the  Certificates  constitute  legal  investments for
such investors.


                              ERISA CONSIDERATIONS

         ERISA imposes  requirements  on employee  benefit plans (and on certain
other  retirement  plans  and  arrangements,   including  individual  retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts  in  which  such  plans,   accounts  or   arrangements   are  invested)
(collectively, "Plans") subject to ERISA and on persons who are fiduciaries with
respect to such Plans.  Among other  things,  ERISA  requires that the assets of
Plans be held in trust and that the trustee, or other duly authorized fiduciary,
have exclusive authority and discretion to manage and control the assets of such
Plans. ERISA also imposes certain duties on persons who

  
                                       38
<PAGE>


are fiduciaries of Plans. Under ERISA, any person who exercises any authority or
control  respecting  the  management or  disposition  of the assets of a Plan is
considered  to be a fiduciary of such Plan  (subject to certain  exceptions  not
here relevant).  In addition to the imposition of general fiduciary standards of
investment  prudence  and  diversification,  ERISA  prohibits  a broad  range of
transactions  involving Plan assets and persons  ("Parties in Interest")  having
certain specified  relationships to a Plan and imposes  additional  prohibitions
where Parties in Interest are fiduciaries with respect to such Plan.

         The  United   States   Department  of  Labor  (the  "DOL")  has  issued
regulations  concerning the definition of what constitutes the assets of a Plan.
(DOL Reg Section 2510.3-101).  Under this regulation,  the underlying assets and
properties of  corporations,  partnerships and certain other entities in which a
Plan makes an "equity"  investment  could be deemed for  purposes of ERISA to be
assets  of the  investing  Plan in  certain  circumstances.  In such  case,  the
fiduciary  making  such an  investment  for the  Plan  could be  deemed  to have
delegated his or her asset management responsibility,  and the underlying assets
and  properties  could be subject to ERISA  reporting  and  disclosure.  Certain
exceptions to the regulation may apply in the case of a Plan's investment in the
Certificates,   but  the  Depositor  cannot  predict  in  advance  whether  such
exceptions  apply  due to  the  factual  nature  of the  conditions  to be  met.
Accordingly,  because the Mortgage  Loans may be deemed Plan assets of each Plan
that purchases  Certificates,  an investment in the Certificates by a Plan might
give rise to a prohibited  transaction  under ERISA  Sections 406 and 407 and be
subject  to an  excise  tax  under  Code  Section  4975  unless a  statutory  or
administrative exemption applies.

         DOL  Prohibited  Transaction  Exemption  83-1 ("PTE 83-1") exempts from
ERISA's  prohibited  transaction  rules  certain  transactions  relating  to the
operation of residential  mortgage investment trusts and the purchase,  sale and
holding of "mortgage pool pass-through  certificates" in the initial issuance of
such certificates. PTE 83-1 permits, subject to certain conditions, transactions
which might  otherwise be prohibited  between Plans and Parties in Interest with
respect to those Plans involving the origination, maintenance and termination of
mortgage pools consisting of mortgage loans secured by first or second mortgages
or deeds of trust on single-family residential property, and the acquisition and
holding of certain  mortgage  pool  pass-through  certificates  representing  an
interest in such mortgage pools by PTE.

         PTE 83-1 sets forth three  general  conditions  which must be satisfied
for any  transaction  to be eligible for  exemption:  (i) the  maintenance  of a
system of  insurance  or other  protection  for the  pooled  mortgage  loans and
property securing such loans, and for indemnifying  Owners against reductions in
pass-through  payments due to property damage or defaults in loan payments in an
amount not less than the  greater  of one  percent  of the  aggregate  principal
balance of all covered  pooled  mortgage  loans or the principal  balance of the
largest  covered pooled  mortgage loan, (ii) the existence of a pool trustee who
is not an affiliate of the sponsor,  and (iii) a limitation on the amount of the
payments retained by the pool sponsor,  together with other funds inuring to its
benefit, to not more than adequate  consideration for selling the mortgage loans
plus reasonable compensation for services provided by the pool sponsor.

         Although   the  Trustee  for  any  series  of   Certificates   will  be
unaffiliated  with the  Depositor,  there can be no assurance that the system of
insurance or subordination will meet the general or specific conditions referred
to above. In addition,  the nature of a Trust's assets or the characteristics of
one or more classes of the related  series of  Certificates  may not be included
within  the scope of PTE 83-1 or any other  class  exemption  under  ERISA.  The
Prospectus  Supplement will provide  additional  information with respect to the
application of ERISA and the Code to the related Certificates.

         Several underwriters of mortgage-backed securities have applied for and
obtained ERISA  prohibited  transactions  exemptions  which are in some respects
broader  than  PTE  83-1.  Such  exemptions  can only  apply to  mortgage-backed
securities which,  among other conditions,  are sold in an offering with respect
to which such underwriter serves as the sole or a managing underwriter,  or as a
selling or placement agent.  Several other underwriters have applied for similar
exemptions.   If  such  an  exemption   might  be  applicable  to  a  series  of
Certificates, the related Prospectus Supplement will refer to such possibility.

         Each Plan  fiduciary  who is  responsible  for  making  the  investment
decisions  whether to purchase or commit to  purchase  and to hold  Certificates
must make its own determination as to whether the general and the specific

             
                                       39
<PAGE>


conditions  of PTE 83-1 have been  satisfied  or as to the  availability  of any
other  prohibited   transaction  exemptions  Each  Plan  fiduciary  should  also
determine whether,  under the general fiduciary standards of investment prudence
and  diversification,  an investment in the  Certificates is appropriate for the
Plan,  taking into  account the  overall  investment  policy of the Plan and the
composition of the Plan's investment portfolio.

         Any Plan  proposing to invest in  Certificates  should consult with its
counsel to confirm that such  investment  will not result in a prohibited  trans
action and will satisfy the other requirements of ERISA and the Code.


   
                        FEDERAL INCOME TAX CONSEQUENCES

         The  following  is based upon the  opinion  of Arter & Hadden,  special
counsel  to the  Depositor  with  respect  to the  material  federal  income tax
consequences  of the purchase,  ownership and disposition of  Certificates.  The
discussion below does not purport to address all federal income tax consequences
that may be applicable to particular categories of investors,  some of which may
be subject to special rules.  The  authorities on which this discussion is based
are  subject  to change or  differing  interpretations,  and any such  change or
interpretation   could  apply   retroactively.   This  discussion  reflects  the
applicable  provisions of the Code including recent amendments under the Omnibus
Budget  Reconciliation  Act of  1993  ("OBRA"),  as well  as  final  regulations
concerning  REMICs (the "REMIC  Regulations")  promulgated on December 23, 1992,
and final  regulations  under  Sections  1271  through 1273 and 1275 of the Code
concerning  debt   instruments   promulgated  on  January  27,  1994  (the  "OID
Regulations").  The  Depositor  intends to rely on the OID  Regulations  for all
Certificates offered pursuant to this Prospectus;  however,  investors should be
aware that the OID Regulations do not adequately address certain issues relevant
to prepayable  securities,  such as the  Certificates.  Investors should consult
their own tax advisors in determining  the federal,  state,  local and any other
tax  consequences  to  them  of  the  purchase,  ownership  and  disposition  of
Certificates.  The Prospectus  Supplement for each series of  Certificates  will
discuss any special tax consideration applicable to any class of Certificates of
such series, and the discussion below is qualified by any such discussion in the
related Prospectus Supplement.
    

         For  purposes  of  this  opinion,   where  the  applicable   Prospectus
Supplement  provides  for a fixed  retained  yield with  respect to the Mortgage
Assets  underlying a series of  Certificates,  references to the Mortgage Assets
will be deemed to refer to that portion of the Mortgage Assets held by the Trust
which does not include the fixed retained yield.

Federal Income Tax Consequences For REMIC Certificates

         General.  With  respect  to a  particular  series of  Certificates,  an
election  may be made to treat  the Trust or one or more  trusts  or  segregated
pools of assets therein as one or more REMICs within the meaning of Code Section
860D.  A Trust or a portion  or  portions  thereof as to which one or more REMIC
elections  will be made will be referred to as a "REMIC  Pool." For  purposes of
this  discussion,  Certificates  of a  series  as to  which  one or  more  REMIC
elections are made are referred to as "REMIC  Certificates"  and will consist of
one or more  classes  of  "Regular  Certificates"  and one  class  of  "Residual
Certificates" in the case of each REMIC Pool.  Qualification as a REMIC requires
ongoing compliance with certain conditions. With respect to each series of REMIC
Certificates,  Arter & Hadden, special counsel to the Depositor, has advised the
Depositor  that in their  opinion,  assuming  (i) the  making of an  appropriate
election,  (ii)  compliance  with the  Agreement and (iii)  compliance  with any
changes in the law, including any amendments to the Code or applicable  Treasury
regulations  thereunder,  each REMIC Pool will  qualify as a REMIC and that if a
Trust  qualifies  as a REMIC,  the tax  consequences  to the  Owners  will be as
described below. In such case, the Regular Certificates will be considered to be
"regular  interests" in the REMIC Pool and generally will be treated for federal
income tax purposes as if they were newly originated debt  instruments,  and the
Residual Certificates will be considered to be "residual interests" in the REMIC
Pool. The Prospectus  Supplement for each series of  Certificates  will indicate
whether one or more REMIC  elections  with respect to the related  Trust will be
made,  in which event  references  to "REMIC" or "REMIC  Pool"  herein  shall be
deemed to refer to each such REMIC Pool.


               
                                       40
<PAGE>


         Status  of  REMIC  Certificates.  REMIC  Certificates  held by a mutual
savings  bank  or  a  domestic   building  and  loan   association   (a  "Thrift
Institution")  will  constitute  "qualifying  real  property  loans"  within the
meaning of Code Section  593(d)(1) in the same proportion that the assets of the
REMIC Pool would be so treated.  REMIC  Certificates held by a domestic building
and loan association will constitute "a regular or residual interest in a REMIC"
within the meaning of Code Section  7701(a)  (19)(C) (xi) in the same proportion
that the  assets of the REMIC  Pool  would be  treated  as "loans  secured by an
interest in real property" within the meaning of Code Section  7701(a)(19)(C)(v)
or as other assets described in Code Section 7701(a)(19)(C).  REMIC Certificates
held by a real estate  investment  trust (a "REIT") will constitute "real estate
assets"  within the meaning of Code  Section  856(c)(5)(A),  and interest on the
REMIC  Certificates  will be  considered  "interest  on  obligations  secured by
mortgages on real property or on interests in real property"  within the meaning
of Code Section 856(c)(3)(B) in the same proportion that, for both purposes, the
assets of the REMIC Pool would be so treated. If at all times 95% or more of the
assets of the REMIC Pool constitute  qualifying  assets for Thrift  Institutions
and REITs, the REMIC  Certificates will be treated entirely as qualifying assets
for such entities. Moreover, the REMIC Regulations provide that, for purposes of
Code Sections 593(d)(1) and 856(c)(5)(A),  payments of principal and interest on
the Mortgage Assets that are reinvested pending distribution to holders of REMIC
Certificates,  constitute  qualifying assets for such entities.  Where two REMIC
Pools  are part of a tiered  structure  they  will be  treated  as one REMIC for
purposes of the tests described above respecting asset ownership of more or less
than 95%.  Notwithstanding  the foregoing,  however,  REMIC income received by a
REIT  owning a  residual  interest  in a REMIC  Pool could be treated in part as
non-qualifying  REIT income if the REMIC Pool holds Mortgage Assets with respect
to which income is contingent on mortgagor profits or property appreciation.  In
addition,  if the assets of the REMIC include buy-down  Mortgage  Assets,  it is
possible  that the  percentage  of such  assets  constituting  "qualifying  real
property  loans" or "loans secured by an interest in real property" for purposes
of Code Sections 593(d)(1) and 7701(a)(19)(C)(v),  respectively, may be required
to be reduced by the amount of the related  buy-down funds.  REMIC  Certificates
held  by  a  regulated  investment  company  will  not  constitute   "government
securities"   within  the  meaning  of  Code  Section   851(b)(4)(A)(i).   REMIC
Certificates held by certain financial institutions will constitute an "evidence
of  indebtedness"   within  the  meaning  of  Code  Section   582(c)(i).   REMIC
Certificates  representing  interests  in  obligations  secured by  manufactured
housing treated as single family residences under Code Section 25(e)(10) will be
considered  interests  in  "qualified  mortgages"  as  defined  in Code  Section
860E(a)(3).

         Qualification  as a REMIC.  In order for the REMIC Pool to qualify as a
REMIC,  there must be ongoing  compliance on the part of the REMIC Pool with the
requirements  set forth in the Code.  The REMIC Pool must fulfill an asset test,
which  requires that no more than a de minimis amount of the assets of the REMIC
Pool, as of the close of the third calendar month  beginning  after the Delivery
Date (which for purposes of this discussion is the date of issuance of the REMIC
Certificates)  and at all times  thereafter,  may  consist of assets  other than
"qualified mortgages" and "permitted investments." The REMIC Regulations provide
a "safe harbor"  pursuant to which the de minimis  requirement will be met if at
all times the aggregate adjusted basis of any nonqualified  assets (i.e., assets
other than qualified mortgages and permitted investments) is less than 1% of the
aggregate adjusted basis of all the REMIC Pool's assets.

         If a REMIC Pool fails to comply with one or more of the requirements of
the Code for REMIC status  during any taxable  year,  the REMIC Pool will not be
treated  as  a  REMIC  for  such  year  and  thereafter.   In  this  event,  the
classification  of the REMIC Pool for federal  income tax purposes is uncertain.
The REMIC Pool might be entitled to treatment as a grantor trust under the rules
described in "Federal Income Tax  Consequences  for  Certificates as to Which No
REMIC Election Is Made." In that case, no  entity-level  tax would be imposed on
the REMIC Pool.  Alternatively,  the  Regular  Certificates  may  continue to be
treated as debt instruments for federal income tax purposes;  but the REMIC Pool
could be treated  as a taxable  mortgage  pool (a  "TMP").  If the REMIC Pool is
treated  as a TMP,  any  residual  income of the  REMIC  Pool  (income  from the
Mortgage Assets less interest and original issue discount  expense  allocable to
the  Regular  Certificates  and any  administrative  expenses of the REMIC Pool)
would be subject to corporate  income tax at the REMIC Pool level.  On the other
hand, an entity with multiple classes of ownership interests may be treated as a
separate  association taxable as a corporation under Treasury  regulations,  and
the Regular  Certificates may be treated as equity interests therein.  The Code,
however,  authorizes the Treasury  Department to issue  regulations that address
situations  where  failure  to meet one or more of the  requirements  for  REMIC
status occurs inadvertently and in good faith, and disqualification of the REMIC
Pool would occur absent regulatory relief.  Investors should be aware,  however,
that the Conference Committee

                      
                                       41
<PAGE>


Report to the Tax Reform Act of 1986 (the "1986 Act")  indicates that the relief
may be  accompanied  by sanctions,  such as the imposition of a corporate tax on
all or a portion of the REMIC Pool's  income for the period of time in which the
requirements for REMIC status are not satisfied.

Taxation of Regular Certificates

         General. Payments received by holders of Regular Certificates generally
should be accorded the same tax treatment under the Code as payments received on
ordinary taxable  corporate debt  instruments.  In general,  interest,  original
issue discount and market discount on a Regular  Certificate  will be treated as
ordinary  income  to  a  holder  of  the  Regular   Certificate   (the  "Regular
Certificateholder")  as  they  accrue,  and  principal  payments  on  a  Regular
Certificate  will be treated as a return of capital to the extent of the Regular
Certificateholder's  basis in the Regular Certificate allocable thereto. Regular
Certificateholders  must use the  accrual  method of  accounting  with regard to
Regular  Certificates,  regardless of the method of accounting otherwise used by
such Regular Certificateholders.

