IMC SECURITIES INC
S-3/A, 1997-07-31
ASSET-BACKED SECURITIES
Previous: SPRINT SPECTRUM L P, 10-K/A, 1997-07-31
Next: E TRADE GROUP INC, S-1/A, 1997-07-31





   
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 31, 1997
                                   Registration Statement No. 333-31197
================================================================================

                       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 charter)
    

        DELAWARE                                       59-3284026
(State of Incorporation)                 (I.R.S. Employer Identification Number)
                             5901 East Fowler Avenue
                              Tampa, FL 33617-2362
                                 (813) 984-8801
                        (Address and telephone number of
                          principal executive offices)
                              -------------------
                              Joseph V. Gatti, Esq.
                                 Arter & Hadden
                               1801 K Street, N.W.
                                   Suite 400K
                              Washington, DC 20006
                                 (202) 775-4442
                               Fax: (202) 857-0172
                       (Name, address and telephone number
                              of agent for service)
                              -------------------
                    Please send copies of communications to:
                              -------------------
                                Thomas Middleton
                         Industry Mortgage Company, L.P.
                             5901 East Fowler Avenue
                              Tampa, FL 33617-2362
                                 (813) 984-2533
                               Fax: (813) 984-2593
                              -------------------
    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. [ ]
                              -------------------
                         CALCULATION OF REGISTRATION FEE
   
<TABLE>

<CAPTION>
================================ ================== ===================== ======================= ==================
      Title of Securities           Amount Being       Proposed Maximum       Proposed Maximum        Amount of
       Being Registered              Registered         Offering Price       Aggregate Offering   Registration Fee
                                                          Per Unit*                 Price
- -------------------------------- ------------------ --------------------- ----------------------- ------------------
<S>                                 <C>                      <C>                <C>                 <C>    
Home Equity Loan Asset Backed       $3,000,000,000           100%               $3,000,000,000      $909,090.90**
Certificates and Notes
================================ ================== ===================== ======================= ==================
</TABLE>
*   Estimated solely for purposes of calculating the registration fee.
**  $303.03 paid by wire transfer on July 11, 1997.
                              -------------------
     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 $3,000,000,000 of home equity loan
asset backed certificates and notes  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 and notes.  The
prospectus is accompanied by two forms of prospectus  supplement describing each
of the  structures  that are expected to be employed by the  Registrant  for the
issuance  of  certificates  and notes.  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


              ITEMS AND CAPTION IN FORM S-3               LOCATION IN PROSPECTUS

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**;         Risk
                                                          Factors**

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

- ----------
* Answer negative or item inapplicable.
** To be completed from time to time by Prospectus Supplement.

                                       3


<PAGE>


                                                                    CERTIFICATES
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 Asset Backed 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 7 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__

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

<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
     Calculation of LIBOR ..................................................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-63
REPORT OF EXPERTS...........................................................S-65
CERTAIN LEGAL MATTERS.......................................................S-65
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS.................................A-1


<PAGE>

                                   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.....................................................................
     Mortgage Loans............................................................
     Mortgage-Backed Securities................................................
     Other Mortgage Securities.................................................
CREDIT ENHANCEMENT.............................................................
SERVICING OF HOME EQUITY LOANS.................................................
     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...........................................................
THE POOLING AND SERVICING AGREEMENT............................................
     Assignment of Mortgage Assets.............................................
     Evidence as to Compliance.................................................
     The Trustee...............................................................
     Administration of the Security Account....................................
     Reports...................................................................
     Forward Commitments; Pre-Funding..........................................
     Servicer Events of Default................................................
     Rights Upon Servicer Event of Default.....................................
     Amendment.................................................................
     Termination...............................................................
INDENTURE .....................................................................
     General ..................................................................
     Modification of Indenture.................................................
     Note Events of Default....................................................
     Rights Upon Note Events of Default........................................
     Annual Compliance Statements..............................................
     Trustee's Annual Report ..................................................
     Satisfaction and Discharge of Indenture...................................
     Redemption of Notes.......................................................
     Reports of Notes..........................................................
     Reports by Trustee to Note Owners.........................................
     Limitation Suits..........................................................
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 Securities......................
     Taxation of Regular Securities............................................
     Taxation of Residual Securities...........................................
     Treatment of Certain Items of REMIC Income and Expense....................
     Tax-Related Restrictions on Transfer of Residual Security.................
     Sale or Exchange of a Residual Securities.................................
     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 Securities as to
         Which No REMIC Election Is Made.......................................
     Standard Securities.......................................................
     Premium and Discount......................................................
     Stripped Securities.......................................................
     Reporting Requirements and Backup Withholding.............................
     Taxation of Certain Foreign Investors.....................................
     Debt Certificates.........................................................
     Notes.....................................................................
     Taxation of Securities Classified as Partnership Interests................
PLAN OF DISTRIBUTION...........................................................
RATINGS........................................................................
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  Asset   Backed
                           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  5901  East  Fowler  Avenue,  Tampa,
                           Florida 33617-2362.

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.

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



                                       S-2

<PAGE>




                           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  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



                                       S-3

<PAGE>




                           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  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.




                                       S-4

<PAGE>




                                                                 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
                           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.



                                       S-5

<PAGE>




                           (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  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:



                                       S-6

<PAGE>





                                    (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

                                    (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



                                       S-7

<PAGE>




                                    (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.

                           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



                                       S-8

<PAGE>



                           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  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.



                                       S-9

<PAGE>




                           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 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



                                      S-10

<PAGE>




                           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 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



                                      S-11

<PAGE>




                           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  "Certain   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.

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



                                      S-12

<PAGE>




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


                                      S-15

<PAGE>



     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.

     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



                                      S-16

<PAGE>



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 5901 East Fowler Avenue,  Tampa,  Florida 33617-2362 and its telephone number
is (813) 984-8801.

     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 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


                                      S-17

<PAGE>



(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.

     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


                                      S-18

<PAGE>



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 5901 East Fowler Avenue, Tampa,
Florida 31617-2362, 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 guidelines. The purpose


                                      S-21

<PAGE>



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 CutOff 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:
<TABLE>
<CAPTION>
PROPERTY TYPES                            NUMBER OF INITIAL                 AGGREGATE              % OF AGGREGATE
                                          HOME EQUITY LOANS                LOAN BALANCE             LOAN BALANCE
<S>                                      <C>                               <C>                     <C>

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

            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:

<TABLE>
<CAPTION>
NUMBER OF MONTHS                          NUMBER OF INITIAL                 AGGREGATE              % OF AGGREGATE
SINCE ORIGINATION                         HOME EQUITY LOANS                LOAN BALANCE             LOAN BALANCE
<S>                                       <C>                              <C>                     <C>






           Total                                                   $
</TABLE>

                                      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:

<TABLE>
<CAPTION>
MONTHS REMAINING                           NUMBER OF INITIAL                AGGREGATE             % OF AGGREGATE
TO MATURITY                                HOME EQUITY LOANS               LOAN BALANCE             LOAN BALANCE
<S>                                        <C>                             <C>                    <C>







              Total                                                 $
</TABLE>

                       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 Cut-Off Date was as follows:

<TABLE>
<CAPTION>
                                               NUMBER OF INITIAL               AGGREGATE            % OF AGGREGATE
OCCUPANCY STATUS                               HOME EQUITY LOANS             LOAN BALANCE            LOAN BALANCE
<S>                                            <C>                           <C>                    <C>





</TABLE>

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:

<TABLE>
<CAPTION>
                                          Number of                    Aggregate               % of Aggregate
STATE                                 Home Equity Loans              Loan Balance               Loan Balance
<S>                                   <C>                            <C>                       <C>




    Total                                                     $
</TABLE>

              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:

<TABLE>
<CAPTION>
RANGE OF                                   NUMBER OF                    AGGREGATE                % OF AGGREGATE
ORIGINAL LTVS                          HOME EQUITY LOANS              LOAN BALANCE                LOAN BALANCE
<S>                                    <C>                            <C>                        <C>




               Total                                                          $
</TABLE>

                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 Cut-Off Date were  distributed as follows as
of the Cut-Off Date:

<TABLE>
<CAPTION>
RANGE OF                                  NUMBER OF                     AGGREGATE                % OF AGGREGATE
COUPON RATES                          HOME EQUITY LOANS                LOAN BALANCE               LOAN BALANCE
<S>                                   <C>                              <C>                       <C>




             Total                                                          $

</TABLE>




                                      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:

<TABLE>
<CAPTION>
RANGE OF                                            NUMBER OF                   AGGREGATE            % OF AGGREGATE
LOAN BALANCES                                   HOME EQUITY LOANS             LOAN BALANCE            LOAN BALANCE
<S>                                             <C>                           <C>                    <C>



                   Total                                                       $
</TABLE>

              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:

<TABLE>
<CAPTION>
                                                 NUMBER OF                   AGGREGATE              % OF AGGREGATE
PROPERTY TYPES                               HOME EQUITY LOANS              LOAN BALANCE             LOAN BALANCE
<S>                                         <C>                           <C>                    <C>
Single Family Detached                                                                      $                         %
Condominium
Planned Unit Development
Two-to-Four Family
Townhouse

Total                                                                            $
</TABLE>

        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:

<TABLE>
<CAPTION>
NUMBER OF MONTHS                         NUMBER OF                      AGGREGATE                 % OF AGGREGATE
SINCE ORIGINATION                    HOME EQUITY LOANS                LOAN BALANCE                 LOAN BALANCE
<S>                                  <C>                              <C>                          <C>



           Total
</TABLE>



                                      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:

<TABLE>
<CAPTION>
MONTHS REMAINING                              NUMBER OF                     AGGREGATE               % OF AGGREGATE
TO MATURITY                               HOME EQUITY LOANS                LOAN BALANCE              LOAN BALANCE
<S>                                       <C>                              <C>                      <C>



          Total                                                                 $
</TABLE>

                    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:

<TABLE>
<CAPTION>
                                                   NUMBER OF                   AGGREGATE            % OF AGGREGATE
OCCUPANCY STATUS                               HOME EQUITY LOANS             LOAN BALANCE            LOAN BALANCE
<S>                                            <C>                           <C>                    <C>
Owner Occupied                                                                                $                       %
Investor Owned
Vacation/Second Home

Total                                                                             $
</TABLE>



                                      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

<TABLE>
<CAPTION>
                                       NUMBER OF                     AGGREGATE                  % OF AGGREGATE
           MARGINS                 HOME EQUITY LOANS               LOAN BALANCE                  LOAN BALANCE
<S>        <C>                     <C>                             <C>                          <C>







                Total                                      $
</TABLE>

[ONE YEAR CMT ARM]
<TABLE>
<CAPTION>
                                            NUMBER OF                  AGGREGATE                % OF AGGREGATE
             MARGINS                    HOME EQUITY LOANS             LOAN BALANCE               LOAN BALANCE
<S>          <C>                        <C>                           <C>                       <C>






                Total                                          $
</TABLE>

[5/25 LOANS]

<TABLE>
<CAPTION>
                                       NUMBER OF                     AGGREGATE                  % OF AGGREGATE
           MARGINS                 HOME EQUITY LOANS               LOAN BALANCE                  LOAN BALANCE
<S>        <C>                     <C>                             <C>                          <C>





                Total                                      $
</TABLE>




                                      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

<TABLE>
<CAPTION>
           MAXIMUM                     NUMBER OF                     AGGREGATE                  % OF AGGREGATE
        COUPON RATES               HOME EQUITY LOANS               LOAN BALANCE                  LOAN BALANCE
<S>     <C>                        <C>                             <C>                          <C>



                 Total                                     $
</TABLE>

[ONE YEAR CMT ARM]

<TABLE>
<CAPTION>
           MAXIMUM                     NUMBER OF                     AGGREGATE                  % OF AGGREGATE
        COUPON RATES                HOME EQUITY LOANS              LOAN BALANCE                  LOAN BALANCE
<S>     <C>                         <C>                            <C>                          <C>





                 Total                                     $
</TABLE>

[5/25 LOANS]

<TABLE>
<CAPTION>
           MAXIMUM                      NUMBER OF                     AGGREGATE                % OF AGGREGATE
        COUPON RATES                 HOME EQUITY LOANS              LOAN BALANCE                LOAN BALANCE
<S>     <C>                          <C>                            <C>                        <C>





                 Total                                       $
</TABLE>



                                      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

<TABLE>
<CAPTION>
     NUMBER OF MONTHS TO                 NUMBER OF                     AGGREGATE                % OF AGGREGATE
   NEXT COUPON RATE CHANGE           HOME EQUITY LOANS               LOAN BALANCE                LOAN BALANCE
<S>                                  <C>                             <C>                        <C>
                     1                                                           $                             %
                     2
                     3
                     4
                     5
                     6

                           Total                                        $
</TABLE>

ONE YEAR CMT ARM

<TABLE>
<CAPTION>
     NUMBERS OF MONTHS TO                NUMBER OF                    AGGREGATE                 % OF AGGREGATE
   NEXT COUPON RATE CHANGE           HOME EQUITY LOANS              LOAN BALANCE                 LOAN BALANCE
<S>                                  <C>                             <C>                        <C>
                     1                                                         $                              %
                     3
                     4
                     5
                     6
                     7
                     8
                     9
                    10
                    11

                        Total                                          $
</TABLE>

5/25 LOANS

<TABLE>
<CAPTION>
     NUMBER OF MONTHS TO                 NUMBER OF                    AGGREGATE                 % OF AGGREGATE
   NEXT COUPON RATE CHANGE           HOME EQUITY LOANS              LOAN BALANCE                 LOAN BALANCE
<S>                                  <C>                             <C>                        <C>

                    43                                                         $                              %
                    49
                    50
                    51
                    52
                    53

                           Total                                         $
</TABLE>



                                      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>



                       HOME EQUITY LOANS FIXED RATE GROUP


<TABLE>
<CAPTION>
                                                                                 Original         Remaining        Original
                                                                                  Term to          Term to       Amortization
     Pool             Principal            Gross Coupon        Net Coupon        Maturity         Maturity           Term       
    Number             Balance                 Rate               Rate          (in months)      (in months)      (in months)   
- --------------  ----------------------  ------------------ ------------------ ---------------  --------------- -----------------
<S>     <C>    <C>    <C>    <C>    <C>    <C>






</TABLE>
     Amortization   
        Method      
  ------------------






                              ADJUSTABLE RATE GROUP

<TABLE>
<CAPTION>
                                                                                                             Original    
                                                                     Months                   Maximum        Term to     
    Pool         Principal        Gross Coupon       Net Coupon      to Rate                 Interest        Maturity    
   Number         Balance             Rate              Rate         Change      Margin        Rate        (in months)   
- ------------- ---------------- ------------------ ---------------- ----------- ----------- -------------  -------------- 
<S>     <C>    <C>    <C>    <C>    <C>    <C>

                             $                                                                                           
                                                                                                                         



</TABLE>

  Remaining         Original                      
   Term to        Amortization                    
   Maturity           Term         Amortization   
 (in months)      (in months)         Method      
- --------------  ---------------- -----------------
                                                  
                                       Level      
                                       Level      


                                      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

<TABLE>
<CAPTION>
                                Class A-1                       Class A-2                    CLASS A-3
Payment Date
<S>                             <C>                             <C>                          <C>









</TABLE>




                                      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 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.



                                      S-38

<PAGE>



                             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  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.


                                      S-39

<PAGE>



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 any Reimbursement  Amount owed to
                    the  Certificate  Insurer  with  respect  to the other  Home
                    Equity Loan Group;


                                      S-40

<PAGE>



          (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.

     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.


                                      S-41

<PAGE>



     "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.

     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.


                                      S-42

<PAGE>



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., 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.




                                      S-43

<PAGE>



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


                                      S-44

<PAGE>



     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
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


                                      S-45

<PAGE>



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:

     (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


                                      S-46

<PAGE>



     (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
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


                                      S-47

<PAGE>



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.

     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


                                      S-48

<PAGE>



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 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


                                      S-49

<PAGE>



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 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


                                      S-50

<PAGE>



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 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.


                                      S-51

<PAGE>



     "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 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


                                      S-52

<PAGE>



     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.

     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


                                      S-53

<PAGE>



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  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


                                      S-54

<PAGE>



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.

     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.


                                      S-55

<PAGE>



     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
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.


                                      S-56

<PAGE>



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:

          (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;



                                      S-57

<PAGE>



          (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 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;


                                      S-58

<PAGE>



          (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  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.



                                      S-59

<PAGE>



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 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.


                                      S-60

<PAGE>



     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 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.


                                      S-61

<PAGE>



     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  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.


                                      S-62

<PAGE>



     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.