         Original  Issue  Discount.  Regular  Certificates  may be  issued  with
"original issue discount" within the meaning of Code Section 1273(a). Holders of
any class of Regular  Certificates having original issue discount generally must
include  original  issue  discount  in ordinary  income for  federal  income tax
purposes as it accrues, in accordance with a constant interest method that takes
into  account the  compounding  of  interest,  in advance of receipt of the cash
attributable  to such  income.  The  Depositor  anticipates  that the  amount of
original issue discount required to be included in a Regular Certificateholder's
income in any taxable year will be computed as described below.

         Each Regular  Certificate  (except to the extent  described  below with
respect to a Regular Certificate on which distributions of principal are made in
a single  installment  or upon an  earlier  distribution  by lot of a  specified
principal  amount upon the request of a Regular  Certificateholder  or by random
lot (a "Retail  Class  Certificate"))  will be  treated as a single  installment
obligation for purposes of determining the original issue discount includible in
a Regular  Certificateholder's  income.  The  total  amount  of  original  issue
discount on a Regular  Certificate is the excess of the "stated redemption price
at maturity" of the Regular  Certificate over its "issue price." The issue price
of a Regular  Certificate  is the first price at which a  substantial  amount of
Regular  Certificates of that class are first sold to the public.  The Depositor
will  determine  original  issue  discount  by  including  the amount paid by an
initial Regular  Certificateholder for accrued interest that relates to a period
prior to the issue  date of the  Regular  Certificate  in the  issue  price of a
Regular  Certificate and will include in the stated redemption price at maturity
any  interest  paid on the first  Payment  Date to the extent  such  interest is
attributable  to a period in excess of the number of days between the issue date
and such first  Payment  Date.  The stated  redemption  price at  maturity  of a
Regular Certificate always includes the original principal amount of the Regular
Certificate,  but generally will not include distributions of stated interest if
such interest  distributions  constitute  "qualified stated interest." Qualified
stated interest generally means stated interest that is unconditionally  payable
in cash or in  property  (other  than debt  instruments  of the issuer) at least
annually at (i) a single fixed rate,  (ii) one or more qualified  floating rates
(as  described  below),  (iii) a fixed rate  followed  by one or more  qualified
floating rates, (iv) a single objective rate (as described below) or (v) a fixed
rate and an objective  rate that is a qualified  inverse  floating rate. The OID
Regulations state that interest payments are  unconditionally  payable only if a
late payment or nonpayment  is expected to be penalized or  reasonable  remedies
exist to compel  payment.  Certain  debt  securities  may  provide  for  default
remedies in the event of late payment or nonpayment of interest. The interest on
such debt securities will be  unconditionally  payable and constitute  qualified
stated interest, not OID. However,  absent clarification of the OID Regulations,
where debt securities do not provide for default remedies, the interest payments
will be included in the debt security's  stated redemption price at maturity and
taxed as OID. Any stated interest in excess of the qualified  stated interest is
included in the stated  redemption price at maturity.  If the amount of original
issue discount is "de minimis" as described  below, the amount of original issue
discount is treated as zero,  and all stated  interest  is treated as  qualified
stated interest.  Distributions of interest on Regular Certificates with respect
to which  deferred  interest  will accrue may not  constitute  qualified  stated
interest,  in which case the stated redemption price at maturity of such Regular
Certificates  includes  all  distributions  of  interest  as well  as  principal
thereon.  Moreover, if the interval between the issue date and the first Payment
Date on a Regular  Certificate  is longer than the interval  between  subsequent
Payment  Dates (and  interest  paid on the first Payment Date is less than would
have been  earned  if the  stated  interest  rate were  applied  to  outstanding
principal during each day in such interval),  the stated interest  distributions
on such Regular  Certificate  technically  do not  constitute  qualified  stated
interest. In such case a special

                                       
                                       42
<PAGE>


rule,  applying  solely for the purpose of  determining  whether  original issue
discount is de minimis,  provides that the interest shortfall for the long first
period (i.e., the interest that would have been earned if interest had been paid
on the first Payment Date for each day the Regular  Certificate was outstanding)
is treated as made at a fixed rate if the value of the rate on which the payment
is based is adjusted in a  reasonable  manner to take into account the length of
the interval.  Regular  Certificateholders should consult their own tax advisors
to  determine  the issue  price and stated  redemption  price at  maturity  of a
Regular Certificate.

         Under  a  de  minimis  rule,  original  issue  discount  on  a  Regular
Certificate  will be considered to be zero if such  original  issue  discount is
less than  0.25% of the  stated  redemption  price at  maturity  of the  Regular
Certificate   multiplied  by  the  weighted  average  maturity  of  the  Regular
Certificate.  For this purpose, the weighted maturity of the Regular Certificate
is computed as the sum of the amounts  determined by  multiplying  the number of
full years (i.e.,  rounding  down partial  years) from the issue date until each
distribution in reduction of stated redemption price at maturity is scheduled to
be made by a fraction, the numerator of which is the amount of each distribution
included in the stated  redemption price at maturity of the Regular  Certificate
and the denominator of which is the stated  redemption  price at maturity of the
Regular Certificate. Although currently unclear, it appears that the schedule of
such  distributions  should be determined in accordance with the assumed rate of
prepayment of the Mortgage Assets and the anticipated reinvestment rate, if any,
relating  to  the  Regular  Certificates  (the  "Prepayment  Assumption").   The
Prepayment  Assumption with respect to a series of Regular  Certificates will be
set forth in the related Prospectus Supplement.  The holder of a debt instrument
includes  any de minimis  original  issue  discount in income pro rata as stated
principal payments are received.

         Of  the  total  amount  of  original   issue   discount  on  a  Regular
Certificate,  the  Regular  Certificateholder  generally  must  include in gross
income for any taxable year the sum of the "daily  portions," as defined  below,
of the original  issue  discount on the Regular  Certificate  accrued  during an
accrual period for each day on which he holds the Regular Certificate, including
the date of purchase but  excluding the date of  disposition.  Although not free
from doubt, the Depositor  intends to treat the monthly period ending on the day
before each Payment Date as the accrual  period,  rather than the monthly period
corresponding  to the  prior  calendar  month.  With  respect  to  each  Regular
Certificate,  a  calculation  will be made of the original  issue  discount that
accrues during each  successive  full accrual period (or shorter period from the
date of original  issue) that ends on the day before the related Payment Date on
the Regular Certificate.  For a Regular Certificate,  original issue discount is
to be calculated initially based on a schedule of maturity dates that takes into
account the level of prepayments and an anticipated  reinvestment  rate that are
most  likely  to  occur,  which  is  expected  to be  based  on  the  Prepayment
Assumption.  The original issue discount accruing in a full accrual period would
be the excess,  if any,  of (i) the sum of (a) the  present  value of all of the
remaining  distributions to be made on the Regular  Certificate as of the end of
that  accrual  period  that are  included in the  Regular  Certificate's  stated
redemption  price at  maturity  and (b) the  distributions  made on the  Regular
Certificate  during  the  accrual  period  that  are  included  in  the  Regular
Certificate's  stated  redemption price at maturity over (ii) the adjusted issue
price of the Regular  Certificate  at the beginning of the accrual  period.  The
present  value  of the  remaining  distributions  referred  to in the  preceding
sentence  is  calculated  based on (i) the  yield  to  maturity  of the  Regular
Certificate at the issue date, (ii) events (including  actual  prepayments) that
have occurred  prior to the end of the accrual  period and (iii) the  Prepayment
Assumption.   For  these  purposes,  the  adjusted  issue  price  of  a  Regular
Certificate at the beginning of any accrual period equals the issue price of the
Regular  Certificate,  increased  by the  aggregate  amount  of  original  issue
discount  with  respect to the  Regular  Certificate  that  accrued in all prior
accrual  periods  and  reduced by the amount of  distributions  included  in the
Regular  Certificate's stated redemption price at maturity that were made on the
Regular  Certificate in such prior period.  The original issue discount accruing
during any accrual period (as determined in this paragraph) will then be divided
by the number of days in the period to determine  the daily  portion of original
issue discount for each day in the period.

         Under the method  described above, the daily portions of original issue
discount  required  to be  included  in income  by a  Regular  Certificateholder
generally  will  increase  to  take  into  account  prepayments  on the  Regular
Certificates  as a result of prepayments  on the Mortgage  Assets or that exceed
the Prepayment  Assumption,  and generally will decrease (but not below zero for
any period) if the prepayments are slower than the Prepayment Assumption. In the
event of a change  in  circumstances  that does not  result  in a  substantially
contemporaneous  pro rata  prepayment,  the yield and  maturity  of the  Regular
Certificates are  redetermined by treating the Regular  Certificates as reissued
on the date of the change for an amount equal to the adjusted issue price of the
Regular

                
                                       43
<PAGE>


Certificates.  To the extent specified in the applicable Prospectus  Supplement,
an increase in  prepayments  on the Mortgage  Assets with respect to a series of
Regular  Certificates  can result in both a change in the  priority of principal
payments with respect to certain classes of Regular  Certificates  and either an
increase or decrease in the daily  portions  of  original  issue  discount  with
respect to such Regular Certificates.

         A purchaser of a Regular  Certificate at a price greater than the issue
price also will be required to include in gross income the daily portions of the
original  issue  discount on the  Regular  Certificate.  With  respect to such a
purchaser,  the daily portion for any day is reduced by the amount that would be
the daily portion for such day (computed in accordance  with the rules set forth
above)  multiplied by a fraction,  the numerator of which is the amount, if any,
by which the price paid by such  purchaser for the Regular  Certificate  exceeds
the sum of the issue price and the aggregate  amount of original  issue discount
that would have been includible in the gross income of an original holder of the
Regular  Certificate  who purchased the Regular  Certificate at its issue price,
less  any  prior  distributions  included  in the  stated  redemption  price  at
maturity, and the denominator of which is the sum of the daily portions for such
Regular Certificate  (computed in accordance with the rules set forth above) for
all days  after  the  date of  purchase  and  ending  on the  date on which  the
remaining principal amount of such Regular Certificate is expected to be reduced
to zero under the Prepayment Assumption.

         A  Certificateholder  may elect to include  in gross  income all stated
interest,  original issue discount,  de minimis original issue discount,  market
discount  (as  described  below  under  "Market  Discount"),  de minimis  market
discount and unstated  interest (as adjusted for any amortizable bond premium or
acquisition  premium)  currently  as it  accrues  using  the  constant  yield to
maturity  method.  If this election is made, the holder is treated as satisfying
the  requirements  for making the  elections  with  respect to  amortization  of
premium  and current  inclusion  of market  discount,  each as  described  under
"Premium" and "Market Discount" below.

         Variable Rate Regular  Certificates.  Regular  Certificates may provide
for interest based on a variable rate. The OID Regulations provide special rules
for  variable  rate  instruments  that  meet  three  requirements.   First,  the
noncontingent  principal payments may not exceed the instrument's issue price by
more than a specified  amount equal to the lesser of (i) .015  multiplied by the
product of the total noncontingent payments and the weighted average maturity or
(ii) 15% of the total noncontingent  principal payments.  Second, the instrument
must provide for stated  interest  (compounded or paid at least annually) at (i)
one or more qualified  floating rates,  (ii) a single fixed rate followed by one
or more qualified floating rates, (iii) a single objective rate or (iv) a single
fixed rate and a single  objective  rate that is a  qualified  inverse  floating
rate.  Third,  the instrument must provide that each qualified  floating rate or
objective  rate in effect during an accrual  period is set at a current value of
that rate (one  occurring in the  interval  beginning  three  months  before and
ending one year after the rate is first in effect on the Regular Certificate). A
rate is a qualified  floating rate if  variations in the rate can  reasonably be
expected to measure  contemporaneous  variations  in the cost of newly  borrowed
funds. Generally,  neither (i) a multiple of a qualified floating rate in excess
of a fixed  multiple  that is  greater  than  zero but not more  than  1.35 (and
increased  or  decreased by a fixed rate) nor (ii) a cap or floor that is likely
to cause the interest rate on a Regular  Certificate to be significantly less or
more than the overall expected return on the Regular Certificate is considered a
qualified  floating  rate.  An objective  rate is a rate based on changes in the
price of actively  traded property or an index of such prices or is a rate based
on (including  multiples of) one or more qualified  floating rates. An objective
rate is a qualified  inverse  floating rate if the rate is equal to a fixed rate
minus a qualified  floating rate and  variations in such rate can  reasonably be
expected to reflect  inversely  contemporaneous  variations in the cost of newly
borrowed  funds.  A rate  will  not be an  objective  rate  if it is  reasonably
expected  that the average rate during the first half of the  instrument's  term
will be  significantly  more or less than the average rate in the final term. An
objective  rate must be determined  according to a single  formula that is fixed
throughout the term of the Regular  Certificate.  Stated  interest on a variable
rate  debt   instrument  is  qualified   stated  interest  if  the  interest  is
unconditionally payable in cash or property at least annually.

         In general,  the determination of original issue discount and qualified
stated  interest on a variable rate debt  instrument  is made by converting  the
debt  instrument into a fixed rate debt instrument and then applying the general
original issue discount rules described  above to the instrument.  If a variable
rate debt instrument provides for stated interest at a single qualified floating
rate or objective rate, all stated interest is qualified stated interest and the
amount of original  issue  discount,  if any,  is  determined  by  assuming  the
variable rate is a fixed rate equal to (a)

                                  
                                       44
<PAGE>


in the case of a qualified  floating or inverse  floating rate, the value, as of
the issue date, of the qualified  floating  inverse  floating rate or (b) in the
case of an objective  rate (other than a qualified  inverse  floating  rate),  a
fixed rate that  reflects  the yield that is  reasonably  expected  for the debt
instrument. For all other variable rate debt instruments, the amount of interest
and original issue discount  accruals are determined  using the following steps.
First, a fixed rate  substitute for each variable rate under the debt instrument
is determined.  In general,  the fixed rate  substitute is a fixed rate equal to
the rate of the applicable  type of variable rate as of the issue date.  Second,
an equivalent  fixed rate debt  instrument is  constructed  using the fixed rate
substitute(s)  in lieu  of the  variable  rates  and  keeping  all  other  terms
identical.  Third,  the amount of qualified  stated  interest and original issue
discount  with  respect  to  the  equivalent  fixed  rate  debt  instrument  are
determined under the rules for fixed rate debt instruments. Finally, appropriate
adjustments  for actual variable rates are made during the term by increasing or
decreasing  the qualified  stated  interest to reflect the amount  actually paid
during the applicable  accrual period as compared to the interest  assumed to be
accrued or paid under the equivalent fixed rate debt instrument.  If there is no
qualified stated interest under the equivalent  fixed rate debt instrument,  the
adjustment is made to the original issue discount for the period.

         Where the issue price of a Regular  Certificate  exceeds  the  original
principal amount of the Regular  Certificate,  it appears  appropriate to reduce
the ordinary income reportable for an accrual period by a portion of such excess
in a manner similar to the amortization of premium on the constant yield method.
Under  proposed   regulations  (the  "contingent   payment  rules"),  a  Regular
Certificate that provides for (i) non-contingent  payments greater than or equal
to its  issue  price  and (ii) one or more  contingent  payments  determined  by
reference to the value of publicly  traded stock,  securities,  commodities,  or
other  publicly  traded  property must be divided into its  component  parts for
purposes of performing  original issue discount  calculations  (and possibly for
other federal income tax purposes as well).  The  non-contingent  portion of the
Regular  Certificate  would be treated as a debt  instrument,  and the  original
issue discount  accruals on that portion would be computed in the same manner as
with any non-contingent  debt instrument.  The issue price of the non-contingent
portion would be that portion of the issue price of the Regular Certificate that
reflects the right to receive the  non-contingent  payments,  determined  in the
same  manner  as if the  separate  non-contingent  debt  instrument  were a debt
instrument  issued as part of an investment  unit. The contingent  components of
the Regular  Certificate  would constitute  options or other property rights and
would be taxed as if issued as a separate  instrument.  No  accrual of  original
issue discount generally would be required with respect to such components under
the contingent payment rules.  Accordingly,  the rate at which income is accrued
by a Certificateholder may vary depending on whether the original issue discount
rules or the  contingent  payment  rules  apply to  certain  variable  rate debt
instruments.