     [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                                               $




                                      S-63

<PAGE>



                             CLASS A-2 CERTIFICATES

      UNDERWRITERS                                            PRINCIPAL AMOUNT

      --------------------                                    $
      --------------------                                    $
          TOTAL                                               $


                             CLASS A-3 CERTIFICATES

      UNDERWRITERS                                            PRINCIPAL AMOUNT

      --------------------                                    $
      --------------------                                    $
          TOTAL                                               $


                             CLASS A-4 CERTIFICATES

      UNDERWRITERS                                            PRINCIPAL AMOUNT

      --------------------                                    $
      --------------------                                    $
          TOTAL                                               $


                             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                                               $



                                      S-64

<PAGE>



     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.....................................            %                     %

     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-65


<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-2
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
81996.2D


                                      A - 1

<PAGE>

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

     NO DEALER,  SALESPERSON  OR OTHER
PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION    OR    TO    MAKE    ANY           IMC HOME EQUITY     
REPRESENTATION  NOT  CONTAINED IN THIS         LOAN TRUST 199_-__    
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       Class A-1 Certificates  
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       Class A-2 Certificates  
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       Class A-3 Certificates  
DATE.                                                                
                                                                     
              ----------                                             
           TABLE OF CONTENTS                                         
                                  PAGE          $                    
         PROSPECTUS SUPPLEMENT               Class A-4 Certificates  
Summary.........................  S-                                 
Risk Factors ...................  S-                                 
The Seller and Servicer.........  S-                                 
Use of Proceeds.................  S-                                 
The Depositor...................  S-            $                    
The Home Equity Loan Pool.......  S-         Class A-5 Certificates  
Prepayment       and      Yield                                      
  Considerations................  S-                                 
Formation   of  the  Trust  and                                      
  Trust Property................  S-                                 
Additional Information..........  S-            $                    
Description   of  the  Class  A              Class A-6 Certificates  
  Certificates..................  S-                                 
The Certificate Insurer.........  S-                                 
Credit Enhancement..............  S-                                 
The   Pooling   and   Servicing                                      
  Agreement.....................  S-            $                    
Federal Income Tax Consequences.  S-         Class A-7 Certificates  
ERISA Considerations............  S-                                 
Ratings.........................  S-                                 
Legal Investment Considerations.  S-                                 
Underwriting....................  S-                                 
Report of Experts...............  S-            $                    
Certain Legal Matters...........  S-         Class A-8 Certificates  
Index to Location of Principal                                       
  Defined Terms.................  A-1                                
                                                                     
              PROSPECTUS                                             
Summary of Prospectus...........  1                                  
Risk Factors....................  7        IMC Home Equity Loan Trust
                                                 Series 199_-__      
Description of the Securities...  11                                 
                                                                     
The Trusts......................  15                                 
Credit Enhancement..............  19                                 
Servicing  of the  Home  Equity                                      
  Loans.........................  23                                 
The Pooling and Servicing  
   Agreement....................  28                
The Indenture...................  34               -----------
Use of Proceeds.................  37          PROSPECTUS SUPPLEMENT  
The Depositor...................  38               -----------       
Certain  Legal  Aspects  of the                                      
  Mortgage Assets...............  38          ____________________   
Legal Investment Matters........  44                                 
ERISA Considerations............  45          ____________________   
Federal Income Tax Consequences.  46                                 
Plan of Distribution............  71          __________ __, 199__   
Ratings.........................  72
Legal Matters...................  72    
Financial Information...........  72
Index to Location of  Principal
  Defined Terms.................  A-1

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

<PAGE>

PROSPECTUS SUPPLEMENT                                                      NOTES
(TO PROSPECTUS DATED ______, 199__)

                    IMC HOME EQUITY LOAN OWNER TRUST 199__-__
                         INDUSTRY MORTGAGE COMPANY, L.P.
[LOGO]                         SELLER AND SERVICER
                              IMC SECURITIES, INC.
                                    DEPOSITOR
             $___________ IMC HOME EQUITY LOAN OWNER TRUST 199__-__
                       ASSET BACKED NOTES, SERIES 199__-__
                             DUE ___________, 20___

     The IMC Home Equity  Loan Owner Trust  199__-__  (the  "Issuer")  is hereby
offering  $___________  aggregate  principal  amount of its Asset Backed  Notes,
Series  199__-__  (the  "Notes").  The  Notes  will  be  issued  pursuant  to an
indenture, dated as of __________,  199__ (the "Indenture"),  between the Issuer
and  ____________________,  as trustee (the  "Indenture  Trustee"),  and will be
secured by a trust  estate (the "Trust  Estate")  consisting  primarily of (i) a
pool (the "Pool") of adjustable  rate home equity loans secured by liens on one-
to  four-family  residential  properties,  including  units in  condominium  and
planned unit  developments  (the "Home Equity Loans"),  (ii) funds on deposit in
the Pre-Funding Account and Capitalized Interest Account and (iii) the Insurance
Policy, as described herein. (continued on following page)

     FOR A DISCUSSION OF SIGNIFICANT MATTERS AFFECTING  INVESTMENT IN THE NOTES,
SEE  "RISK  FACTORS"  BEGINNING  ON PAGE  S-__  HEREIN,  "PREPAYMENT  AND  YIELD
CONSIDERATIONS"  BEGINNING ON PAGE S-__ HEREIN AND "RISK  FACTORS"  BEGINNING ON
PAGE __ IN THE PROSPECTUS.

THE NOTES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND DO NOT REPRESENT
    INTERESTS IN OR OBLIGATIONS OF THE ISSUER, THE DEPOSITOR, THE SELLER, THE
  SERVICER, EXCEPT AS DESCRIBED HEREIN, OR ANY OF THEIR AFFILIATES. NEITHER THE
  NOTES 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.
                              ---------------------

THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS OF THIS OFFERING.  ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
     The  Notes  will  be  offered  by  the   Underwriters   named   below  (the
"Underwriters")  from time to time to the public in negotiated  transactions  or
otherwise at varying  prices to be  determined  at the time of the related sale.
Proceeds  from  the  sale  of the  Notes  are  anticipated  to be  approximately
$__________,  before  deducting  expenses  payable  by  the  Issuer,  which  are
estimated to be $__________. The Notes are offered by the Underwriters, when, as
and if issued and  delivered to and accepted by them,  subject to prior sale and
to  approval  of  certain  legal  matters by counsel  for the  Underwrites.  The
Underwriters  reserve the right to  withdraw,  cancel or modify any offer and to
reject  orders  in whole or in  part.  It is  expected  that the  Notes  will be
delivered in book-entry form only through the Same-Day Funds  Settlement  System
of The Depository Trust Company,  Cedel Bank,  societe anonyme and the Euroclear
System on or about _______,  199__.  The Notes will be offered in Europe and the
United States of America. ---------------------

[UNDERWRITERS]
                              ---------------------
          The date of this Prospectus Supplement is ___________, 199__

INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS PRELIMINARY PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR
THE  SOLICITATION  OF AN  OFFER  TO BUY NOR  SHALL  THERE  BE ANY  SALE OF THESE
SECURITIES  IN ANY STATE IN WHICH  SUCH  OFFER,  SOLICITATION  OR SALE  WOULD BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY
SUCH STATE.

<PAGE>

     (cover continued from previous page)

     The  Original  Aggregate  Loan  Balance of the Home Equity  Loans as of the
Cut-Off Date was $______________ [all] of which are first liens. The Home Equity
Loans were  originated  or purchased by Industry  Mortgage  Company,  L.P.  (the
"Seller" and "Servicer").

     The Indenture  provides that additional Home Equity Loans (the  "Subsequent
Home Equity  Loans") may be pledged by the Issuer to the Trust from time to time
on or before ________,  199__ from funds on deposit in the Pre-Funding  Account.
On  the  Closing  Date  (as  defined   below),   an  aggregate  cash  amount  of
$_____________  will be deposited with the Indenture  Trustee in the Pre-Funding
Account to be used to acquire Subsequent Home Equity Loans for the Trust.

     Distributions  of  principal  and  interest  will be made to  holders  (the
"Owners")  of the Notes on the 20th day of each month (or,  if such day is not a
business day, the next following business day) beginning _______, 199__ (each, a
"Payment Date"). Interest will be paid on each Payment Date to the Owners of the
Notes based on the Note Principal  Balance (as defined  herein) at the Note Rate
subject to the limitations described herein.

     The Notes will  constitute  non-recourse  obligations  of the  Issuer.  The
Seller   will  have   limited   obligations   arising   in  respect  of  certain
representations  and warranties on the Home Equity Loans in connection  with the
conveyance thereof to the Depositor.  The Servicer will have limited obligations
that  arise  pursuant  to  certain  representations  and  warranties  and to its
contractual servicing  obligations under Indenture,  including any obligation it
may have to advance delinquent interest payments on the Home Equity Loans.

     The Notes will be unconditionally and irrevocably  guaranteed as to payment
of interest due to Owners and as to ultimate  collection  of the Note  Principal
Balance,  in each case pursuant to the terms of the  Insurance  Policy issued by
_______________. See "Description of the Notes -- The Insurance Policy" herein.

     The  stated  maturity  for  the  Notes  (determined  on  the  basis  of the
assumptions described herein under "Prepayment and Yield considerations") is the
Payment Date occurring in __________ ____ (the "Final Scheduled Payment Date").

     The yield to maturity on the Notes will be affected by, among other things,
the rate of payment of principal  (including by reason of prepayments,  defaults
and  liquidations)  of the Home Equity  Loans and the timing and receipt of such
payments as  described  herein and in the  Prospectus.  See "Risk  Factors"  and
"Yield Prepayment and Maturity Considerations" in the Prospectus and "Prepayment
and Yield Considerations" herein.

     The Notes are subject to optional  redemption  in full by the Issuer  after
the Note Principal Balance is less than ___% of the Note Principal Balance as of
the Closing  Date.  In  addition,  the  Servicer  and the Note Insurer will have
rights, under the limited circumstances  described herein, to acquire all of the
Home Equity Loans from the Indenture  Trustee and thereby effect a redemption of
the Notes. See "Description of the Notes--Redemption of the Notes" herein.

     No  election  will be made to treat  the Trust as a "real  estate  mortgage
investment conduit" (a "REMIC") for federal income tax purposes.

     There is  currently  no secondary  market for the Notes.  The  Underwriters
intend to make a secondary market for the Notes, but has no obligation to do so.
There can be no assurance that a secondary market for the Notes will develop or,
if one does develop, that it will provide investors with a satisfactory level of
liquidity or that it will continue.
                              ---------------------
     UNTIL 90 DAYS AFTER THE DATE OF THIS  PROSPECTUS  SUPPLEMENT,  ALL  DEALERS
EFFECTING  TRANSACTIONS  IN THE  NOTES,  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 NOTES OFFERED BY THIS PROSPECTUS  SUPPLEMENT WILL BE PART OF A SEPARATE
SERIES OF NOTES 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.
                              ---------------------
     CERTAIN PERSONS  PARTICIPATING  IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT  STABILIZE,  MAINTAIN,  OR OTHERWISE  AFFECT THE PRICE OF THE NOTES OFFERED
HEREBY,  INCLUDING  OVER-ALLOTMENT,  STABILIZING  TRANSACTIONS,  SYNDICATE SHORT
COVERING  TRANSACTIONS AND PENALTY BIDS. FOR A DESCRIPTION OF THESE  ACTIVITIES,
SEE "UNDERWRITING" HEREIN.

<PAGE>

                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT

                                                                            Page

SUMMARY OF TERMS.............................................................S-1
RISK FACTORS.................................................................S-9
THE SELLER AND SERVICER.....................................................S-12
     General................................................................S-12
     Credit and Underwriting Guidelines.....................................S-13
     Delinquency, Loan Loss and Foreclosure Information.....................S-14
THE DEPOSITOR...............................................................S-16
USE OF PROCEEDS.............................................................S-16
THE HOME EQUITY LOAN POOL...................................................S-16
     General................................................................S-16
     Conveyance of Subsequent Home Equity Loans.............................S-21
     Interest Payments on the Home Equity Loans.............................S-22
PREPAYMENT AND YIELD CONSIDERATIONS.........................................S-22
     General................................................................S-22
     Mandatory Prepayment...................................................S-23
     Prepayment and Yield Scenarios for Notes ..............................S-23
ADDITIONAL INFORMATION......................................................S-25
DESCRIPTION OF THE NOTES....................................................S-25
     General................................................................S-25
     Pre-Funding Account....................................................S-26
     Capitalized Interest Account...........................................S-27
     Book Entry Registration of the Notes...................................S-27
     Assignment of Rights...................................................S-29
THE NOTE INSURER............................................................S-29

CREDIT ENHANCEMENT..........................................................S-29
     Insurance Policy.......................................................S-29
     Overcollateralization Provisions.......................................S-29
THE INDENTURE...............................................................S-31
     Covenant of the Seller to Take Certain Actions with Respect to the
         Home Equity Loans in Certain Situations............................S-31
     Assignment of Home Equity Loans........................................S-31
     Servicing and Sub-Servicing............................................S-33
     Removal and Resignation of Servicer....................................S-35
     Redemption of the Notes................................................S-36
     Reporting Requirements.................................................S-37
     Removal of Indenture Trustee for Cause.................................S-38
     Governing Law..........................................................S-38
FEDERAL INCOME TAX CONSEQUENCES.............................................S-38
ERISA CONSIDERATIONS........................................................S-39
RATINGS.....................................................................S-39
LEGAL INVESTMENT CONSIDERATIONS.............................................S-40
UNDERWRITING................................................................S-40
CERTAIN LEGAL MATTERS.......................................................S-41
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS.................................A-1


                                   PROSPECTUS

                                                                            Page

SUMMARY OF PROSPECTUS..........................................................
RISK FACTORS...................................................................
DESCRIPTION OF THE SECURITIES..................................................
     General...................................................................
     Classes of Securities.....................................................
     Distributions of Principal and Interest...................................
     Book Entry Registration...................................................
     List of Owners of Securities..............................................
THE TRUSTS.....................................................................
     Mortgage Loans............................................................
     Mortgage-Backed Securities................................................
     Other Mortgage Securities.................................................
CREDIT ENHANCEMENT.............................................................
SERVICING OF MORTGAGE LOANS....................................................
     Payments on Mortgage 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...........................................................
THE POOLING AND SERVICING AGREEMENT............................................
     Assignment of Mortgage Assets.............................................
     Evidence as to Compliance.................................................
     The Indenture Trustee.....................................................
     Administration of the Security Account....................................
     Reports...................................................................
     Forward Commitments; Pre-Funding..........................................
     Servicer Events of Default................................................
     Rights Upon Servicer Event of Default.....................................
     Amendment.................................................................
     Termination...............................................................
THE INDENTURE..................................................................
     General...................................................................
     Modification of Intenture.................................................
     Note Events of Default....................................................
     Rights Upon Note Events of Default........................................
     List of Note Owners.......................................................
     Annual Compliance Statement...............................................

     Trustee's Annual Report...................................................
     Satisfaction and Discharge of Indenture...................................
     Redemption of Notes
     Reports by Trustees to Noteholders........................................
     Limitations on Suits......................................................
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 Securities............................................
     Taxation of Residual Securities...........................................
     Treatment of Certain Items of REMIC Income and Expense....................
     Tax-Related Restrictions on Transfer of Residual Securities...............
     Sale or Exchange of a Residual Security...................................
     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 Securities as to Which
         No REMIC Election Is Made.............................................
     Standard Securities.......................................................
     Premium and Discount......................................................
     Stripped Securities.......................................................
     Reporting Requirements and Backup Withholding.............................
     Taxation of Certain Foreign Investors.....................................
     Debt Certificate .........................................................
     Notes.....................................................................
     Taxation of Securities Classified as Partnership Interests................
PLAN OF DISTRIBUTION...........................................................
RATINGS........................................................................
LEGAL MATTERS..................................................................
FINANCIAL INFORMATION..........................................................
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS...................................

<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.

SECURITIES OFFERED:            $___________  IMC Home Equity  Loan Asset  Backed
                               Notes,   199__-__,   (the  "Notes").   The  Notes
                               represent non-recourse obligations of the Issuer.
                               Proceeds  of the assets in the Trust  Estate will
                               be the sole source of payments on the Notes.

NOTE ISSUER                    IMC Home Equity Loan Owner  Trust  199__-__  (the
                               "Issuer"),  a Delaware business trust established
                               by the Depositor  pursuant to a trust  agreement,
                               dated  as of  _________  __,  199__  (the  "Trust
                               Agreement"), between the Depositor and __________
                               as  owner   trustee.   After  the  Closing  Date,
                               substantially  all  of the  beneficial  ownership
                               interest  in  the  Issuer  will  be  held  by the
                               [Seller].  The  [Depositor]  will  retain  only a
                               negligible  interest  in  the  Issuer  after  the
                               Closing    Date,    but   will    have    primary
                               responsibility   for  managing  the  affairs  and
                               operations of the Issuer. The principal office of
                               the  Issuer is  located  in Tampa,  Florida.  The
                               Issuer  does not have,  nor is it expected in the
                               future to have,  any  significant  assets,  other
                               than the assets included in the Trust Estate. See
                               "The Issuer" herein.

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 5901 East Fowler  Avenue,
                               Tampa, Florida 33617-2362. The general partner of
                               the  Seller and  Servicer  is  Industry  Mortgage
                               Corporation, a Delaware corporation.

INDENTURE TRUSTEE:             ___________________,     a    ________    banking
                               corporation, as Indenture Trustee (the "Indenture
                               Trustee").  The Indenture Trustee shall receive a
                               fee  (the  "Indenture   Trustee  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 _______ ___,  1997
                               (the "Cut-Off Date").

CLOSING DATE:                  On or about ___________ ___, 1997.