         Market  Discount.  A  purchaser  of a Regular  Certificate  also may be
subject to the market  discount rules of Code Sections 1276 through 1278.  Under
these sections and the principles  applied by the OID Regulations in the context
of  original  issue  discount,  "market  discount"  is the  amount  by  which  a
subsequent  purchaser's initial basis in the Regular Certificate (i) is exceeded
by the stated redemption price at maturity of the Regular Certificate or (ii) in
the case of a Regular  Certificate having original issue discount,  is exceed by
the sum of the issue price of such Regular  Certificate  plus any original issue
discount  that  would have  previously  accrued  thereon if held by an  original
Regular  Certificateholder  (who purchased the Regular  Certificate at its issue
price),  in either  case less any prior  distributions  included  in the  stated
redemption  price  at  maturity  of such  Regular  Certificate.  Such  purchaser
generally  will be required to  recognize  accrued  market  discount as ordinary
income as distributions includible in the stated redemption price at maturity of
such  Regular  Certificate  are  received  in an amount not  exceeding  any such
distribution.  That  recognition  rule would  apply  regardless  of whether  the
purchaser is a cash-basis or accrual-basis  taxpayer. Such market discount would
accrue in a manner to be provided in Treasury  regulations  and should take into
account the Prepayment  Assumption.  The Conference Committee Report to the 1986
Act provides that until such regulations are issued,  such market discount would
accrue either (i) on the basis of a constant  interest rate or (ii) in the ratio
of stated  interest  allocable to the relevant period to the sum of the interest
for such period plus the remaining  interest as of the end of such period, or in
the case of a Regular  Certificate  issued with original issue discount,  in the
ratio of original issue discount  accrued for the relevant  period to the sum of
the original issue discount accrued for such period plus the remaining  original
issue discount as of the end of such period.  Such purchaser also generally will
be  required to treat a portion of any gain on a sale or exchange of the Regular
Certificate as ordinary income to the extent of the market  discount  accrued to
the date of  disposition  under one of the foregoing  methods,  less any accrued
market discount previously reported as ordinary

          
                                       45
<PAGE>


income as partial  distributions in reduction of the stated  redemption price at
maturity were received.  Such purchaser will be required to defer deduction of a
portion of the excess of the interest paid or accrued on  indebtedness  incurred
to  purchase  or carry a Regular  Certificate  over the  interest  distributable
thereon.  The  deferred  portion of such  interest  expense in any taxable  year
generally will not exceed the accrued market discount on the Regular Certificate
for such year. Any such deferred  interest expense is, in general,  allowed as a
deduction not later than the year in which the related market discount income is
recognized or the Regular  Certificate  is disposed of. As an alternative to the
inclusion  of market  discount  in income on the  foregoing  basis,  the Regular
Certificateholder may elect to include market discount in income currently as it
accrues  in  all  market   discount   instruments   acquired  by  such   Regular
Certificateholder in that taxable year or thereafter, in which case the interest
deferral rule will not apply. In Revenue  Procedure  92-67, the Internal Revenue
Service set forth  procedures  for  taxpayers  (1)  electing  under Code Section
1278(b) to include market discount in income currently, (2) electing under rules
of Code Section  1276(b) to use a constant  interest  rate to determine  accrued
market  discount on a bond where the holder of the bond is required to determine
the  amount  of  accrued  market  discount  at a  time  prior  to  the  holder's
disposition of the bond, and (3) requesting  consent to revoke an election under
Code Section 1278(b).

         By analogy to the OID  Regulations,  market  discount with respect to a
Regular  Certificate  will be considered  to be zero if such market  discount is
less than 0.25% of the  remaining  stated  redemption  price at maturity of such
Regular  Certificate  multiplied by the weighted average maturity of the Regular
Certificate  (determined as described  above under  "Original  Issue  Discount")
remaining  after the date of purchase.  Treasury  regulations  implementing  the
market discount rules have not yet been issued,  and therefore  investors should
consult their own tax advisors  regarding the application of these rules as well
as the advisability of making any of the elections with respect thereto.

         Premium.  A Regular  Certificate  purchased  at a cost greater than its
remaining  stated  redemption  price at maturity  generally is  considered to be
purchased  at a premium.  If the Regular  Certificateholder  holds such  Regular
Certificate  as a "capital  asset" within the meaning of Code Section 1221,  the
Regular  Certificateholder  may elect under Code  Section  171 to amortize  such
premium  under a constant  yield method that reflects  compounding  based on the
interval between payments on the Regular Certificates. This election, once made,
applies to all  obligations  held by the taxpayer at the  beginning of the first
taxable year to which such section  applies and to all taxable debt  obligations
thereafter acquired and is binding on such taxpayer in all subsequent years. The
Conference  Committee  Report to the 1986 Act indicates a  Congressional  intent
that the same rules that apply to the accrual of market  discount on installment
obligations will also apply to amortizing bond premium under Code Section 171 on
installment obligations such as the Regular Certificates, although it is unclear
whether the  alternatives to the constant  interest method described above under
"Market  Discount"  are  available.  Except as  otherwise  provided  in Treasury
regulations  yet to be issued  amortizable  bond  premium  will be treated as an
offset to  interest  income on a Regular  Certificate  rather than as a separate
deduction  item.  Purchasers  who pay a premium for their  Regular  Certificates
should consult their tax advisors regarding the election to amortize premium and
the method to be employed.

         Sale   or   Exchange   of   Regular   Certificates.    If   a   Regular
Certificateholder  sells  or  exchanges  a  Regular  Certificate,   the  Regular
Certificateholder  will recognize gain or loss equal to the difference,  if any,
between the amount  received and his adjusted basis in the Regular  Certificate.
The adjusted basis of a Regular Certificate generally will equal the cost of the
Regular  Certificate to the seller,  increased by any original issue discount or
market discount previously included in the seller's gross income with respect to
the Regular Certificate and reduced by amounts included in the stated redemption
price at maturity of the Regular  Certificate  that were previously  received by
the seller and by any amortized premium.

         Except as described above with respect to market  discount,  and except
as  provided  in this  paragraph,  any gain or loss on the sale or exchange of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending  on whether the Regular  Certificate  has been held for the  long-term
capital  gain  holding  period  (currently  more than one  year).  Gain from the
disposition of a Regular  Certificate  that might otherwise be capital gain will
be treated as  ordinary  income to the extent that such gain does not exceed the
excess,  if any, of (i) the amount that would have been  includible in the gross
income of the holder if his yield on such Regular  Certificate  were 110% of the
applicable  Federal rate under Code  Section  1274(d) as of the date of purchase
over (ii) the amount of income actually

                          
                                       46
<PAGE>


includible  in the gross  income of such  holder  with  respect  to the  Regular
Certificate.  In addition,  gain or loss  recognized  from the sale of a Regular
Certificate by certain banks or thrift  institutions will be treated as ordinary
income  or loss  pursuant  to Code  Section  582(c).  The  maximum  tax rate for
individuals  on the excess of net  long-term  capital  gain over net  short-term
capital loss is 28%.

Taxation of Residual Certificates

         Taxation of REMIC  Income.  Generally,  the "daily  portions"  of REMIC
taxable  income or net loss will be  includible  as  ordinary  income or loss in
determining  the  federal  taxable  income of holders of  Residual  Certificates
("Residual  Certificateholders")  and will not be taxed  separately to the REMIC
Pool.  The daily  portions  of REMIC  taxable  income or net loss of a  Residual
Certificateholder  are  determined by allocating the REMIC Pool's taxable income
or net loss for each calendar quarter ratably to each day in such quarter and by
allocating  such  daily  portion  among  the  Residual   Certificateholders   in
proportion to their  respective  holdings of Residual  Certificates in the REMIC
Pool on such day.  REMIC  taxable  income is  generally  determined  in the same
manner as the  taxable  income of an  individual  using a calendar  year and the
accrual method of accounting, except that (i) the limitation on deductibility of
investment  interest  expense and expenses for the  production  of income do not
apply, (ii) all bad loans will be deductible as business bad debts and (iii) the
limitation on the  deductibility  of interest and expenses related to tax-exempt
income will apply.  REMIC taxable income  generally means the REMIC Pool's gross
income,  including interest,  original issue discount income and market discount
income, if any, on the Mortgage Assets, plus income on reinvestment of cashflows
and reserve  assets,  minus  deductions,  including  interest and original issue
discount  expense on the Regular  Certificates,  servicing  fees on the Mortgage
Assets and other  administrative  expenses  of the REMIC Pool,  amortization  of
premium, if any, with respect to the Mortgage Assets, and any tax imposed on the
REMIC's  income  from  foreclosure  property.   The  requirement  that  Residual
Certificateholders  report their pro rata share of taxable income or net loss of
the REMIC Pool will continue until there are no Certificates of any class of the
related series outstanding.

         The taxable income  recognized by a Residual  Certificateholder  in any
taxable year will be affected by, among other factors,  the relationship between
the timing of  recognition  of interest  and original  issue  discount or market
discount income or amortization of premium with respect to the Mortgage  Assets,
on the one hand, and the timing of deductions for interest  (including  original
issue discount) on the Regular  Certificates,  on the other hand. Because of the
way REMIC  taxable  income  is  calculated,  a  Residual  Certificateholder  may
recognize  "phantom" income (i.e.,  income recognized for tax purposes in excess
of income as determined under financial accounting or economic principles) which
will be matched  in later  years by a  corresponding  tax loss or  reduction  in
taxable income,  but which could lower the yield to Residual  Certificateholders
due to the lower present value of such future loss or reduction. For example, if
an interest in the Mortgage  Assets is acquired by the REMIC Pool at a discount,
and  one  or  more  of  such   Mortgage   Assets  is   prepaid,   the   Residual
Certificateholder may recognize taxable income without being entitled to receive
a  corresponding  amount of cash because (i) the prepayment may be used in whole
or in part to make  distributions  in  reduction  of  principal  on the  Regular
Certificates  and  (ii)  the  discount  income  on the  Mortgage  Loan  which is
includible  in the  REMIC's  taxable  income may exceed the  discount  deduction
allowed to the REMIC upon such distributions on the Regular  Certificates.  When
there is more than one class of Regular  Certificates that distribute  principal
sequentially,  this mismatching of income and deductions is particularly  likely
to occur in the early years following issuance of the Regular  Certificates when
distributions  in reduction  of  principal  are being made in respect of earlier
maturing  classes of Certificates to the extent that such classes are not issued
with substantial  discount. If taxable income attributable to such a mismatching
is realized in general,  losses would be allowed in later years as distributions
on the later classes of Regular  Certificates are made.  Taxable income may also
be  greater in  earlier  years than in later  years as a result of the fact that
interest  expense  deductions,  expressed  as a  percentage  of the  outstanding
principal  amount of such a series of Regular  Certificates,  may increase  over
time as  distributions  in reduction of principal are made on the lower yielding
classes of Regular Certificates, where interest income with respect to any given
Mortgage Loan will remain  constant over time as a percentage of the outstanding
principal amount of that loan.  Consequently,  Residual  Certificateholders must
have sufficient other sources of cash to pay any federal,  state or local income
taxes due as a result of such mismatching or unrelated  deductions against which
to offset such income.  Prospective  investors should be aware,  however, that a
portion of such income may be ineligible for offset by such investor's unrelated
deductions.  See the discussion of "excess  inclusions" below under "Limitations
on Offset or Exemption of REMIC Income; Excess Inclusions." The timing

     
                                       47
<PAGE>


of such  mismatching of income and deductions  described in this  paragraph,  if
present with respect to a series of Certificates, may have a significant adverse
effect  upon  the  Residual  Certificateholders  after-tax  rate of  return.  In
addition, a Residual  Certificateholder's  taxable income during certain periods
may exceed the income  reflected by such  Certificateholder  for such periods in
accordance  with generally  accepted  accounting  principles.  Investors  should
consult their own advisors concerning the proper tax and accounting treatment of
their investment in Residual Certificates.

         Basis and Losses. The amount of any net loss of the REMIC Pool that may
be taken  into  account  by the  Residual  Certificateholder  is  limited to the
adjusted  basis of the Residual  Certificate  as of the close of the quarter (or
time of disposition of the Residual Certificate if earlier),  determined without
taking into account the net loss for the quarter.  The initial adjusted basis of
a  purchaser  of a Residual  Certificate  is the amount  paid for such  Residual
Certificate.  Such  adjusted  basis will be  increased  by the amount of taxable
income  of the REMIC  Pool  reportable  by the  Residual  Certificateholder  and
decreased  by the amount of loss of the REMIC Pool  reportable  by the  Residual
Certificateholder. A cash distribution from the REMIC Pool also will reduce such
adjusted  basis (but not below zero).  Any loss that is disallowed on account of
this  limitation may be carried over  indefinitely  with respect to the Residual
Certificateholder  as to whom such loss was  disallowed  and may be used by such
Residual Certificateholder only to offset any income generated by the same REMIC
Pool. Residual  Certificateholders should consult their tax advisors about other
limitations on the deductibility of net losses that may apply to them.

         A Residual Certificateholder will not be permitted to amortize directly
the cost of its  Residual  Certificate  as an offset to its share of the taxable
income of the related REMIC Pool. However,  such taxable income will not include
cash  received by the REMIC Pool that  represents a recovery of the REMIC Pool's
basis in its  assets.  Such  recovery  of basis by the REMIC  Pool will have the
effect of  amortization  of the issue price of the  Residual  Certificates  over
their  life.  However,  in view of the  possible  acceleration  of the income of
Residual  Certificateholders  described  above under "Taxation of REMIC Income,"
the period of time over which such issue price is  effectively  amortized may be
longer than the economic life of the Residual Certificates.

         If a Residual Certificate has a negative value, it is not clear whether
its issue  price  would be  considered  to be zero or such  negative  amount for
purposes  of  determining  the  REMIC  Pool's  basis in its  assets.  The  REMIC
Regulations  do not address  whether  residual  interests  could have a negative
basis and a negative issue price. The Depositor does not intend to treat a class
of  Residual  Certificates  as having a value of less than zero for  purposes of
determining the bases of the related REMIC Pool in its assets.

         Further,  to the extent  that the  initial  adjusted  basis of Residual
Certificateholder (other than an original holder) in the Residual Certificate is
greater than the corresponding portion of the REMIC Pool's basis in the Mortgage
Assets, the Residual  Certificateholder will not recover a portion of such basis
until termination of the REMIC Pool unless Treasury regulations yet to be issued
provide for periodic  adjustments  to the REMIC income  otherwise  reportable by
such holder. The REMIC Regulations do not so provide.  See "Treatment of Certain
Items of REMIC Income and Expense - Market  Discount"  below regarding the basis
of  Mortgage  Assets  to the  REMIC  Pool and  "Sale  or  Exchange  of  Residual
Certificates"  below regarding  possible treatment of a loss upon termination of
the REMIC Pool as a capital loss.

Mark to Market Rules

         Prospective  purchasers of a Residual  Certificate should be aware that
on  December  18,  1993,  the  Internal  Revenue  Service   released   temporary
regulations  (the "Temporary  Regulations")  relating to the requirement  that a
securities  dealer mark to market  securities  held for sale to customers.  This
mark-to-market  requirement applies to all securities of a dealer, except to the
extent  that the  dealer has  specifically  identified  a  security  as held for
investment.  The  Temporary  Regulations  provide  that  for  purposes  of  this
mark-to-market  requirement,  a "negative  value"  Residual  Certificate  is not
treated  as a  security  and thus may not be marked to  market.  In  general,  a
Residual  Certificate has negative value if, as of the date a taxpayer  acquires
the Residual  Certificate,  the present value of the tax liabilities  associated
with holding the Residual  Certificate  exceeds the sum of (i) the present value
of the expected future distributions on the Residual  Certificate,  and (ii) the
present  value of the  anticipated  tax  savings  associated  with  holding  the
Residual Certificate as the REMIC generates losses. The amounts and present

                         
                                       48
<PAGE>


values of the anticipated tax  liabilities,  expected future  distributions  and
anticipated  tax savings are all to be determined  using (i) the  prepayment and
reinvestment  assumptions adopted under Section  1272(a)(6),  or that would have
been adopted had the REMIC's  regular  interests been issued with original issue
discount,  (ii) any required or permitted clean up calls, or required  qualified
liquidation,  provided for in the REMIC's  organizational  documents and (iii) a
discount rate equal to the "applicable  Federal rate"  instrument  issued on the
date of acquisition of the Residual  Certificate ending on or after December 31,
1993.  Prospective purchasers of a Residual Certificate should consult their tax
advisors regarding the possible application of the Temporary Regulations.