DESCRIPTION OF THE NOTES:      The Notes represent  non-recourse  obligations of
                               the  Issuer  and will be  issued  pursuant  to an
                               indenture  to be  dated  as of  __________  ____,
                               199__ (the "Indenture"), entered into between the
                               Depositor,  the Seller, the Servicer,  the Issuer
                               and the Indenture Trustee. The assets included in
                               the trust estate  created by the  Indenture  (the
                               "Trust  Estate")  and pledged to secure the Notes
                               will be the sole source of payments on the Notes.
                               The Notes will be issued in a single class.

                               Initially,  the assets of the Trust  Estate  will
                               consist of (i) a pool (the "Pool") of the Initial
                               Home Equity Loans, which are adjustable rate home
                               equity  mortgage  loans  secured by [first]  lien
                               mortgages   or   deeds   of   trust  on  one-  to
                               four-family  residential  properties,   including
                               units in condominium,  planned unit  developments
                               ad manufactured housing units (the "Properties"),
                               and  including  any note or other  instrument  of
                               indebtedness  (each, a "Mortgage Note"); (ii) all
                               payments in respect of  principal  of the Initial
                               Home  Equity  Loans  received  on  or  after  the
                               applicable  Cut-Off  Date;  (iii) all payments in
                               respect of interest accrued on the Initial Home

                                       S-1

<PAGE>


                               Equity  Loans  from  and  after  the   applicable
                               Cut-Off Date, irrespective of when received; (iv)
                               security interests in the Properties; (v) amounts
                               to be deposited in the  Pre-Funding  Account that
                               will  be  available  for the  acquisition  of the
                               Subsequent  Home Equity  Loans during the Funding
                               Period;  (vi)  amounts  to be  deposited  in  the
                               Capitalized Interest Account; (vii) the insurance
                               policy (the "Note")  issued by the Note  Insurer;
                               and (viii) certain other property.

                               On the Closing Date, an aggregate  cash amount of
                               $_____________  will  be  deposited  in  a  trust
                               account in the name of the Indenture Trustee (the
                               "Pre-Funding   Account").  It  is  intended  that
                               additional  Home  Equity  Loans   satisfying  the
                               criteria   specified   in  the   Indenture   (the
                               "Subsequent  Home Equity Loans") will be added to
                               the Trust  Estate  from time to time on or before
                               _______  __,  199__  from funds on deposit in the
                               Pre-Funding  Account.  As a result, the aggregate
                               principal  balance of the Home Equity  Loans 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  Indenture
                               Trustee in the Capitalized  Interest  Account (as
                               defined   herein).   Funds  in  the   Capitalized
                               Interest Account will be applied by the Indenture
                               Trustee to cover  shortfalls  in interest  during
                               the Funding  Period (as  described  herein  under
                               "Pre-Funding  Account") on the Notes attributable
                               to  the  provisions   allowing  for  purchase  of
                               Subsequent  Home  Equity  Loans after the Cut-Off
                               Date.

OTHER SECURITIES:              [In addition to the Notes,  the Trust will issue,
                               pursuant  to the  Indenture,  a class of security
                               (the "Issuer's Certificate") which will represent
                               an undivided ownership interest in the Trust. The
                               Notes and the  Issuer's  Certificates  are herein
                               referred to as the  "Securities."  Only the Notes
                               are offered hereby.]

DENOMINATIONS:                 The Notes are  issuable in minimum  denominations
                               of an  original  principal  amount of $1,000  and
                               multiples of $1 in excess thereof.

THE HOME EQUITY LOANS:         The Home Equity Loans to be pledged to the Owners
                               of the Notes by the  Issuer on the  Closing  Date
                               (the  "Initial  Home  Equity  Loans")  consist of
                               adjustable  rate  conventional  home equity loans
                               and the Mortgage Notes relating thereto.

                               The 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 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  100%.  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.  The Home
                               Equity  Loans are not  guaranteed  by the Issuer,
                               the  Depositor,  the Seller,  the  Servicer,  the
                               Indenture Trustee 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 FannieMae
                               for FannieMae  mortgage-backed  securities and in
                               accordance with the terms of the Indenture.


                                       S-2

<PAGE>


                               As of the Cut-Off Date,  the average Loan Balance
                               of the Initial Home Equity Loans was  $_________.
                               The  minimum  and  maximum  Loan  Balances of the
                               Initial  Home Equity Loans as of the Cut-Off Date
                               were $______ and $__________,  respectively.  The
                               weighted   average  interest  rate  (the  "Coupon
                               Rate")  of the  Initial  Home  Equity  Loans  was
                               _____%;  the  Coupon  Rates of the  Initial  Home
                               Equity  Loans  ranged  from ____% to _____%;  the
                               weighted average combined  Loan-to-Value Ratio of
                               the  Initial  Home Equity  Loans was _____%;  the
                               weighted  average  remaining  term to maturity of
                               the Initial Home Equity Loans was ___ months; and
                               the  remaining  terms to  maturity of the Initial
                               Home Equity  Loans  ranged from ___ months to 360
                               months.  As of the  Cut-Off  Date  _____%  of the
                               aggregate  Loan  Balances  of  the  Initial  Home
                               Equity Loans were secured by first  mortgages and
                               _____%  of the  aggregate  Loan  Balances  of the
                               Initial  Home Equity Loans were secured by second
                               mortgages.  Initial Home Equity Loans  containing
                               "balloon"  payments  represented  not  more  than
                               _____%  of the  Initial  Home  Equity  Loans.  No
                               Initial  Home Equity Loan will mature  later than
                               ______ ___ 202__. See "The Home Equity Loan Pool"
                               herein.

FINAL SCHEDULED PAYMENT
 DATE:                         The Final Scheduled Payment Date for the Notes is
                               __________, 202__ although it is anticipated that
                               the actual final  Payment Date for the Notes will
                               occur   significantly   earlier  than  the  Final
                               Scheduled Payment Date. See "Prepayment and Yield
                               Considerations" herein.

DISTRIBUTIONS--GENERAL:        On the 20th 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
                               Indenture  Trustee will be  required,  subject to
                               the availability of amounts therefor, pursuant to
                               the cashflow priorities hereinafter described, to
                               make payments on the Notes to the Owners  thereof
                               of record as of the last  Business Day  preceding
                               such Payment Date (the "Record Date").

                               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,  Tampa,  Florida  or the
                               city in which the  corporate  trust office of the
                               Indenture  Trustee is located are  authorized  or
                               obligated by law or executive order to be closed.

INTEREST:                      On each Payment Date,  the Notes will be entitled
                               to payments in respect of Current Interest on the
                               Notes.

                               "Current  Interest"  means,  with  respect to any
                               Payment Date (i) the aggregate amount of interest
                               accrued  during the  calendar  month  immediately
                               preceding  the month in which such  Payment  Date
                               occurs (the "Accrual Period") at the Note Rate on
                               the  Note   Principal   Balance   plus  (ii)  the
                               Preference  Amount  as  it  relates  to  interest
                               previously  paid  on  such  Note  prior  to  such
                               Payment  Date;  provided,  however,  that Current
                               Interest  will be  reduced  by the  amount of any
                               Civil Relief  Interest  Shortfalls (as defined in
                               the Indenture).  All  calculations of interest on
                               the Notes  will be made on the  basis the  actual
                               number of days  elapsed  in the  related  Accrual
                               Period and a year of 360 days.

                               "Interest  Remittance  Amount"  means  as of  any
                               Monthly   Remittance   Date,  the  sum,   without
                               duplication,  of (i) all  interest due during the
                               related  Remittance  Period  on the  Home  Equity
                               Loans  (less  the   Servicing   Fee),   (ii)  all
                               Compensating  Interest  paid by the  Servicer  on
                               such Monthly  Remittance  Date, (iii) the portion
                               of any Substitution  Amount relating to interest,
                               (iv) the portion of any purchase price

                                       S-3

<PAGE>


                               relating  to  interest  on any Home  Equity  Loan
                               repurchased  during the related Remittance Period
                               and (v) the portion of Net  Liquidation  Proceeds
                               relating to interest.

                               The  "Interest  Carry  Forward  Amount"  for  any
                               Payment  Date is the sum of (x)  the  amount,  if
                               any, by which (i) the sum of the Current Interest
                               as of the immediately  preceding Payment Date and
                               all prior unpaid  Interest Carry Forward  Amounts
                               exceeded   (ii)   the   amount   of  the   actual
                               distribution  with  respect to  interest  made on
                               such immediately  preceding Payment Date plus (y)
                               30 days'  interest on such amount,  calculated at
                               the Note Rate.