Treatment of Certain Items of REMIC Income and Expense

         Original Issue  Discount.  Generally,  the REMIC Pool's  deductions for
original  issue discount will be determined in the same manner as original issue
discount  income on Regular  Certificates  as described above under "Taxation of
Regular  Certificates  - Original  Issue  Discount" and  "Variable  Rate Regular
Certificates," without regard to the de minimis rule described therein.

         Market  Discount.  The REMIC Pool will have market  discount  income in
respect of Mortgage  Assets if, in general,  the basis of the REMIC Pool in such
Mortgage Assets is exceeded by their unpaid principal balances. The REMIC Pool's
basis in such Mortgage Assets is generally the fair market value of the Mortgage
Assets  immediately  after the  transfer  thereof to the REMIC  Pool.  The REMIC
Regulations  provide  that  such  basis is equal in the  aggregate  to the issue
prices of all regular and residual  interests  in the REMIC Pool.  In respect of
Mortgage  Assets that have market  discount to which Code Section 1276  applies,
the accrued portion of such market discount would be recognized currently by the
REMIC as an item of ordinary  income.  Market discount income  generally  should
accrue in the manner  described above under "Taxation of Regular  Certificates -
Market  Discount."  However,  the rules of Code Section 1276  concerning  market
discount income will not apply in the case of Mortgage  Assets  originated on or
prior to July 18, 1984,  if any.  With respect to such  Mortgage  Assets  market
discount is  generally  includible  in REMIC  taxable  income or ordinary  gross
income pro rata as principal payments are received. Under another interpretation
of the Code and relevant legislative  history,  market discount on such Mortgage
Assets might be required to be  recognized  currently by the REMIC,  in the same
manner that market  discount would be recognized with respect to Mortgage Assets
originated  after  July 18,  1984.  Under  that  method,  a REMIC  would tend to
recognize market discount more rapidly than it would otherwise.  In either case,
the deduction of a portion of the interest  expense on the Regular  Certificates
allocable to such  discount may be deferred  until such  discount is included in
income, and any gain on the sale or exchange thereof will be treated as ordinary
income to the extent of the deferred interest deductible at that time.

         Premium.  Generally,  if the  basis of the REMIC  Pool in the  Mortgage
Assets exceeds the unpaid  principal  balances  thereof,  the REMIC Pool will be
considered  to have  acquired  such  Mortgage  Assets at a premium  equal to the
amount of such excess.  As stated  above,the  REMIC Pool's basis in the Mortgage
Assets is the fair market value of the Mortgage  Assets,  based on the aggregate
of the issue  prices of the regular  and  residual  interests  in the REMIC Pool
immediately  after the transfer thereof to the REMIC Pool. In a manner analogous
to the discussion  above under  "Taxation of Regular  Certificates - Premium," a
person that holds a Mortgage Loan as a capital asset under Code Section 1221 may
elect under Code Section 171 to amortize  premium on Mortgage Assets  originated
after September 27, 1985 under a constant yield method. Amortizable bond premium
will be treated as an offset to interest income on the Mortgage  Assets,  rather
than as a separate deduction item. Because substantially all the mortgagors with
respect to the Mortgage Assets are expected to be individuals,  Code Section 171
will  not  be  available.  Premium  on  Mortgage  Assets  may be  deductible  in
accordance with a reasonable  method  regularly  employed by the holder thereof.
The  allocation  of such  premium pro rata among  principal  payments  should be
considered a reasonable method;  however, the Internal Revenue Service may argue
that such premium should be allocated in a different manner,  such as allocating
such premium entirely to the final payment of principal.


                          
                                       49
<PAGE>


         Limitations on Offset or Exemption of REMIC Income;  Excess Inclusions.
A portion of the income allocable to a Residual Certificate  (referred to in the
Code as an "excess  inclusion")  for any  calendar  quarter,  with an  exception
discussed  below for  certain  thrift  institutions,  will be subject to federal
income tax in all events.  Thus,  for example,  an excess  inclusion (i) cannot,
except as described  below, be offset by any unrelated losses or loss carryovers
of a Residual  Certificateholder,  (ii) will be treated as  "unrelated  business
taxable  income"  within  the  meaning  of  Code  Section  512 if  the  Residual
Certificateholder is a pension fund or any other organization that is subject to
tax only on its unrelated  business taxable income and (iii) is not eligible for
any  reduction  in  the  rate  of  withholding  tax in the  case  of a  Residual
Certificateholder  that is a foreign investor, as further discussed in "Taxation
of Certain Foreign Investors - Residual Certificates" below. Except as discussed
below with  respect to excess  inclusions  from  Residual  Certificates  without
"significant  value," this general rule does not apply to thrift institutions to
which Code Section 593 applies.  For this purpose a thrift  institution  and its
qualified subsidiary are considered a single corporation. A qualified subsidiary
is one all the stock of which, and  substantially all the debt of which, is held
by the thrift  institution  and which is organized and operating  exclusively in
connection with the organization and operation of one or more REMICs.  Except in
the case of a thrift institution  (including qualified  subsidiaries) members of
an affiliated  group are treated as one corporation for purposes of applying the
limitation on offset of excess inclusion income.

         Except as discussed in the following paragraph,  with respect to excess
inclusions  from  Residual  Certificates  without  "significant  value," for any
Residual Certificateholder, the excess inclusion for any calendar quarter is the
excess,  if any, of (i) the income of such Residual  Certificateholder  for that
calendar  quarter from its Residual  Certificate over (ii) the sum of the "daily
accruals" (as defined  below) for all days during the calendar  quarter on which
the  Residual  Certificateholder  holds  such  Residual  Certificate.  For  this
purpose,  the  daily  accruals  with  respect  to  a  Residual  Certificate  are
determined by allocating to each day in the calendar quarter its ratable portion
of the product of the "adjusted  issue price" (as defined below) of the Residual
Certificate  at the  beginning  of the  calendar  quarter and 120 percent of the
"Federal  long-term  rate" in effect  at the time the  Residual  Certificate  is
issued.  For this purposes the "adjusted issue price" of a Residual  Certificate
at the beginning of any calendar  quarter equals the issue price of the Residual
Certificate  (adjusted  for  contributions),  increased  by the  amount of daily
accruals  for all prior  quarters,  and  decreased  (but not below  zero) by the
aggregate  amount  of  payments  made on the  Residual  Certificate  before  the
beginning of such quarter.  The Federal  long-term rate is an average of current
yields on Treasury  securities with a remaining term of greater than nine years,
computed and published monthly by the IRS.

         The Code provides  that to the extent  provided in  regulations,  as an
exception  to the general  rule  described  above,  the entire  amount of income
accruing on a Residual Certificate will be treated as an excess inclusion if the
Residual  Certificates in the aggregate are considered not to have  "significant
value." The Treasury Department has not yet provided regulations in this respect
and the REMIC Regulations did not adopt this rule.  However,  the exception from
the excess inclusion rules applicable to thrift  institutions  does not apply if
the  Residual  Certificates  do not have  significant  value.  Under  the  REMIC
Regulations,  the Residual  Certificates will have significant value if: (i) the
aggregate  of the issue  prices  of the  Residual  Certificates  is at least two
percent of the aggregate issue prices of all Regular  Certificates  and Residual
Certificates in the REMIC and (ii) the anticipated  weighted average life of the
Residual Certificates is at least 20 percent of the REMIC's anticipated weighted
average  life  based on the  prepayment  and  reinvestment  assumptions  used in
pricing the  transaction  and any recognized or permitted  clean up calls or any
required  qualified   liquidation.   Although  not  entirely  clear,  the  REMIC
Regulations  indicate that the significant  value  determination is made only on
the Startup Day. The anticipated weighted average life of a Residual Certificate
with  a  principal  balance  and a  market  rate  of  interest  is  computed  by
multiplying the amount of each expected principal payment by the number of years
(or portions  thereof)  from the Startup Day,  adding these sums and dividing by
the total principal  expected to be paid on such Residual  Certificate  based on
the  relevant  prepayment  assumption  and  expected  reinvestment  income.  The
anticipated  weighted  average  life of a Residual  Certificate  with  either no
specified  principal  balance or a  principal  balance  and  rights to  interest
payments disproportionate to such principal balance, would be computed under the
formula  described above but would include all payments expected on the Residual
Certificate  instead of only the principal  payments.  The anticipated  weighted
average  life of a REMIC  is a  weighted  average  of the  anticipated  weighted
average lives of all classes of interest in the REMIC.


        
                                       50
<PAGE>


         Under  Treasury  regulations  to  be  promulgated,  a  portion  of  the
dividends paid by a REIT which owns a Residual  Certificate are to be designated
as excess  inclusions in an amount  corresponding to the Residual  Certificate's
allocable  share of the excess  inclusions.  Similar  rules apply in the case of
regulated  investment  companies,  common  trust funds and  cooperatives.  Thus,
investors in such entities which own a Residual  Certificate  will be subject to
the limitations on excess  inclusions  described above. The REMIC Regulations do
not provide guidance on this issue.

Tax-Related Restrictions on Transfer of Residual Certificates

         Disqualified Organizations.  If legal title or beneficial interest in a
Residual  Certificate is transferred to a Disqualified  Organization (as defined
below),  a tax would be  imposed  in an amount  equal to the  product of (i) the
present value of the total  anticipated  excess  inclusions with respect to such
Residual  Certificate  for  periods  after  the  transfer  and (ii) the  highest
marginal federal corporate income tax rate. The REMIC  Regulations  provide that
the anticipated  excess inclusion are based on actual  prepayment  experience to
the  date  of the  transfer  and  projected  payments  based  on the  Prepayment
Assumption.  The present value discount rate equals the applicable  Federal rate
under Code Section 1274(d) that would apply to a debt instrument that was issued
on the date the Disqualified  Organization acquired the Residual Certificate and
whose term ended on the close of the last quarter in which excess  inclusion was
expected  to  accrue  with  respect  to  the  Residual  Certificate.  Such a tax
generally would be imposed on the transferor of the Residual Certificate, except
that where such transfer is through an agent  (including a broker,  nominee,  or
other  middleman)  for a  Disqualified  Organization,  the tax would  instead be
imposed on such agent.  However, a transferor of a Residual Certificate would in
no event be liable for such tax with  respect to a  transfer  if the  transferee
furnishes  to  the  transferor  an  affidavit  that  the  transferee  is  not  a
Disqualified  Organization  and, as of the time of the transfer,  the transferor
does not have actual knowledge that such affidavit is false. The tax also may be
waived by the Treasury  Department  if the  Disqualified  Organization  promptly
disposes of the Residual  Certificate  and the transferor pays income tax at the
highest  corporate  rate on the excess  inclusion  for the  period the  Residual
Certificate is actually held by the Disqualified Organization.

         In addition,  if a "Pass-Through  Entity" (as defined below) has excess
inclusion  income with respect to a Residual  Certificate  during a taxable year
and a Disqualified  Organization  is the record holder of an equity  interest in
such  entity,  then a tax is imposed on such entity  equal to the product of (i)
the  amount of excess  inclusions  that are  allocable  to the  interest  in the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization and (ii) the highest  marginal  federal  corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the  Pass-Through
Entity for the taxable  year.  The  Pass-Through  Entity would not be liable for
such tax if it has received an affidavit from such record holder that (i) states
under  penalty of perjury  that it is not a  Disqualified  Organization  or (ii)
furnishes a social  security  number and states under  penalties of perjury that
the social security  number is that of the transferee,  provided that during the
period  such  person is the  record  holder  of the  Residual  Certificate,  the
Pass-Through Entity does not have actual knowledge that such affidavit is false.

         For these purposes,  (i) "Disqualified  Organization"  means the United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
its  activities  are subject to tax and a majority of its board of  directors is
not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 521) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income  imposed by Code Section 511 and (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating  on a  cooperative  basis.  Except  as may  be  provided  in  Treasury
regulations yet to be issued,  any person holding an interest in a Pass- Through
Entity as a nominee for another will, with respect to such interest,  be treated
as a Pass-Through Entity.

         The  Agreement  with respect to a series of  Certificates  will provide
that neither legal title nor beneficial  interest in a Residual  Certificate may
be transferred or registered unless (i) the proposed  transferee provides to the
Depositor and the Trustee an affidavit to the effect that such transferee is not
a Disqualified Organization, is not

                  
                                       51
<PAGE>


purchasing such Residual  Certificates on behalf of a Disqualified  Organization
(i.e.,  as a broker,  nominee or  middleman  thereof)  and is not an entity that
holds REMIC  residual  securities  as nominee to  facilitate  the  clearance and
settlement of such securities through electronic  book-entry changes in accounts
of participating  organizations and (ii) the transferor  provides a statement in
writing to the  Depositor and the Trustee that it has no actual  knowledge  that
such affidavit is false. Moreover, the Agreement will provide that any attempted
or purported  transfer in violation of these transfer  restrictions will be null
and void and will vest no  rights in any  purported  transferee.  Each  Residual
Certificate  with  respect  to a series  will  have a legend  referring  to such
restrictions on transfer, and each Residual  Certificateholder will be deemed to
have agreed,  as a condition  of ownership  thereof,  to any  amendments  to the
related Agreement required under the Code or applicable Treasury  regulations to
effectuate  the  foregoing  restrictions.  Information  necessary  to compute an
applicable  excise tax must be furnished to the Internal  Revenue Service and to
the  requesting  party within 60 days of the request,  and the  Depositor or the
Trustee may charge a fee for computing and providing such information.

         Noneconomic  Residual  Interests.  Under the REMIC Regulations  certain
transfers of Residual Certificates are disregarded, in which case the transferor
continues  to be  treated  as the owner of the  Residual  Certificates  and thus
continues to be subject to tax on its allocable portion of the net income of the
REMIC Pool.  Under the Final  REMIC  Regulations,  a transfer  of a  Noneconomic
Residual Interest (defined below) to a Residual  Certificateholder (other than a
Residual  Certificateholder  who is not a U.S.  Person,  as defined  below under
"Foreign  Investors") is disregarded  for all federal income tax purposes unless
no significant purpose of the transfer is to impede the assessment or collection
of tax. A residual  interest in a REMIC  (including a residual  interest  with a
positive value at issuance) is a "Noneconomic  Residual Interest" unless, at the
time of the transfer, (i) the present value of the expected future distributions
on the residual interest at least equals the product of the present value of the
anticipated  excess inclusions and the highest federal corporate income tax rate
in effect for the year in which the  transfer  occurs,  and (ii) the  transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated  excess inclusions
in an amount  sufficient to satisfy the accrued taxes.  The  anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under "Disqualified  Organizations." A significant purpose to impede
the assessment or collection of tax exists if the transferor, at the time of the
transfer,  either knew or should have known (had "improper  knowledge") that the
transferor  would be  unwilling  or  unable to pay taxes due on its share of the
taxable  income of the  REMIC.  Under the REMIC  Regulations,  a  transferor  is
presumed not to have improper knowledge if (i) the transferor conducted,  at the
time of the transfer,  a reasonable  investigation of the financial condition of
the transferee and, as a result of the investigation,  the transferor found that
the  transferee  had  historically  paid its debts as they came due and found no
significant  evidence to indicate that the  transferor  will not continue to pay
its debts as they come due in the future; and (ii) the transferee  represents to
the  transferor  that it  understands  that,  as the  holder of the  Noneconomic
Residual  Interest,  the transferee  may incur tax  liabilities in excess of any
cash flows generated by the residual interest and that the transferee intends to
pay taxes  associated with holding of residual  interest as they become due. The
Agreement will require the transferee of a Residual Certificate to state as part
of the affidavit described above under the heading "Disqualified  Organizations"
that such transferee (i) has historically  paid its debts as they come due, (ii)
intends  to  continue  to pay its  debts as they come due in the  future,  (iii)
understands that, as the holder of a Noneconomic Residual Interest, it may incur
tax  liabilities  in  excess  of  any  cash  flows  generated  by  the  Residual
Certificate,  and (iv) intends to pay any and all taxes  associated with holding
the Residual  Certificate as they become due. The transferor must have no reason
to believe that such statement is untrue.

         Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual  Certificate  that has "tax avoidance  potential" to a "foreign person"
will be disregarded for all federal tax purposes.  This rule appears intended to
apply to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's  income is  effectively  connected  with the  conduct of a trade or
business within the United States. A Residual  Certificate is deemed to have tax
avoidance  potential  unless,  at the  time  of  the  transfer,  the  transferor
reasonably  expects  that,  for each excess  inclusion,  (i) the REMIC Pool will
distribute to the transferee  residual interest holder an amount that will equal
at least 30% of the excess  inclusions  and (ii) that each such  amount  will be
distributed at or after the time at which the excess  inclusion  accrues and not
later  than the  close of the  calendar  year  following  the  calendar  year of
accrual.  If the non-U.S.  Person  transfers the Residual  Certificate back to a
U.S. Person, the transfer will

         
                                       52
<PAGE>


be  disregarded  and the foreign  transferor  will continue to be treated as the
owner unless arrangements are made so that the transfer does not have the effect
of allowing the transferor to avoid tax on accrued excess inclusions.

         The  Prospectus  Supplement  relating to a series of  Certificates  may
provide that a Residual  Certificate  may not be purchased by or  transferred to
any person  that is not a U.S.  Person or may  describe  the  circumstances  and
restrictions  pursuant  to which  such a  transfer  may be made.  The term "U.S.
Person"  means a citizen  or  resident  of the  United  States,  a  corporation,
partnership  or other  entity  created or  organized in or under the laws of the
United States or any political subdivision thereof or an estate or trust that is
subject to U.S. federal income tax regardless of the source of its income.

Sale or Exchange of a Residual Certificate

         Upon the sale or  exchange  of a  Residual  Certificate,  the  Residual
Certificateholder  will recognize  gain or loss equal to the excess,  if any, of
the amount  realized over the adjusted basis (as described above under "Taxation
of Residual Certificates - Basis and Losses") of such Residual Certificateholder
in such Residual Certificate at the time of the sale or exchange. In addition to
reporting  the taxable  income of the REMIC Pool,  a Residual  Certificateholder
will have taxable  income to the extent that any cash  distribution  to him from
the REMIC Pool exceeds such  adjusted  basis on that Payment  Date.  Such income
will be treated as gain from the sale or exchange of the  Residual  Certificate.
It is possible that the  termination  of the REMIC Pool may be treated as a sale
or exchange of a Residual  Certificateholder's  Residual  Certificate,  in which
case, if the Residual  Certificateholder  has an adjusted  basis in his Residual
Certificate remaining when his interest in the REMIC Pool terminates,  and if he
holds such Residual Certificate as a capital asset under Code Section 1221, then
he will  recognize a capital  loss at that time in the amount of such  remaining
adjusted basis.

         The Conference  Committee Report to the 1986 Act provides that,  except
as provided in Treasury regulations yet to be issued the wash sale rules of Code
Section 1091 will apply to disposition of Residual  Certificates.  Consequently,
losses on dispositions  of Residual  Certificates  will be disallowed  where the
seller of the  Residual  Certificate,  during  the period  beginning  six months
before the sale or disposition of the Residual Certificate and ending six months
after such sale or disposition,  acquires (or enters into any other  transaction
that results in the  application of Code Section 1091) any residual  interest in
any REMIC or any  interest  in a "taxable  mortgage  pool"  (such as a non-REMIC
owner trust) that is economically comparable to a Residual Certificate.

Taxes That May Be Imposed on the REMIC Pool

         Prohibited  Transactions.  Net income from certain  transactions by the
REMIC Pool, called prohibited transactions,  will not be part of the calculation
of income or loss  includible  in the  federal  income tax  returns of  Residual
Certificateholders,  but rather  will be taxed  directly  to the REMIC Pool at a
100% rate.  Prohibited  transactions  generally include (i) the disposition of a
qualified  mortgage  other  than for (a)  substitution  within  two years of the
Startup Day for a defective (including a defaulted) obligation (or repurchase in
lieu of  substitution of a defective  (including a defaulted)  obligation at any
time) or for any qualified  mortgage within three months of the Startup Day, (b)
foreclosure, default or imminent default of a qualified mortgage, (c) bankruptcy
or insolvency of the REMIC Pool or (d) a qualified (complete) liquidation,  (ii)
the  receipt  of  income  from  assets  that  are not the type of  mortgages  or
investments  that the REMIC  Pool is  permitted  to hold,  (iii) the  receipt of
compensation  for services or (iv) the receipt of gain from  disposition of cash
flow investments other than pursuant to a qualified liquidation. Notwithstanding
(i) and (iv), it is not a prohibited  transaction to sell REMIC Pool property to
prevent a default on Regular  Certificates as a result of a default on qualified
mortgages or to facilitate a clean-up call (generally,  an optional  termination
to  save  administrative  costs  when no more  than a  small  percentage  of the
Certificates  is  outstanding).   The  REMIC   Regulations   indicate  that  the
modification  of a Mortgage Loan  generally will not be treated as a disposition
if  it  is  occasioned  by a  default  or  reasonably  foreseeable  default,  an
assumption  of the Mortgage  Loan,  the waiver of a due-on-sale  or  encumbrance
clause or the  conversion  of an interest  rate by a  mortgagor  pursuant to the
terms of a convertible adjustable rate Mortgage Loan. The REMIC Regulations also
provide  that the  modification  of mortgage  loans  underlying  Mortgage-Backed
Securities  will  not  be  treated  as a  modification  of  the  Mortgage-Backed
Securities,  provided  that the trust  including  the was not  created  to avoid
prohibited transaction rules.

                   
                                       53
<PAGE>



         Contributions to the REMIC Pool After the Startup Day. In general,  the
REMIC Pool will be subject to a tax at a 100% rate on the value of any  property
contributed to the REMIC Pool after the Startup Day. Exceptions are provided for
cash  contributions  to the REMIC Pool (i) during the three months following the
Startup   Day,   (ii)  made  to  a   qualified   reserve   fund  by  a  Residual
Certificateholder, (iii) in the nature of a guarantee, (iv) made to facilitate a
qualified  liquidation  or  clean-up  call  and (v) as  otherwise  permitted  in
Treasury regulations yet to be issued.

         Net Income from Foreclosure Property. The REMIC Pool will be subject to
federal income tax at the highest corporate rate on "net income from foreclosure
property,"  determined  by  reference  to the rules  applicable  to real  estate
investment  trusts.  Generally,  property  acquired  by the REMIC  Pool  through
foreclosure  or deed in lieu of  foreclosure  would be treated  as  "foreclosure
property" for a period of two years, with possible  extensions.  Net income from
foreclosure  property  generally  means (i) gain from the sale of a  foreclosure
property  that is  inventory  property  and (ii) gross  income from  foreclosure
property  other than  qualifying  rents and other  qualifying  income for a real
estate investment trust.

Liquidation of the REMIC Pool

         If a REMIC Pool and the Trustee  adopt a plan of complete  liquidation,
within the meaning of Code  Section  860F(a)(4)(A)(i)  and sell all of the REMIC
Pool's assets (other than cash) within a 90-day period  beginning on the date of
the adoption of the plan of  liquidation,  the REMIC Pool will recognize no gain
or loss on the sale of its  assets,  provided  that the REMIC  Pool  credits  or
distributes  in  liquidation  all of the sale proceeds plus its cash (other than
amounts  retained to meet  claims  against the REMIC Pool) to holders of Regular
Certificates and Residual Certificateholders within the 90-day period.

Administrative Matters

         The REMIC Pool will be  required  to  maintain  its books on a calendar
year  basis and to file  federal  income  tax  returns  for  federal  income tax
purposes  in a manner  similar to a  partnership.  The form for such  income tax
return is Form 1066,  U.S. Real Estate  Mortgage  Investment  Conduit Income Tax
Return. The Trustee will be required to sign the REMIC Pool's returns.  Treasury
regulations   provide   that,   except   where   there  is  a  single   Residual
Certificateholder  for an entire  taxable year, the REMIC Pool generally will be
subject to the procedural  and  administrative  rules of the Code  applicable to
partnerships, including the determination by the Internal Revenue Service of any
adjustments to, among other things, items of REMIC income, gain, loss, deduction
or  credit  in a  unified  administrative  proceeding.  The  Depositor  or other
designated Residual  Certificateholders will be obligated to act as "tax matters
person," as defined in  applicable  Treasury  regulations,  with  respect to the
REMIC Pool. If the Code or  applicable  Treasury  regulations  do not permit the
Depositor to act as tax matters  person in its capacity as agent of the Residual
Certificateholders,  the  Residual  Certificateholder  chosen  by  the  Residual
Certificateholders   or  such  other  person  specified   pursuant  to  Treasury
regulations will be required to act as tax matters person.

         Treasury regulations provide that a holder of a Residual Certificate is
not required to treat items on its return  consistently  with their treatment on
the REMIC Pool's return if a holder owns 100% of the Residual  Certificates  for
the entire calendar year.  Otherwise,  each holder of a Residual  Certificate is
required to treat items on its return  consistently  with their treatment on the
REMIC Pool's return,  unless the holder of a Residual Certificate either files a
statement  identifying the  inconsistency or establishes that the  inconsistency
resulted from  incorrect  information  received from the REMIC Pool. The Service
may assess a deficiency  resulting from a failure to comply with the consistency
requirement without  instituting an administrative  proceeding at the REMIC Pool
level.

Limitations on Deduction of Certain Expenses

         An investor  who is an  individual,  estate or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the  investor's  adjusted  gross  income.  In  addition,  Code  Section 68
provides that itemized  deductions  otherwise allowable for a taxable year of an
individual taxpayer will be reduced by the lesser of (i) 3% of the

                                 
                                       54
<PAGE>


excess,  if any, of adjusted  gross income over  $100,000,  adjusted  yearly for
inflation  ($50,000,  adjusted  yearly for  inflation,  in the case of a married
individual  filing a separate  return),  or (ii) 80% of the  amount of  itemized
deductions  otherwise allowable for such year. In the case of a REMIC Pool, such
deductions may include  deductions under Code Section 212 for servicing fees and
all  administrative and other expenses relating to the REMIC Pool or any similar
expenses allocated to the REMIC Pool with respect to a regular interest it holds
in another REMIC. Such investors who hold REMIC Certificates  either directly or
indirectly through certain  pass-through  entities may have their pro rata share
of such  expenses  allocated  to them as  additional  gross  income,  but may be
subject to such  limitation on  deductions.  In addition,  such expenses are not
deductible at all for purposes of computing the alternative minimum tax, and may
cause such  investors to be subject to  significant  additional  tax  liability.
Treasury  regulations provide that the additional gross income and corresponding
amount of  expenses  generally  are to be  allocated  entirely to the holders of
Residual  Certificates  in the case of a REMIC Pool that would not  qualify as a
fixed  investment  trust  in the  absence  of a REMIC  election.  However,  such
additional gross income and limitation on deductions will apply to the allocable
portion of such expenses to holders of Regular Certificates,  as well as holders
of Residual Certificates, where such Regular Certificates are issued in a manner
that is similar to  pass-through  certificates in a fixed  investment  trust. In
general,  such  allocable  portion will be determined  based on the ratio that a
REMIC  Certificateholder's  income,  determined  on a daily basis,  bears to the
income of all holders of Regular  Certificates  and Residual  Certificates  with
respect to a REMIC Pool.  As a result,  individuals,  estates or trusts  holding
REMIC  Certificates  (either  directly or  indirectly  through a grantor  trust,
partnership,  S  corporation,  REMIC,  or certain  other  pass-through  entities
described in the  foregoing  Treasury  regulations)  may have taxable  income in
excess of the interest income at the pass-through  rate on Regular  Certificates
that  are  issued  in a  single  class  or  otherwise  consistently  with  fixed
investment  trust  status  or in excess of cash  distributions  for the  related
period on Residual Certificates.

Taxation of Certain Foreign Investors

          Regular  Certificates.  Interest,  including  original issue discount,
distributable to Regular  Certificateholders who are nonresident aliens, foreign
corporations,  or other Non-U.S.  Persons (as defined below), will be considered
"portfolio interest" and therefore,  generally will not be subject to 30% United
States  withholding  tax,  provided  that  such  Non-U.S.  Person  (i)  is not a
"10-percent  shareholder"  within the meaning of Code Section  871(h)(3)(B) or a
controlled foreign corporation  described in Code Section  881(c)(3)(C) and (ii)
provides the Trustee,  or the person who would otherwise be required to withhold
tax  from  such  distributions  under  Code  Sections  1441  or  1442,  with  an
appropriate  statement,  signed  under  penalties  of perjury,  identifying  the
beneficial owner and stating,  among other things,  that the beneficial owner of
the Regular  Certificate is a Non-U.S.  Person. If such statement,  or any other
required statement,  is not provided,  30% withholding will apply unless reduced
or eliminated pursuant to an applicable tax treaty or unless the interest on the
Regular  Certificate  is  effectively  connected  with the conduct of a trade or
business within the United States by such Non-U.S.  Person.  In the latter case,
such  Non-U.S.  Person will be subject to United  States  federal  income tax at
regular rates.  Investors who are Non-U.S.  Persons should consult their own tax
advisors  regarding  the specific tax  consequences  to them of owning a Regular
Certificate.  The term  "Non-U.S.  Person"  means any  person  who is not a U.S.
Person.

         Residual Certificates.  The Conference Committee Report to the 1986 Act
indicates  that  amounts  paid to Residual  Certificateholders  who are Non-U.S.
Persons are treated as interest  for  purposes of the 30% (or lower treaty rate)
United  States  withholding  tax.  Treasury  regulations  provide  that  amounts
distributed  to Residual  Certificateholders  qualify as  "portfolio  interest,"
subject to the conditions described in "Regular Certificates" above, but only to
the extent that (i) the Mortgage Assets were issued after July 18, 1984 and (ii)
the Trust  fund or  segregated  pool of assets  therein  (as to which a separate
REMIC  election  will be  made),  to which  the  Residual  Certificate  relates,
consists of obligations  issued in "registered  form" within the meaning of Code
Section 163(f)(1). Generally, Mortgage Assets will not be, but regular interests
in another REMIC Pool will be, considered obligations issued in registered form.
Furthermore,  a Residual Certificateholder will not be entitled to any exemption
from the 30%  withholding  tax (or  lower  treaty  rate) to the  extent  of that
portion of REMIC taxable  income that  constitutes  an "excess  inclusion."  See
"Taxation of Residual Certificates - Limitations on Offset or Exemption of REMIC
Income;  Excess Inclusions." If the amounts paid to Residual  Certificateholders
who are Non-U.S.  Persons are effectively  connected with the conduct of a trade
or business  within the United  States by such Non-U.S.  Persons,  30% (or lower
treaty  rate)  withholding  will not apply.  Instead,  the amounts  paid to such
Non-U.S. Persons will

                         
                                       55
<PAGE>


be subject to United  States  federal  income tax at regular  rates.  If 30% (or
lower treaty rate)  withholding  is applicable,  such amounts  generally will be
taken into  account for  purposes  of  withholding  only when paid or  otherwise
distributed  (or when the  Residual  Certificate  is  disposed  of) under  rules
similar to withholding  upon  disposition of debt instruments that have original
issue  discount.   See   "Tax-Related   Restrictions  on  Transfer  of  Residual
Certificates  - Foreign  Investors"  above  concerning  the disregard of certain
transfers having "tax avoidance potential."  Investors who are Non-U.S.  Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Residual Certificates.