                               On each  Payment  Date,  the "Note  Rate" will be
                               equal to the  lesser of (x) with  respect  to any
                               Payment  Date  which  occurs  on or  prior to the
                               Redemption  Date (as defined  herein),  One-Month
                               LIBOR  plus ___% per  annum  and for any  Payment
                               Date  thereafter,  One-Month LIBOR plus ____% per
                               annum, and (y) the weighted average of the Coupon
                               Rates on the Home  Equity  Loans,  less  ___% per
                               annum (the rate described in this clause (y), the
                               "Available Funds Cap").

PRINCIPAL:                     On each Payment  Date,  Notes will be entitled to
                               the Principal Distribution Amount in reduction of
                               the Note Principal Balance.

                               The "Principal  Distribution Amount" with respect
                               to  any  Payment   Date  will  be  equal  to  the
                               Principal   Remittance  Amount  for  the  related
                               Remittance Period.

                               "Principal  Remittance  Amount"  means  as of any
                               Monthly   Remittance   Date,  the  sum,   without
                               duplication,   of  (i)  the  principal   actually
                               collected  by the  Servicer  on the  Home  Equity
                               Loans during the related Remittance Period,  (ii)
                               the Loan  Balance of each Home  Equity  Loan that
                               was repurchased from the Trust during the related
                               Remittance Period,  (iii) any Substitution Amount
                               relating to principal  delivered by the Seller in
                               connection  with a substitution  of a Home Equity
                               Loan during the related  Remittance  Period,  and
                               (iv)  all  Net  Liquidation   Proceeds   actually
                               collected  by the  Servicer  during  the  related
                               Remittance   Period  (to  the  extent   such  Net
                               Liquidation Proceeds related to principal).

                               The  "Remittance  Period"  with  respect  to  any
                               Monthly  Remittance  Date is the period  from 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  Note
                               Account,  which is the 18th day of each month, or
                               if  such  day is not a  Business  Day,  the  next
                               preceding Business Day,  commencing in __________
                               ___, 199__.

MONTHLY SERVICING FEE:         The  Servicer  will retain a fee (the  "Servicing
                               Fee") equal to 0.50% 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    Notes    consists    of    (x)    the
                               overcollateralization mechanics which utilize the
                               internal  cash flows of the  transaction  and (y)
                               the Insurance Policy.

                               Overcollateralization.   The  credit  enhancement
                               provisions of the transaction result in a limited
                               acceleration   of  the  Notes   relative  to  the
                               amortization  of the  Home  Equity  Loans  in the
                               early months of the transaction.  The accelerated
                               amortization

                                       S-4

<PAGE>

                               is achieved by the  application of certain excess
                               interest to the payment in  reduction of the Note
                               Principal  Balance.   This  acceleration  feature
                               creates,  overcollateralization (i.e., the excess
                               of the aggregate  outstanding Loan Balance of the
                               Home  Equity   Loans  over  the  Note   Principal
                               Balance).    Once   the    required    level   of
                               overcollaterlization  is reached,  and subject to
                               the provisions  described in the next  paragraph,
                               the   acceleration   feature  will  cease  unless
                               necessary  to  maintain  the  required  level  of
                               overcollateralization.

                               The Indenture  provides that,  subject to certain
                               floors, caps and triggers,  the required level of
                               ovecollateralization  may  increase  or  decrease
                               over time.  An increase  would result a temporary
                               period of accelerated  amortization  of the Notes
                               to     increase     the    actual     level    of
                               overcollateralization  to its required  level;  a
                               decrease  would  result in a temporary  period of
                               decelerated  amortization  ro reduce  the  actual
                               level of  overcollateralization  to its  required
                               level.

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

                               Financial      Guaranty     Insurance     Policy.
                               __________________  a New  York  stock  insurance
                               company  (the  "Note   Insurer")   will  issue  a
                               financial    guaranty   insurance   policy   (the
                               "Insurance Policy") with respect to the Notes.

                               Pursuant  to  the  Insurance  Policy,   the  Note
                               Insurer  will  irrevocably  and   unconditionally
                               guarantee  certain  payments on each Payment Date
                               to the  Indenture  Trustee for the benefit of the
                               Owners of the  Notes.  The  amount of the  actual
                               payment,  if any, made by the Note Insurer to the
                               Owners of the Notes under the Insurance Policy on
                               each Payment Date (the "Insured  Payment") is the
                               excess, if any, of (i) the sum of (a) the Current
                               Interest,  (b) the Subordination  Deficit and (c)
                               the Preference Amount (without  duplication) over
                               (ii)  the  Total   Available   Funds  (after  any
                               deduction  for the related  Premium  Amount,  the
                               related  Trustee  Fee  and  any  related  Trustee
                               Reimbursable   Expenses  and  after  taking  into
                               account the portion of the Principal Distribution
                               Amount to be actually distributed on such Payment
                               Date  without  regard  to  any  related   Insured
                               Payment to be made with  respect to such  Payment
                               Date).

                               Insured  Payments  do not cover  Realized  Losses
                               except to the extent that a Subordination Deficit
                               exists.   Insured   Payments  do  not  cover  the
                               Servicer's failure to make Delinquency  Advances,
                               except to the extent that a Subordination Deficit
                               would otherwise result  therefrom.  Nevertheless,
                               the effect of the Insurance Policy is to guaranty
                               the  timely  payment  of  interest  on,  and  the
                               ultimate  payment  of the  principal  amount  of,
                               Notes.

                               The Insurance  Policy is  noncancellable  for any
                               reason.

                               [Unless a Note Insurer Default  exists,  the Note
                               Insurer shall have the right to exercise  certain
                               rights of the Owners of the Notes,  as  specified
                               in the  Indenture,  without  any  consent of such
                               Owners;  and such Owners may exercise such rights
                               only with the prior  written  consent of the Note
                               Insurer,  except as provided in the Indenture. In
                               addition,  to the extent of unreimbursed payments
                               under the Insurance Policy, the Note Insurer will
                               be  subrogated to the rights of the Owners of the
                               Notes on which such Insured  Payments were made.]
                               In  connection  with each  Insured  Payment  on a
                               Note, the Trustee,  as  attorney-in-fact  for the
                               Owner thereof, will be

                                       S-5
<PAGE>

                               required to assign to the Note Insurer the rights
                               of such  Owner  with  respect  to the Note to the
                               extent of such  Insured  Payment.  "Note  Insurer
                               Default" is defined  under the  Indenture  as the
                               existence and  continuance  of (x) the failure by
                               the Note Insurer to make a required payment under
                               the  Insurance  Policy or (y) the  bankruptcy  or
                               insolvency of the Note Insurer.

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 Indenture Trustee on behalf of the Owners
                               of the Notes.  During the  period  (the  "Funding
                               Period")  from the Closing Date until  __________
                               ___,  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 Indenture.  Subsequent  Home
                               Equity  Loans  purchased  on any  date  (each,  a
                               "Subsequent  Transfer  Date")  must  satisfy  the
                               criteria  set  forth in the  Indenture.  See "The
                               Home Equity Loan Pool--  Conveyance of Subsequent
                               Home Equity Loans" herein.  Any Pre-Funded Amount
                               remaining  at the end of the Funding  Period will
                               be  distributed to the Owners of the Notes on the
                               Payment  Date  in  ________  ___,   199__,   thus
                               resulting in a partial  principal  prepayment  of
                               the Note as specified  herein under  "Description
                               of the Notes--  Distributions."  All interest and
                               other  investment  earnings on amounts on deposit
                               in the  Pre-Funding  Account will be deposited in
                               the Capitalized Interest Account.

CAPITALIZED INTEREST
  ACCOUNT:                     On the Closing Date,  cash will be deposited in a
                               trust   account   (the   "Capitalized    Interest
                               Account") in the name of, and  maintained by, the
                               Indenture  Trustee on behalf of the Owners of the
                               Notes.  During the Funding Period,  the amount on
                               deposit  in  the  Capitalized  Interest  Account,
                               including  reinvestment  income thereon,  will be
                               used by the Indenture Trustee to fund the excess,
                               if any, of (i) the amount of interest accruing at
                               the Note  Rate on the  amount  by which  the Note
                               Principal  Balance  exceeds  the  aggregate  Loan
                               Balance  of the Home  Equity  Loans 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  Indenture
                               Trustee on the initial  Payment  Date to fund any
                               such  excess.   Any  amounts   remaining  in  the
                               Capitalized  Interest Account not needed for such
                               purpose  will be paid  to the  depositor  of such
                               funds at the end of the Funding Period.