Backup Withholding

         Distributions made on the Regular  Certificates,  and proceeds from the
sale of the Regular  Certificates to or through certain brokers,  may be subject
to a "backup"  withholding  tax under Code  Section  3406 of 31% on  "reportable
payments" (including interest distributions, original issue discount, and, under
certain   circumstances,    principal    distributions)   unless   the   Regular
Certificateholder   complies  with  certain   reporting   and/or   certification
procedures, including the provision of its taxpayer identification number to the
Trustee,  its  agent  or the  broker  who  effected  the  sale  of  the  Regular
Certificate,  or such  Certificateholder  is otherwise an exempt recipient under
applicable  provisions of the Code. Any amounts to be withheld from distribution
on the Regular Certificates would be refunded by the Internal Revenue Service or
allowed as a credit against the Regular  Certificateholder's  federal income tax
liability.

Reporting Requirements

         Reports of accrued  interest and original  issue  discount will be made
annually to the Internal Revenue Service and to individuals, estates, non-exempt
and non-charitable  trusts, and partnerships who are either holders of record of
Regular Certificates or beneficial owners who own Regular Certificates through a
broker or middleman as nominee.  All brokers,  nominees and all other non-exempt
holders of record of Regular Certificates (including corporations,  non-calendar
year  taxpayers,  securities  or  commodities  dealers,  real estate  investment
trusts,  investment  companies,  common trust  funds,  thrift  institutions  and
charitable  trusts) may request such  information  for any  calendar  quarter by
telephone or in writing by contacting the person  designated in Internal Revenue
Service  Publication  938  with  respect  to  a  particular  series  of  Regular
Certificates.  Holders through  nominees must request such  information from the
nominee.  Treasury regulations provide that information necessary to compute the
accrual of any market discount on the Regular Certificates must be furnished for
calendar years beginning after 1990.

         The Internal Revenue  Service's Form 1066 has an accompanying  Schedule
Q, Quarterly Notice to Residual  Interest Holders of REMIC Taxable Income or Net
Loss Allocation.  Treasury  regulations  require that Schedule Q be furnished by
the  REMIC  Pool  to each  Residual  Certificateholder  by the end of the  month
following the close of each calendar quarter (41 days after the end of a quarter
under proposed Treasury regulations) in which the REMIC Pool is in existence.

         Treasury  regulations  require  that,  in  addition  to  the  foregoing
requirements,    information   must   be   furnished   quarterly   to   Residual
Certificateholders,  furnished  annually,  if applicable,  to holders of Regular
Certificates,  and filed annually with the Internal  Revenue Service  concerning
Code Section 67 expenses  (see  "Limitations  on Deduction of Certain  Expenses"
above)  allocable  to  such  holders.   Furthermore,   under  such  regulations,
information  must  be  furnished   quarterly  to  Residual   Certificateholders,
furnished annually to holders of Regular  Certificates,  and filed annually with
the Internal  Revenue  Service  concerning  the  percentage  of the REMIC Pool's
assets meeting the qualified  asset tests  described above under "Federal Income
Tax Consequences for REMIC Certificates," above."


               
                                       56
<PAGE>


Federal Income Tax  Consequences  for Certificates as to Which No REMIC Election
Is Made

         Arter & Hadden,  special  counsel to the  Depositor,  is of the opinion
that if a Trust does not elect REMIC status and is not treated as a partnership,
the tax consequences to the Owners will be as described below.

Standard Certificates

         General.  If no election is made to treat a Trust (or a segregated pool
of assets  therein)  with respect to a series of  Certificates  as a REMIC,  the
Trust may be  classified  as a grantor  trust  under  subparagraph  E, Part 1 of
subchapter J of the Code and not as a partnership or an association taxable as a
corporation. Where there is no fixed retained yield with respect to the Mortgage
Assets underlying the Certificates of a series,  and where such Certificates are
not  designated as Stripped  Certificates,  as described  below under  "Stripped
Certificates"  or  as  Partnership   Interests   described  under  "Taxation  of
Securities  Classified  as  Partnership  Interests,"  the  holder  of each  such
"Standard Certificate" in such series will be treated as the owner of a pro rata
undivided  interest  in the  ordinary  income and corpus  portions  of the Trust
represented by his Certificate and will be considered the beneficial  owner of a
pro rata  undivided  interest  in each of the  Mortgage  Assets,  subject to the
discussion below under "Recharacterization of Servicing Fees." Accordingly,  the
holder of a Certificate (a  "Certificateholder")  of a particular series will be
required  to report on its  federal  income tax return its pro rata share of the
entire  income from the  Mortgage  Assets,  original  issue  discount  (if any),
prepayment  fees,  assumption  fees, and late payment charges  received by or on
behalf of the  Trust,  in  accordance  with such  Certificateholder's  method of
accounting.  A  Certificateholder  generally will be able to deduct its share of
servicing  fees  and all  administrative  and  other  expenses  of the  Trust in
accordance  with his  method  of  accounting,  provided  that such  amounts  are
reasonable compensation for services rendered to that Trust. However,  investors
who are individuals, estates or trusts who own Certificates,  either directly or
indirectly through certain pass-through entities,  will be subject to limitation
with  respect to certain  itemized  deductions  described  in Code  Section  67,
including  deductions  under Code  Section 212 for  servicing  fees and all such
administrative  and  other  expenses  of the  Trust,  to the  extent  that  such
deductions,  in the  aggregate,  do not  exceed  two  percent  of an  investor's
adjusted  gross  income.  In addition,  Code Section 68 provides  that  itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of (i) 3% of the  excess,  if any,  of  adjusted  gross
income over $100,000,  adjusted yearly for inflation  ($50,000,  adjusted yearly
for inflation, in the case of a married individual filing a separate return), or
(ii) 80% of the amount of itemized deductions otherwise allowable for such year.
As a result such investors holding Certificates,  directly or indirectly through
a  pass-through  entity,  may have  aggregate  taxable  income  in excess of the
aggregate amount of cash received on such  Certificates with respect to interest
at the pass-through rate on such Certificates or discount thereon.  In addition,
such  expenses  are  not  deductible  at  all  for  purposes  of  computing  the
alternative  minimum  tax  and  may  cause  such  investors  to  be  subject  to
significant  additional tax liability.  Moreover,  where there is fixed retained
yield with respect to the Mortgage Assets underlying a series of Certificates or
where the servicing fees are in excess of reasonable servicing compensation, the
transaction  will be  subject  to the  application  of the  "stripped  bond" and
"stripped  coupon"  rules  of the  Code,  as  described  below  under  "Stripped
Certificates" and "Premium and Discount - Recharacterization of Servicing Fees,"
respectively.

     Tax  Status.  Subject  to the  discussion  below,  Arter & Hadden,  special
counsel to the Depositor, is of the opinion that:

                  1. A Standard  Certificate  owned by a "domestic  building and
         loan association"  within the meaning of Code Section  7701(a)(19) will
         be considered to represent  "loans . . . secured by an interest in real
         property"  within  the  meaning  of  Code  Section   7701(a)(19)(C)(v),
         provided   that  the  real  property   securing  the  Mortgage   Assets
         represented  by  that  Certificate  is of the  type  described  in such
         section.

                  2. A Standard  Certificate  owned by a  financial  institution
         described  in Code  Section  593(a)  will be  considered  to  represent
         "qualifying  real  property  loans"  within the meaning of Code Section
         592(d)(1), provided that the real property securing the Mortgage Assets
         represented  by  that  Certificate  is of the  type  described  in such
         section.


           
                                       57
<PAGE>


                  3. A Standard  Certificate  owned by a real estate  investment
         trust will be considered to represent  "real estate  assets" within the
         meaning of Code Section 856(C) (5) (A) to the extent that the assets of
         the related Trust consist of qualified  assets,  and interest income on
         such assets will he  considered  "interest  on  obligations  secured by
         mortgages  on  real  property"  within  the  meaning  of  Code  Section
         856(c)(3)(B).

                  4. A Standard  Certificate owned by a REMIC will be considered
         to represent an "obligation (including any participation or certificate
         of beneficial  ownership  therein) which is  principally  secured by an
         interest  in  real  property"   within  the  meaning  of  Code  Section
         860G(a)(3)(A)  to the  extent  that the  assets  of the  related  Trust
         consist of  "qualified  mortgages"  within the meaning of Code  Section
         860G(a)(3).

         An  issue  arises  as  to  whether  buy-down  Mortgage  Assets  may  be
characterized  in  their  entirety  under  the  Code  provisions  cited  in  the
immediately  preceding paragraph.  Code Section  593(d)(l)(C)  provides that the
term  "qualifying  real  property  loan" does not  include a loan "to the extent
secured  by a deposit  in or share of the  taxpayer."  The  application  of this
provision  to a  buy-down  fund with  respect  to a  buy-down  Mortgage  Loan is
uncertain,  but may require that a taxpayer's  investment in a buy-down Mortgage
Loan be reduced by the buy-down  fund. As to the treatment of buy-down  Mortgage
Assets as "qualifying  real property loans" under Code Section  593(d)(i) if the
exception of Code Section 593(d)(1)(C) is inapplicable,  as "loans . . . secured
"by an interest in real property" under Code Section 7701(a)(19)(C)(v), as "real
estate  assets"  under  Code  Section   856(c)(5)(A),   and  as   "obligation[s]
principally  secured  by an  interest  in  real  property"  under  Code  Section
860G(a)(3)(A), there is indirect authority supporting treatment of an investment
in a buy-down  Mortgage  Loan as entirely  secured by real  property if the fair
market value of the real property securing the loan exceeds the principal amount
of the loan at the time of issuance or acquisition, as the case may be. There is
no  assurance  that  the  treatment  described  above  is  proper.  Accordingly,
Certificateholders  are urged to consult their own tax advisors  concerning  the
effects of such arrangements on the characterization of such Certificateholder's
investment for federal income tax purposes.

Premium and Discount

         Certificateholders are advised to consult with their tax advisors as to
the federal  income tax  treatment of premium and discount  arising  either upon
initial acquisition of Certificates or thereafter.

         Premium.  The  treatment  of premium  incurred  upon the  purchase of a
Certificate  will be determined  generally as described above under " - Taxation
of Regular Certificates - Premium."

         Original Issue  Discount.  The Internal  Revenue  Service has stated in
published rulings that, in circumstances  similar to those described herein, the
original  issue  discount  rules  will be  applicable  to a  Certificateholder's
interest in those Mortgage Assets as to which the conditions for the application
of those sections are met. Rules regarding  periodic inclusion of original issue
discount income are applicable to mortgages of corporations originated after May
27,  1969,  mortgages  of  noncorporate   mortgagors  (other  than  individuals)
originated  after July l, 1982,  and mortgages of individuals  originated  after
March 2, 1984.  Such  original  issue  discount  could arise by the  charging of
points by the  originator of the mortgages in an amount greater than a statutory
de minimis exception, to the extent that the points are not currently deductible
under applicable Code provisions or are not for services provided by the lender.
It is generally not  anticipated  that  adjustable  rate Mortgage Assets will be
treated as issued with original issue discount.  However, the application of the
OID Regulations to adjustable rate mortgage loans with incentive  interest rates
or annual or lifetime interest rate caps may result in original issue discount.

         Original  issue  discount must  generally be reported as ordinary gross
income as it accrues  under a constant  yield method that takes into account the
compounding  of interest,  in advance of the cash  attributable  to such income.
However,  Code  Section  1272  provide for a reduction in the amount of original
issue  discount  includible  in the  income  of a holder of an  obligation  that
acquires the obligation  after its initial  issuance at a price greater than the
sum of the  original  issue  price and the  previously  accrued  original  issue
discount, less prior payments of principal. Accordingly, if such Mortgage Assets
acquired  by a  Certificateholder  are  purchased  at a price  equal to the then
unpaid  principal  amount of such Mortgage  Assets,  no original  issue discount
attributable to the difference between

                 
                                       58
<PAGE>


the issue price and the original principal amount of such Mortgage Assets (i.e.,
points) will be includible by such holder.

         Market Discount.  Certificateholders also will be subject to the market
discount  rules to the  extent  that the  conditions  for  application  of those
sections are met.  Market discount on the Mortgage Assets will be determined and
will be reported as ordinary  income  generally  in the manner  described  above
under " - Taxation of Regular Certificates - Market Discount."

         Recharacterization  of Servicing  Fees. If the  servicing  fees paid to
Servicers were deemed to exceed reasonable servicing compensation, the amount of
such  excess  would be  nondeductible  under Code  Section  162 or 212.  In this
regard,there are no authoritative  guidelines for federal income tax purposes as
to either the maximum  amount of servicing  compensation  that may be considered
reasonable  in the context of this or similar  transactions  or whether,  in the
case of the Certificates, the reasonableness of servicing compensation should be
determined on a weighted average or loan-by-loan  basis. If a loan-by-loan basis
is  appropriate,  the  likelihood  that  such  amount  would  exceed  reasonable
servicing  compensation  as to some of the Mortgage  Assets would be  increased.
Recently issued Internal Revenue Service guidance indicates that a servicing fee
in  excess  of  reasonable  compensation  ("excess  servicing")  will  cause the
Mortgage  Assets to be treated  under the "stripped  bond" rules.  Such guidance
provides  safe  harbors  for  servicing  deemed to be  reasonable  and  requires
taxpayers  to  demonstrate  that the value of  servicing  fees in excess of such
amounts is not greater than the value of the services provided.

         Accordingly,  if the Internal Revenue  Service's  approach is upheld, a
servicer that  receives  excess  servicing  fees would be viewed as retaining an
ownership interest in a portion of the interest payments on the Mortgage Assets.
Under the rules of Code Section  1286,  the  separation  of the right to receive
some or all of the interest  payments on an obligation from the right to receive
some  or  all of the  principal  payments  on the  obligation  would  result  in
treatment of such Mortgage  Assets as "stripped  coupons" and "stripped  bonds."
While  Certificateholders  would  still  be  treated  as  owners  of  beneficial
interests in a grantor trust for federal income tax purposes, the corpus of such
trust  could be viewed as  excluding  the  portion  of the  Mortgage  Assets the
ownership of which is attributed to a servicer,  or as including such portion as
a second class of equitable interest. Applicable Treasury regulations treat such
an arrangement as a fixed investment trust,  since the multiple classes of trust
interests  should be treated as merely  facilitating  direct  investments in the
trust  assets and the  existence of multiple  classes of ownership  interests is
incidental to that purpose.  In general,  such a  recharacterization  should not
have any  significant  effect upon the timing or amount of income  reported by a
Certificateholder,  except that the income  reported by a cash method holder may
be  slightly  accelerated.  See  "Stripped  Certificates"  below  for a  further
description  of the federal  income tax treatment of stripped bonds and stripped
coupons.

         In the  alternative,  the amount,  if any, by which the servicing  fees
paid to the servicers are deemed to exceed reasonable compensation for servicing
could   be   treated   as   deferred   payments   of   purchase   price  by  the
Certificateholders  to purchase an undivided interest in the Mortgage Assets. In
such event,  the present value of such additional  payments might be included in
the  Certificateholder's  basis in such  undivided  interests  for  purposes  of
determining whether the Certificate was acquired at a discount,  at par, or at a
premium.  Under this alternative,  Certificateholders  may also be entitled to a
deduction  for unstated  interest  with respect to each  deferred  payment.  The
Internal  Revenue  Service may take the  position  that the  specific  statutory
provisions  of Code  Section  1286  described  above  override  the  alternative
described in this paragraph. Certificateholders are advised to consult their tax
advisors as to the proper  treatment of the amounts paid to the servicers as set
forth herein as servicing  compensation or under either of the  alternatives set
forth above.

         Sale  or  Exchange  of  Certificates.   Upon  sale  or  exchange  of  a
Certificate,  a  Certificateholder  will  recognize  gain or loss  equal  to the
difference  between the amount  realized on the sale and its aggregate  adjusted
basis in the Mortgage Assets and other assets represented by the Certificate. In
general,  the aggregate adjusted basis will equal the  Certificateholder's  cost
for the Certificate,  increased by the amount of any income previously  reported
with  respect  to the  Certificate  and  decreased  by the  amount of any losses
previously  reported  with  respect  to the  Certificate  and the  amount of any
distributions received thereon.  Except as provided above with respect to market
discount on any Mortgage Assets,  and except for certain financial  institutions
subject to the provisions of Code Section 582(c), any such gain or loss would be
capital gain or loss if the Certificate was held as a capital asset.

                      
                                       59
<PAGE>



Stripped Certificates

         General.  Pursuant to Code Section 1286, the separation of ownership of
the right to receive some or all of the principal payments on an obligation from
ownership of the right to receive some or all of the interest  payments  results
in the  creation of  "stripped  bonds" with  respect to  principal  payments and
"stripped  coupons"  with  respect to interest  payments.  For  purposes of this
discussion,  Certificates that are subject to those rules will be referred to as
"Stripped  Certificates." The Certificates will be subject to those rules if (i)
the  Depositor  or any of its  affiliates  retains  (for its own  account or for
purposes  of  resale),  in the form of fixed  retained  yield or  otherwise,  an
ownership interest in a portion of the payments on the Mortgage Assets, (ii) the
Depositor, any of its affiliates or a servicer is treated as having an ownership
interest in the Mortgage Assets to the extent it is paid (or retains)  servicing
compensation  in an amount greater than reasonable  consideration  for servicing
the Mortgage  Assets (see  "Standard  Certificates -  Recharacterization  of the
Servicing  Fees" above) and (iii) a class of  Certificates  are issued in two or
more classes or subclasses representing the right to non pro rata percentages of
the interest and principal payments on the Mortgage Assets.

         In  general,   a  holder  of  a  Stripped   Certificate   (a  "Stripped
Certificateholder")  will be considered to own "stripped  bonds" with respect to
its pro  rata  share  of all or a  portion  of the  principal  payments  on each
Mortgage  Loan and/or  "stripped  coupons" with respect to its pro rata share of
all or a portion of the interest  payments on each Mortgage Loan,  including the
Stripped Certificate's allocable share of the servicing fees paid, to the extent
that such fees represent  reasonable  compensation  for services  rendered.  See
discussion above under "Standard  Certificates - Recharacterization of Servicing
Fees." For this  purpose the  servicing  fees will be  allocated to the Stripped
Certificates  in proportion to the  respective  offering price of each class (or
subclass)  of  Stripped  Certificates.  The  holder  of a  Stripped  Certificate
generally  will be entitled to a deduction each year in respect of the servicing
fees,  as  described  above  under  " -  Federal  Income  Tax  Consequences  for
Certificates  as to Which No REMIC  Election is Made - Standard  Certificates  -
General," subject to the limitation described therein.

         Code Section 1286 treats a stripped bond or a stripped coupon generally
as a new  obligation  issued  (i) on the date  that  the  stripped  interest  is
purchased  and (ii) at a price equal to its purchase  price or, if more than one
stripped  interest is purchased,  the share of the purchase  price  allocable to
such stripped  interest.  Each stripped  interest  generally  will have original
issue  discount equal to the excess of its stated  redemption  price at maturity
(or,  in the case of a stripped  coupon,  the amount  payable on the due date of
such  coupon)  over  its  issue  price.   Although  the  treatment  of  Stripped
Certificates for federal income tax purposes is not clear in certain respects at
this time, particularly where such Stripped Certificates are issued with respect
to a Trust  containing  variable-rate  Mortgage  Assets,  the Depositor has been
advised by counsel  that (i) the Trust will be treated as a grantor  trust under
subpart E, Part 1 of subchapter J of the Code and not as an association  taxable
as a  corporation,  and (ii) each  Stripped  Certificate  should be treated as a
single  installment  obligation  for  purposes  of  calculating  original  issue
discount  and  gain or loss on  disposition.  This  treatment  is  based  on the
interrelationship  of Code Section  1286 and the  regulations  thereunder,  Code
Sections 1272 through 1275,  and the OID  Regulations.  While under Code Section
1286 computations with respect to Stripped  Certificates arguably should be made
in one of the ways described below, the OID Regulations state, in general,  that
all debt  instruments  issued in connection  with the same  transaction  must be
treated  as a single  debt  instrument.  The  Trustee  will make and  report all
computations  described below using this aggregate approach,  unless substantial
legal authority requires otherwise.

         Furthermore,  the  regulations  under Code  Section  1286  support  the
treatment of a Stripped  Certificate as a single debt  instrument  issued on the
date it is originated for purposes of calculating  any original issue  discount.
The preamble to such regulations state that such regulations are premised on the
assumption  that an aggregation  approach is appropriate in determining  whether
original issue discount on a stripped bond or stripped coupon is de minimis.  In
addition,  under these  regulations,  a Stripped  Certificate  that represents a
right to payments of both  interest and principal may be viewed either as issued
with original issue discount or market  discount (as described  below),  at a de
minimis original issue discount,  or presumably,  at a premium.  The preamble to
such  regulations  also  provide  that  such  regulations  are  premised  on the
assumption that generally the interest component of such a Stripped  Certificate
would be treated as stated  interest under the original  issue  discount  rules.
Further,  the  regulations  provide  that  the  purchaser  of  such  a  Stripped
Certificate  may be  required to account  for any  discount  as market  discount
rather than  original  issue  discount if either (i) the initial  discount  with
respect to the Strip

                         
                                       60
<PAGE>


Certificate  was treated as zero under the de minimis  rule or (ii) no more than
100 basis points in excess of  reasonable  servicing is stripped off the related
Mortgage Assets. Any such market discount would be reportable as described above
under  "Federal  Income Tax  Consequences  for REMIC  Certificates - Taxation of
Regular  Certificates - Market Discount,"  without regard to the de minimis rule
therein.

         Status of Stripped Certificates.  No specific legal authority exists as
to whether the character of the Stripped  Certificates,  for federal  income tax
purposes, will be the same as that of the Mortgage Assets. Although the issue is
not  free  from  doubt,   counsel  has  advised  the  Depositor   that  Stripped
Certificates  owned by  applicable  holders  should be  considered  to represent
"qualifying  real property loans" within the meaning or Code Section  593(d)(1),
"real   estate   assets"   within  the  meaning  of  Code   Section   856(c)(A),
"obligations(s)  . . .  principally  secured by an  interest  in real  property"
within the meaning of Code Section 860G(a)(3)(A), and "loans . . . secured by an
interest in real property" within the meaning of Code Section 7701(a)(19)(C)(v),
and interest (including original issue discount) income attributable to Stripped
Certificates  should be considered to represent "interest on obligations secured
by mortgages on real property" within the meaning or Code Section  856(c)(3)(B),
provided  that in each case the Mortgage  Assets and  interest on such  Mortgage
Assets qualify for such  treatment.  The  application of such Code provisions to
buy-down  Mortgage Assets is uncertain.  See " - Federal Income Tax Consequences
for  Certificates  as to Which  No REMIC  Election  is  Made"  and " -  Standard
Certificates - Tax Status" above.

         Original Issue Discount.  Except as described above under " - General,"
each Stripped Certificate will be considered to have been issued (i) on the date
that  the  stripped  interest  is  purchased  and  (ii) at a price  equal to its
purchase price or, if more than one stripped interest is purchased, the share of
the purchase price allocable to such stripped  interest.  Each stripped interest
generally  will have original  issue  discount equal to the excess of its stated
redemption price at maturity (or, in the case of a stripped  coupon,  the amount
payable on the due date of such  coupon) over its issue  price.  Original  issue
discount  with  respect to a Stripped  Certificate  must be included in ordinary
income as it accrues, in accordance with a constant yield method that takes into
account the  compounding  of interest,  which may be prior to the receipt of the
cash  attributable  to such income.  Counsel has advised the Depositor  that the
amount of  original  issue  discount  required to be included in the income of a
Stripped Certificateholder in any taxable year likely will be computed generally
as described above under "Federal Income Tax Consequences for REMIC Certificates
- - Taxation of Regular  Certificates - Original Issue  Discount" and " - Variable
Rate Regular  Certificates."  However, with the apparent exception of a Stripped
Certificate  issued with de minimis original issue discount,  as described above
under " -  General,"  the  issue  price of a  Stripped  Certificate  will be the
purchase price paid by each holder thereof,  and the stated  redemption price at
maturity  will  include the  aggregate  amount of the payments to be made on the
Stripped  Certificate to such Stripped  Certificateholder,  presumably under the
Prepayment Assumption, other than amounts treated as qualified stated interest.

         If the Mortgage  Assets  prepay at a rate either  faster or slower than
that under the Prepayment Assumption, a Stripped Certificateholder's recognition
of original  issue discount will be either  accelerated  or decelerated  and the
amount of such original  issue  discount  will be either  increased or decreased
depending on the relative  interests in principal  and interest on each Mortgage
Loan  represented  by such Stripped  Certificateholder's  Stripped  Certificate.
While the matter is not free from  doubt,  the holder of a Stripped  Certificate
should be  entitled  in the year that it becomes  certain  (assuming  no further
prepayments) that the holder will not recover a portion of its adjusted basis in
such Stripped Certificate to recognize an ordinary loss equal to such portion of
unrecoverable basis.

         As an alternative to the method  described above, the fact that some of
or all the interest payments with respect to the Stripped  Certificates will not
be made if the Mortgage Assets are prepaid could lead to the interpretation that
such  interest  payments  are  "contingent"  within the meaning of the  proposed
regulations  issued  under Code  Section  1274 that  address  the  treatment  of
contingent payments. If the rules of those proposed regulations apply, treatment
of a Stripped  Certificate  under such rules  depends on whether  the  aggregate
amount of principal payments,  if any, to be made on the Stripped Certificate is
less than or greater than its issue price. If the aggregate  principal  payments
are greater than or equal to the issue price,  the principal  payments  would be
treated  as a separate  installment  obligation  issued at a price  equal to the
purchase  price for the  Stripped  Certificate.  In such  case,  original  issue
discount  would be  calculated  and  accrued  under the method  described  above
without  consideration  of the  interest  payments  with respect to the Stripped
Certificate.  Such  payments of interest  would be  includible  in the  Stripped
Certificateholder's gross income in the taxable year in which the amounts become
fixed.

             
                                       61
<PAGE>


If the  aggregate  amount  of  principal  payments  to be made  on the  Stripped
Certificate  is less than its issue price,  each  payment of principal  would be
treated  as a return of basis.  Each  payment  of  interest  would be treated as
includible  in gross income to the extent of the  applicable  Federal rate under
Code  Section  1274(d),  as  applied  to the  adjusted  basis  of  the  Stripped
Certificate, while amounts received in excess of the applicable Federal rate, as
applied  to  the  adjusted   basis  of  the  Stripped   Certificate,   would  be
characterized  as a return of basis until the total amount of interest  payments
treated as a return of basis  equalled the excess of the purchase price over the
aggregate stated principal payments. Any additional interest payments thereafter
would be treated as ordinary income. While not free from doubt uncertainty as to
the payment of interest  arising as a result of the possibility of prepayment of
the Mortgage  Assets  should not cause the rules under the  proposed  contingent
payment   regulations  to  apply  to  interest  with  respect  to  the  Stripped
Certificates.

         Sale or  Exchange  of  Stripped  Certificates.  Sale or  exchange  of a
Stripped  Certificate prior to its maturity will result in gain or loss equal to
the  difference,   if  any,   between  the  amount  received  and  the  Stripped
Certificateholder's  adjusted basis in such Stripped  Certificate,  as described
above under "Federal Income Tax Consequences  for REMIC  Certificates - Taxation
of Regular  Certificates  - Sale or  Exchange of Regular  Certificates."  To the
extent that a subsequent purchaser's purchase price is exceeded by the remaining
payments  on the  Stripped  Certificates,  such  subsequent  purchaser  will  be
required for federal  income tax purposes to accrue and report such excess as if
it were original issue discount in the manner  described  above. It is not clear
for this purpose  whether the assumed  prepayment rate that is to be used in the
case  of  a  Stripped   Certificateholder   other  than  by  original   Stripped
Certificateholder should be the Prepayment Assumption or a new rate based on the
circumstances at the date of subsequent purchase.

         Purchase  of More Than One  Class of  Stripped  Certificates.  Where an
investor purchases more than one class of Stripped Certificates, it is currently
unclear  whether  for  federal  income tax  purposes  such  classes of  Stripped
Certificates  should be treated  separately  or  aggregated  for purposes of the
rules described above.

         Because  of  these  possible  varying   characterizations  of  Stripped
Certificates  and the  resultant  differing  treatment  of  income  recognition,
Stripped  Certificateholders  are  urged  to  consult  their  own  tax  advisors
regarding the proper  treatment of Stripped  Certificates for federal income tax
purposes.

Reporting Requirements and Backup Withholding

         The Trustee will  furnish,  within a  reasonable  time after the end of
each calendar year, to each  Certificateholder or Stripped  Certificateholder at
any time during such year,  such  information  (prepared on the basis  described
above)  as the  Trustee  deems to be  necessary  or  desirable  to  enable  such
Certificateholders to prepare their federal income tax returns. Such information
will include the amount of original issue discount accrued on Certificates  held
by  persons   other  than   Certificateholders   exempted   from  the  reporting
requirements.  The  amounts  required  to be  reported by the Trustee may not be
equal to the proper amount of original issue discount required to be reported as
taxable income by a Certificateholder, other than an original Certificateholder.
The Trustee will also file such original  issue  discount  information  with the
Internal Revenue  Service.  If a  Certificateholder  fails to supply an accurate
taxpayer  identification  number or if the Secretary of the Treasury  determines
that a  Certificateholder  has not reported  all  interest  and dividend  income
required to be shown on his federal  income tax return,  31% backup  withholding
may be required in respect of any reportable payments,  as described above under
" - Backup Withholding."

Taxation of Certain Foreign Investors

         To the extent that a Certificate evidences ownership in Mortgage Assets
that are issued on or before July 18, 1984,  interest or original issue discount
paid by the person  required to withhold  tax under Code  Section  1441 or 1442,
which apply to  nonresident  aliens,  foreign  corporations,  or other  Non-U.S.
Persons generally will be subject to 30% United States  withholding tax, or such
lower rate as may be provided for interest by an applicable tax treaty.  Accrued
original issue discount or market discount  recognized by the  Certificateholder
on the sale or  exchange of such a  Certificate  also will be subject to federal
income tax at the same rate.


                       
                                       62
<PAGE>


         Treasury  regulations  provide that interest or original issue discount
paid by the Trustee or other withholding  agent to a Non-U.S.  Person evidencing
ownership  interest  in  Mortgage  Assets  issued  after  July 18,  1984 will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject  to the  same  certification  requirements  described  above  under  " -
Taxation of Certain Foreign Investors - Regular Certificates."

Taxation of Securities Classified as Partnership Interests

         Certain  Trusts may be treated as  partnerships  for Federal income tax
purposes.  In such event,  the Trusts may issue  Certificates  characterized  as
"Partnership Interests" as discussed in the related Prospectus Supplement.  With
respect to such series of Partnership Interests, Arter & Hadden, special counsel
to the  Depositor,  is of the  opinion  that  (unless  otherwise  limited in the
related Prospectus  Supplement) the Trust will be characterized as a partnership
and not an association taxable as a corporation for federal income tax purposes,
which will also cover any material federal income tax consequences applicable to
the Owners.