MANDATORY PREPAYMENT OF
  NOTES:                       It is  intended  that  the  principal  amount  of
                               Subsequent  Home  Equity  Loans  included  in the
                               Trust   Estate  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 Notes from the Pre-Funding Account.
                               In the  event  that the  Depositor  is  unable to
                               deliver  Subsequent  Home Equity Loans during the
                               Funding Period in an amount equal to $__________,
                               principal prepayments to Owners of the Notes 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
  NOTES:                       The Notes will  initially be issued in book-entry
                               form.  Persons  acquiring   beneficial  ownership
                               interests in the Notes ("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 Notes  are  Book-Entry  Notes (as  defined
                               herein),  such Notes will be  evidenced by one or
                               more Notes  registered  in the name of Cede & Co.
                               ("Cede"),

                                       S-6
<PAGE>


                               as the nominee of DTC.  The Notes will  initially
                               be registered in the name of Cede.  The interests
                               of the Owners of such  Notes 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  Notes (as
                               defined  herein)  are  issued  under the  limited
                               circumstances described herein. All references in
                               this  Prospectus  Supplement to any Notes reflect
                               the  rights  of  Beneficial  Owners  only as such
                               rights  may be  exercised  through  DTC  and  its
                               participating  organizations  for so long as such
                               Notes are held by DTC.  See  "Description  of the
                               Notes --  Book-Entry  Registration  of the Notes"
                               herein,    and    "Description   of   the   Notes
                               --Book-Entry Registration" in the Prospectus.

OPTIONAL REDEMPTION:           The Note,  may be  redeemed in full at the option
                               of Issuer  after the Note  Principal  Balance  is
                               less than  ___% of the  original  Note  Principal
                               Balance.  In addition,  the Servicer and the Note
                               Insurer  will  have  rights,  under  the  limited
                               circumstances described herein, to acquire all of
                               the Home Equity Loans from the Indenture  trustee
                               and thereby effect a redemption of the Notes. See
                               "Description of the Notes -- Redemption of Notes"
                               herein.

RATINGS:                       It is a  condition  of issuance of the Notes that
                               they  be  rated  "Aaa"  by   [Moody's   Investors
                               Services,  Inc.  ("Moody's")  and  "AAA" by Fitch
                               Investors Service,  L.P.  ("Fitch").] Moody's and
                               Fitch 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.  No  Rating
                               Agency is obligated to maintain any rating on the
                               Notes and, accordingly, there can be no assurance
                               that the rating  assigned  to Notes upon  initial
                               issuance thereof will not be lowered or withdrawn
                               at any time thereafter. See "Ratings" herein.

FEDERAL TAX ASPECTS:           Investors   are  advised  to  consult  their  tax
                               advisors  and  to  review   "Federal  Income  Tax
                               Consequences" herein and in the Prospectus.

                               No  election  will  be made to  treat  the  Trust
                               Estate or any portion  thereof as a "real  estate
                               mortgage  investment  conduit"  (a  "REMIC")  for
                               federal income tax purposes.

                               For federal  income tax purposes,  the Notes will
                               be treated as debt obligations of the Issuer.  An
                               Owner  will be  required  to report  income  with
                               respect  to the  Notes  under an  accrual  method
                               unless  the  Owner  otherwise  uses  the  accrual
                               method.

                               The  Notes  will  not   represent   interest   in
                               "qualifying   real  property  loans"  within  the
                               meaning of Section 593(d) of the Internal Revenue
                               Code of 1986,  as  amended  (the  "Code"),  "real
                               estate    assets"   for   purposes   of   Section
                               856(c)(5)(A)  of  the  Code  and  "[l]oans  . . .
                               principally   secured  by  an  interest  in  real
                               property"   within   the   meaning   of   Section
                               7701(a)(19)(C)(v) of the Code.

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

                                       S-7

<PAGE>


LEGAL INVESTMENT
  CONSIDERATIONS:              The Notes will [not] constitute "mortgage related
                               securities"   for   purposes  of  the   Secondary
                               Mortgage   Market   Enhancement   Act   of   1984
                               ("SMMEA").  [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
                               Notes.]



                                       S-8

<PAGE>



                                  RISK FACTORS

     Prospective investors in the Notes 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 Notes.

     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  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 such  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 the Notes,  and, if  purchased  at other than par, the
yields  realized by Owners of the Notes will be  sensitive  to levels of payment
(including prepayments of the Home Equity Loans (the "Prepayments")) on the Home
Equity  Loans.  In  general,  the yield on if  purchased  at a premium  from the
outstanding principal amount thereof will be adversely affected by a higher than
anticipated level of Prepayments and enhanced by a lower than anticipated level.
Conversely,  the yield on Notes if 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 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  Indenture.  See "The
Indenture--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.]

     THE  SUBSEQUENT  HOME  EQUITY  LOANS  AND  THE  PRE-FUNDING   ACCOUNT.  Any
conveyance  of  Subsequent  Home  Equity  Loans  is  subject  to  the  following
conditions,  among others (i) each such Subsequent Home Equity Loan 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 Indenture;  (ii) the Seller will not
select such  Subsequent Home Equity Loans in a manner adverse to the interest of
the Owners of the Notes;  (iii) the Seller  will  deliver  certain  opinions  of
counsel with respect to the validity of the conveyance of such Subsequent Home

                                       S-9

<PAGE>



Equity Loans;  (iv) each  Subsequent Home Equity Loan will be an adjustable rate
Home Equity Loan; and (v) 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 Indenture, as described
herein under "The Home Equity Loan  Pool--Conveyance  of Subsequent  Home Equity
Loans."

     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 for inclusion
in the Trust  Estate by the end of the Funding  Period,  the Owners of the Notes
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__. The Depositor intends that the principal amount of Subsequent Home Equity
Loans added to the Trust Estate 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 of the Notes.

     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.  Following the transfer of  Subsequent  Home
Equity Loans to the Trust, it is anticipated that the aggregate  characteristics
of the Home Equity Loans then held in the Trust will not vary significantly from
those  of  the   Initial   Home  Equity   Loans.   See  "The  Home  Equity  Loan
Pool--Conveyance of Subsequent Home Equity Loans" herein.

     RISK OF  HOME  EQUITY  LOAN  COUPON  RATES  REDUCING  THE  NOTE  RATE.  The
calculation  of the Note Rate is based  upon (i) the  value of an index  (LIBOR)
which is different  from the value of the indices  applicable to the Home Equity
Loans as  described  under "The Home Equity Loan Pool" either as a result of the
use of a different index, rate  determination  date or rate adjustment date) and
(ii) the weighted  average of the Coupon Rates of the Home Equity  Loans,  which
are subject to periodic  adjustment  caps,  maximum  rate caps and minimum  rate
floors.  _____% of the Initial Home Equity Loans in by aggregate Loan Balance as
of the Cut-Off Date adjust semi-annually based upon the London interbank offered
rate for six-month United States dollar deposits ("Six-Month LIBOR"). Although a
substantial  majority of the  Initial  Six-Month  LIBOR  Loans first  adjust six
months after  origination,  a number of the Initial  Six-Month LIBOR Loans first
adjust two or three years from the date of  origination.  [_____% of the Initial
Home Equity  Loans in by  aggregate  Loan Balance as of the Cut-Off Date are CMT
Loans that adjust annually based on the CMT Index (the "CMT Loans").  Although a
substantial   majority  of  Initial  CMT  Loans  first  adjust  one  year  after
origination,  a number of the Initial CMT Loans do not first  adjust until three
years from the date of  origination.]  The Note Rate adjusts  monthly based upon
One-Month LIBOR as described  under  "Description of the Notes -- Calculation of
One-Month LIBOR" herein, subject to the Available Funds Cap.  Consequently,  the
interest  which  becomes  due on the  Home  Equity  Loans  (net  of the  related
Servicing Fee, the related Premium Amount,  the related Trustee Fee, any Trustee
Reimbursable  Expenses  and certain  reductions  required  by the Note  Insurer)
during any  Remittance  Period may not equal the amount of  interest  that would
accrue at One-Month LIBOR plus the margin on the Note during the related Accrual
Period. In particular,  the Note Rate adjusts monthly,  while the interest rates
of the Home  Equity  Loans in adjust  less  frequently  with the result that the
Available  Funds Cap may limit  increases in the Rate for extended  periods in a
rising interest rate environment. In addition,  One-Month LIBOR, Six-Month LIBOR
and the CMT Index may respond to  different  economic  and market  factors,  and
there is not  necessarily a correlation  among them.  Thus, it is possible,  for
example,  that One-Month  LIBOR may rise during periods in which Six-Month LIBOR
or the CMT Index are stable or are  falling or that,  even if each of  One-Month
LIBOR, Six-Month LIBOR and the CMT Index rise during the same period,  One-Month
LIBOR may rise more rapidly than Six-Month LIBOR and the CMT Index. Furthermore,
if the Available  Funds Cap  determines  the Note Rate for a Payment  Date,  the
value of the Notes  will be  temporarily  or  permanently  reduced.  There is no
mechanism to  compensate  Owners of the Notes if the Note Rate is limited by the
Available Funds Cap.