                              PLAN OF DISTRIBUTION

         Certificates  are being  offered  hereby in series  through one or more
underwriters  or groups of  underwriters  (the  "Underwriters").  The Prospectus
Supplement  will set forth the terms of offering of the series of  Certificates,
including the public offering or purchase price of each class of Certificates of
such  series  being  offered  thereby  or the method by which such price will be
determined  and the net  proceeds  to the  Depositor  from the sale of each such
class.  Such  Certificates  will be acquired by the  Underwriters  for their own
account or may be offered  by the  Underwriters  on a best  efforts  basis.  The
Underwriters  may  resell  such  Certificates  from  time to time in one or more
transactions including negotiated transactions,  at fixed public offering prices
or at  varying  prices  to be  determined  at the time of sale or at the time of
commitment  therefor.  The managing  Underwriter or Underwriters with respect to
the offer and sale of a particular  series of Certificates  will be set forth on
the cover of the Prospectus  Supplement  relating to such series and the members
of the  underwriting  syndicate,  if any,  will  be  named  in  such  Prospectus
Supplement

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

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of any series of  Certificates  will  provide that the  obligations  of the
Underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
Underwriters  will be  obligated to purchase  all such  Certificates  if any are
purchased and that the Depositor will indemnify the Underwriters against certain
civil  liabilities,  including  liabilities under the Securities Act of 1933, as
amended.

   
                                    RATINGS

         Each Class of  Certificates  of a Series will be rated at their initial
issuance in one of the four highest categories by at least one Rating Agency.

         A  security  rating  is not a  recommendation  to  buy,  sell  or  hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning  Rating  Agency.  No person is obligated to maintain the rating on any
Certificate,  and,  accordingly,  there  can be no  assurance  that the  ratings
assigned to a Certificate upon initial issuance will not be lowered or withdrawn
by a Rating Agency at any time  thereafter.  In general,  ratings address credit
risk and do not represent any  assessment of the likelihood or rate of principal
prepayments.
    


                                  LEGAL MATTERS

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


                              FINANCIAL INFORMATION

         A Trust will be formed with respect to each series of Certificates.  No
Trust will have any assets or  obligations  prior to the issuance of the related
series of Certificates. No Trust will engage in any activities other

                
                                       63
<PAGE>


than those described  herein or in the Prospectus  Supplement.  Accordingly,  no
financial  statement with respect to any Trust is included in this Prospectus or
will be included in the Prospectus Supplement.

         The Depositor has  determined  that its  financial  statements  are not
material to the offering made hereby.

         A  Prospectus  Supplement  and the  related  Form  8-K  (which  will be
incorporated by reference to the Registration  Statement) may contain  financial
statements of the related Credit Enhancer, if any.



              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]

                        
                                       64
<PAGE>

                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

   
                                                                     Page  
1986 Act...............................................................42
Agreement...............................................................1
Applicable Accounting Standards........................................27
Balloon Loans...........................................................6
Beneficial Owners.......................................................4
BIF....................................................................28
Book Entry Certificates.................................................4
Certificate Account....................................................11
Certificate Interest Rate..............................................10
Certificate Principal Balance...........................................9
Certificate Register....................................................9
Certificate Registrar...................................................9
Certificateholder......................................................57
Certificates............................................................1
Clearing Agency.........................................................4
Clearing Agency Participants............................................4
Code....................................................................4
Companion Certificates.................................................10
Compound Interest Certificates.........................................10
Cooperative Loans......................................................13
Cooperatives............................................................1
Credit Enhancement......................................................4
Credit Enhancer.........................................................8
Custodial Account......................................................21
Cut-Off Date...........................................................10
Defective Mortgage Loan................................................27
Delivery Date...........................................................8
Deposit Date...........................................................27
Depositor...............................................................1
Disqualified Organization..............................................51
Distribution Date......................................................11
DOL....................................................................39
Eligible Investments...................................................28
ERISA...................................................................4
Events of Default......................................................30
FDIC...................................................................21
FHLMC...................................................................2
Financial Guaranty Insurance Policy....................................16
Financial Guaranty Insurer.............................................16
Fitch...................................................................5
FNMA....................................................................2
Garn-St. Germain Act...................................................36
GNMA....................................................................2
Insurance Paying Agent.................................................16
Insurance Proceeds.....................................................21
Insured Payment........................................................16
Interest Accrual Period................................................11
Liquidation Proceeds...................................................21
Loan-to-Value Ratio....................................................14
Master Servicer.........................................................1
MBS.....................................................................1
MBS Agreement..........................................................15
MBS Issuer.............................................................15
MBS Servicer...........................................................15
MBS Trustee............................................................15
Monthly Advance........................................................21
Moody's.................................................................5
Mortgage Assets.........................................................1
Mortgage Loans..........................................................1
Mortgage Notes.........................................................13
Mortgage Pool Insurance Policy.........................................18
Mortgage Rates.........................................................14
Mortgage-Backed Securities..............................................1
Mortgaged Properties...................................................13
Mortgages..............................................................13
Mortgagors.............................................................20
NCUA...................................................................21
Non-Priority Certificates..............................................10
Non-U.S. Person........................................................55
Noneconomic Residual Interest..........................................52
Nonrecoverable Advance.................................................21
Notional Principal Balance.............................................11
OBRA...................................................................40
OID Regulations........................................................40
Original Value.........................................................14
OTS....................................................................36
Owners.................................................................11
Partnership Interests..................................................63
Pass-Through Entity....................................................51
Pass-Through Rate.......................................................3
Plans..................................................................38
Policy Statement.......................................................38
Pool Insurer...........................................................18
Pre-Funding Account.....................................................3
Pre-Funding Agreement...................................................3
Prepayment Assumption..................................................43
Principal Balance......................................................14
Principal Prepayments..................................................12
Priority Certificates..................................................10
PTE 83-1...............................................................39
Rating Agency...........................................................5
Record Date............................................................11
Regular Certificateholder..............................................42
Regular Certificates...................................................40
REIT...................................................................41
Relief Act..............................................................8
REMIC...................................................................4
REMIC Certificates.....................................................40
REMIC Pool.............................................................40
REMIC Regulations......................................................40
Remittance Date........................................................21
Remittance Rate........................................................21
Reserve Fund...........................................................20
Residual Certificateholders............................................47
Residual Certificates..................................................40
Retail Class Certificate...............................................42
S&P.....................................................................5
SAIF...................................................................28
Scheduled Amortization Certificates....................................10
Seller..................................................................1
Senior Certificates....................................................16
Servicer................................................................1
SMMEA...................................................................5
Special Allocation Certificates........................................10
Special Hazard Insurance Policy........................................18
Special Hazard Insurer.................................................19
Standard Certificate...................................................57
Stripped Certificateholder.............................................60
Stripped Certificates..................................................60
Subordinated Certificates..............................................16
Thrift Institution.....................................................41
TMP....................................................................41
Trust...................................................................1
Trustee.................................................................1
U.S. Person............................................................53
UCC....................................................................34
Underwriters...........................................................63
    

                                       A-1
<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution.

         The  following  table sets forth the  estimated  expenses in connection
with the issuance and distribution of the Certificates,  other than underwriting
discounts and commissions.*

   
       Filing Fee for Registration Statement..................... $  517,241.40
       Legal Fees and Expenses*..................................    300,000.00
       Accounting Fees and Expenses*.............................    150,000.00
       Trustee's Fees and Expenses *..............................    17,500.00
       Printing and Engraving Fees*..............................    150,000.00
       Blue Sky Fees and Expenses*...............................     12,500.00
       Rating Agency Fees*.......................................    750,000.00
       Financial Guaranty Insurer Fees*..........................    225,000.00
       Miscellaneous (includes bond analytics, due diligence,
          counsel for accountants and Trustee)*..................    230,000.00

             Total............................................... $2,352,241.40

- ---------------------
*        Estimated in accordance with Item 511 of Regulation S-K.

Item 16.  Exhibits.

    1.1   *   --   Form of Underwriting Agreement.
    3.1   *   --   Certificate of Incorporation of IMC Securities Inc.

    
                                        

                              II-i
<PAGE>


   
    3.2   *   --   Bylaws of IMC Securities Inc..
    4.1   *   --   Form of Pooling and Servicing Agreement.
    5.1 ***   --   Opinion of Arter & Hadden regarding the legality of the 
                   Certificates.
    8.1 ***   --   Opinion of Arter & Hadden regarding tax matters.
   10.1  **   --   Representative Form(s) of Mortgage Note(s).
   10.2  **   --   Representative Form of Mortgage.
   23.1 ***   --   Consent of Arter & Hadden (included as part of Exhibits 5.1 
                   and 8.1).
   24.1   *   --   Powers of Attorney.
   24.3  **   --   Consent of Independent Auditor of Certificate Insurer.
- -----------------

  * Previously filed on May 31, 1996. 
 ** To be filed by amendment.
*** Filed herewith.
    
 
                                 

                                      II-ii
<PAGE>



                                   SIGNATURES

   
         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  hereby  certifies that it has reasonable  grounds to believe that it
meets all of the  requirements  for filing on Form S-3 and has duly  caused this
Amendment  No. 1 to  Registration  Statement  to be signed on its  behalf by the
undersigned,  thereunto duly authorized, in the City of Tampa, State of Florida,
on the 9th day of July, 1996.



                                        IMC SECURITIES INC.



                                        By:  /s/George Nicholas
                                             -----------------------------------
                                               George Nicholas

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


       Signature                         Title                          Date



/s/George Nicholas
- ---------------------- 
 George Nicholas         Chief Executive Officer and Director       July 9, 1996
                     
                                                       

/s/Thomas Middleton      Chief Financial Officer and Director       July 9, 1996
- ----------------------    
Thomas Middleton                            


/s/Timothy Griffin       Director                                   May 30, 1996
- ----------------------
Timothy Griffin                                                       
    



<PAGE>
================================================================================



                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


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


                                    EXHIBITS


                                       To


                                    FORM S-3


                             REGISTRATION STATEMENT


                                      UNDER


                           THE SECURITIES ACT OF 1933


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


                              IMC SECURITIES, INC.


               (Exact Name of registrant as specified in charter)
================================================================================


                                    
<PAGE>



                                  EXHIBIT INDEX
                                  -------------




                                                            Location of Exhibit
Exhibit                                                        in Sequential
Number       Description of Document                          Numbering System
- ------       -----------------------                          ----------------





   
5.1          Opinion of Arter & Hadden regarding the
             legality of the Certificates

8.1          Opinion of Arter & Hadden regarding tax
             matters

23.1         Consent of Arter & Hadden (included as part
             of Exhibits 5.1 and 8.1)

    





                                     



<PAGE>





                                                                   Exhibit 5.1
   

                                  July 9, 1996



IMC Securities, Inc.
3450 Bushwood Park Drive
Tampa, FL  33618



         Re:        IMC Securities, Inc.
                    Home Equity Loan Asset-Backed Pass-Through Certificates
                    Registration Statement on Form S-3 -- No. 333-4911
                    ----------------------------------
    

Ladies and Gentlemen:

         We have acted as counsel to IMC Securities,  Inc. (the  "Depositor") in
connection with the preparation and filing of the registration statement on Form
S-3 (such  registration  statement,  the  "Registration  Statement") being filed
today with the Securities and Exchange Commission pursuant to the Securities Act
of 1933,  as amended  (the "Act"),  in respect of Home Equity Loan  Asset-Backed
Pass-Through  Certificates  (the  "Certificates")  which  you  plan to  offer in
series,  each  series  to be  issued  under a  separate  pooling  and  servicing
agreement (a "Pooling and Servicing  Agreement"),  in substantially the form set
forth as an exhibit to the Registration Statement, among the Depositor, Industry
Mortgage  Company,  L.P. (the "Seller" and the  "Servicer"),  and a trustee (the
"Trustee")  to be  identified in the  prospectus  supplement  for such series of
Certificates.

         We have  examined and relied on the  originals  or copies  certified or
otherwise  identified to our  satisfaction  of all such documents and records of
the  Depositor  and such  other  instruments  and other  certificates  of public
officials, officers and representatives of the Depositor and such other persons,
and we have made such investigations of law, as we deemed appropriate as a basis
for the opinions expressed below.

         The opinions  expressed  below are subject to  bankruptcy,  insolvency,
reorganization,  moratorium  and other laws relating to or affecting  creditors'
rights generally and to general equity principles.

<PAGE>

   
         This  opinion is limited to matters  involving  the Federal laws of the
United  States of America,  the laws of the State of New York and, to the extent
relevent to the opinions  expressed herein,  the General  Corporation Law of the
State of Delaware.  All opinions expressed herein are based on laws, regulations
and  policy  guidelines  currently  in  force  and  may be  affected  by  future
regulations.
    

         Based upon the foregoing, we are of the opinion that:

         1.  When,  in  respect  of a series  of  Certificates,  a  Pooling  and
Servicing  Agreement has been duly  authorized by all necessary  action and duly
executed  and  delivered  by the  Depositor,  the Seller,  the  Servicer and the
Trustee for such series, such Pooling and Servicing  Agreement,  will be a valid
and legally binding obligation of the Depositor; and

         2. When a Pooling and Servicing  Agreement for a series of Certificates
has been duly authorized by all necessary action and duly executed and delivered
by the Depositor,  the Seller, the Servicer and the Trustee for such series, and
when the  Certificates of such series have been duly executed and  authenticated
in accordance  with the provisions of the Pooling and Servicing  Agreement,  and
issued  and  sold  as  contemplated  in  the  Registration   Statement  and  the
prospectus,  as amended or supplemented,  delivered pursuant to Section 5 of the
Act in  connection  therewith,  such  Certificates  will be legally  and validly
issued, fully paid and nonassessable,  and the holders of such Certificates will
be entitled to the benefits of such Pooling and Servicing Agreement.

         We hereby  consent to the filing of this  opinion as Exhibit 5.1 to the
Registration  Statement  and to the  reference to this firm in the  Registration
Statement and the related prospectus under the heading "Legal Matters".

         This opinion is furnished by us as counsel to the company and is solely
for the benefit of the addressee thereof. It may not be relied upon by any other
person or for any other purpose without our prior written consent.


                                                     Very truly yours,


                                                   /s/ Arter & Hadden
                                                   ----------------------
                                                       Arter & Hadden

<PAGE>


[Letterhead of Arter & Hadden]


                                                                     Exhibit 8.1


   

                                  July 9, 1996



         Re:      IMC Securities Inc.
                  Home Equity Loan Asset-Backed Pass-Through Certificates
                  Registration Statement on Form S-3--No. 333-4911
                  ----------------------------------
    

Ladies and Gentlemen:

         We have acted as counsel to IMC Securities  Inc. in connection with the
preparation  and  filing  of  the  registration  statement  on  Form  S-3  (such
registration statement, the "Registration Statement") being filed today with the
Securities  and Exchange  Commission  pursuant to the Securities Act of 1933, as
amended (the "Act"),  in respect of Home Equity Loan  Asset-Backed  Pass-Through
Certificates,  (the  "Certificates")  which  you plan to offer  in  series.  Our
opinions formed the basis for the description of federal income tax consequences
appearing under the heading "Federal Income Tax  Consequences" in the prospectus
supplement  contained  in  the  Registration  Statement.  Assuming  issuance  of
Certificates of a series and assuming the federal income tax characterization of
these Certificates as REMIC interests or partnership  interests at that time, we
confirm that the  Description  under "Federal  Income Tax  Consequences"  in the
prospectus of the federal  income tax  consequences  with respect to a series of
Certificates  presents  our opinion of the  material  federal  income tax issues
relating to an investment in the Certificates.
    
         We hereby  consent to the filing of this  letter as Exhibit  8.1 to the
Registration  Statement  and to the  reference to this firm in the  Registration
Statement and related  prospectus  supplement under the heading "Federal
Income Tax  Consequences."
    

                                            Very truly yours,



                                             /s/ Arter & Hadden
                                            -------------------
                                                 Arter & Hadden



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