     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

                                      S-10

<PAGE>



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.

     It is possible  that some of the Home  Equity  Loans will be subject to the
Riegle Community Development and Regulatory Improvement Act of 1994 (the "Riegle
Act"),  which incorporates the Home Ownership and Equity Protection Act of 1994.
The Riegle Act adds certain additional  provisions to Regulation Z, which is the
implementing  regulation of the  Truth-in-Lending  Act. These provisions  impose
additional  disclosure  and other  requirements  on  creditors  with  respect to
non-purchase  money home equity loans with high  interest  rates or high upfront
fees and charges. In general, home equity loans within the purview of the Riegle
Act have annual  percentage  rates over 10%  greater  than the yield on Treasury
Securities  of  comparable  maturity  and/or  fees and points  which  exceed the
greater of 8% of the total loan amount or $400. The provisions of the Riegle Act
apply on a  mandatory  basis to all home  equity  loans  originated  on or after
October 1, 1995. These provisions can impose specific statutory liabilities upon
creditors  who  fail  to  comply  with  their  provisions  and  may  affect  the
enforceability  of the related loans. In addition,  any assignee of the creditor
would  generally be subject to all claims and defenses  that the consumer  could
assert against the creditor, including, without limitation, the right to rescind
the home equity loan.  The Seller will  represent  and warrant in the  Indenture
that each Home Equity Loan was originated in compliance with all applicable laws
including the Truth-in- Lending Act, as amended.

     [RISK OF HIGHER DEFAULT RATES FOR HOME EQUITY LOANS WITH BALLOON  PAYMENTS.
_____% of the aggregate  Loan Balance of the Initial Home Equity Loans 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").  The 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 up to 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 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.]

DISSOLUTION OF ISSUER FROM INSOLVENCY OF DEPOSITOR

     On the Closing Date, the  [Depositor]  will hold a [1%] equity  interest in
the Issuer.  The Trust  Agreement will provide that if any certain events (each,
an  "Insolvency  Event")  of  voluntary  corporate  dissolution  or  insolvency,
readjustment  of debt,  marshaling  of assets  and  liability,  commencement  of
bankruptcy proceedings under the United

                                      S-11

<PAGE>



States Bankruptcy Code or similar  applicable state laws ("Insolvency  Laws") or
similar  proceedings  with respect to the  Depositor  including a default of the
Note Insurer in the payment of any Insured  Payment),  the Issuer will dissolve.
The  Depositor  has  taken  certain  steps  in  structuring   the   transactions
contemplated  hereby that are intended to help ensure that an  Insolvency  Event
with respect tot he Depositor will not occur.  These steps include the formation
of the  Depositor  as a separate  limited-purpose  entity  pursuant to formation
document that contain certain limitations (including  restrictions on the nature
of the Depositor  business and restrictions of the Depositor ability to commence
a voluntary case of proceeding under the Insolvency Laws). However, there can be
no  assurance  that the  activities  of the  Depositor  would  not  result in an
Insolvency Event.

     If the Issuer is  dissolved,  the  Indenture  Trustee will  promptly  sell,
dispose  of or  otherwise  liquidate  the Home  Equity  Loans in a  commercially
reasonable manner of commercially reasonable terms, except under certain limited
circumstances.  The proceeds from any such sale,  disposition  or liquidation of
the Loans will be treated as collections on the Home Equity Loans,  deposited in
the Note Account and paid to the Owners of the Note in accordance with the terms
described herein.

     RISK  ASSOCIATED  WITH THE NOTE  INSURER.  If the  protection  afforded  by
overcollateralization  and  crosscollateralization  is insufficient and if, upon
the occurrence of a  Subordination  Deficit,  the Note Insurer is unable to meet
its obligations  under the Insurance  Policy,  then the Owners of the Note could
experience a loss of their investment.

                             THE SELLER AND SERVICER

GENERAL

     The Seller and Servicer,  Industry  Mortgage  Company,  L.P., is a Delaware
limited  partnership.  The general  partner of the Seller is  Industry  Mortgage
Corporation,  a Delaware  corporation,  which is a  subsidiary  of IMC  Mortgage
Company and an affiliate of the  Depositor.  IMC  Mortgage  Company  completed a
public  offering of certain  shares of its common  stock on June 25,  1996.  The
principal  executive  offices  of the Seller  are  located  at 5901 East  Fowler
Avenue, Tampa, Florida 33617-2362 and its telephone number is (813) 984-8801.

     The Seller has been in the mortgage lending business since its formation in
1993 and the Seller,  IMC Mortgage Company and certain other subsidiaries of IMC
Mortgage  Company 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 48 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 Issuer  which
will in turn  pledge the Home  Equity  Loans to the  Indenture  Trustee  for the
benefit of the Owners of the Notes,  in  consideration  of the net proceeds from
the sale of the Notes,  which are being  offered  hereby.  The Seller  will also
service each Home Equity Loan.

     The Servicer may not assign its obligations  under the Indenture,  in whole
or in part, unless it shall have first obtained confirmation in writing from the
Rating  Agencies  that such  assignment  shall  not  result  in a  downgrade  or
withdrawal  of the  ratings  assigned  to the  Notes by each  respective  Rating
Agency;  provided,   however,  that  any  assignee  must  meet  the  eligibility
requirements for a successor servicer set forth in the Indenture.

     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.  Each  Sub-Servicing
Agreement  shall  be  terminated  at such  time as the  Servicer  resigns  or is
removed. See "The Indenture--Servicing and Sub-Servicing" herein.

     The Indenture  Trustee,  at the direction of a majority of the Owners,  may
remove the Servicer,  and the Servicer may resign,  only in accordance  with the
terms of the Indenture.  No removal or resignation  shall become effective until
the Indenture 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 Indenture Trustee and remitted directly to the Indenture Trustee.

                                      S-12

<PAGE>



     Upon removal or resignation of the Servicer,  the Indenture Trustee (x) may
solicit  bids for a successor  servicer as described  in the  Indenture  and (y)
until such time as a successor  servicer is  appointed  pursuant to the terms of
the  Indenture,  shall serve in the  capacity of Backup  Servicer  (the  "Backup
Servicer")  subject to the right of the Indenture  Trustee to assign such duties
to a party acceptable to the Owners of a majority of the Notes. If the Indenture
Trustee is unable to obtain a qualifying bid and is prevented by law from acting
as servicer,  the Indenture  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  FannieMae  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 shall assume
all or any part of the responsibilities, duties or liabilities of the Servicer.

     The Notes will not represent an interest in or  obligation  of, nor are the
Home Equity Loans  guaranteed  by, the Issuer,  the Depositor,  the Seller,  the
Servicer, except as described herein, 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  FannieMae  ("FannieMae")  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 full-service  branch offices in Cincinnati,  Ohio,
Ft. Washington, Pennsylvania, Lincoln, Rhode Island and Cherry Hill, New Jersey.
In addition,  the Seller maintains  retail branch offices  throughout the United
States and  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  generally  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 $400,000.  Under current  policy the Seller  generally
does not acquire or originate home equity loans where the combined Loan-to-Value
Ratio exceeds 85%. 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

                                      S-13

<PAGE>



circumstances.  The Seller does not  purchase  loans  where any senior  mortgage
contains  open-end  advance,   negative   amortization  or  shared  appreciation
provisions.

     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  FannieMae/FHLMC  forms and conform to
current  FannieMae/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  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.  In
addition, the information in the tables below has not been adjusted to eliminate
the effect of the  significant  growth in the size of the  Seller's  home equity
loan portfolio  during the periods shown.  Accordingly,  loss and delinquency as
percentages  of aggregate  principal  balance of home equity loans  serviced for
each period  would be higher  than those  shown if a group of home equity  loans
were  artificially  isolated at a point in time and the  information  showed the
activity only in that isolated group.  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-14

<PAGE>

         DELINQUENCY AND DEFAULT EXPERIENCE OF THE SERVICER'S SERVICING
                         PORTFOLIO OF HOME EQUITY LOANS


<TABLE>
<CAPTION>
                                                          YEAR ENDING DECEMBER 31,
                                                          ----------------------- 
                                       1996                        1995                         1994
                                       ----                        ----                         ----

                             NUMBER        DOLLAR        NUMBER         DOLLAR         NUMBER        DOLLAR
                            OF LOANS       AMOUNT       OF LOANS        AMOUNT        OF LOANS       AMOUNT

<S>                          <C>       <C>               <C>         <C>               <C>         <C>        
Portfolio At                 35,390    $2,148,068,446    9,376       $535,797,748      1,635       $92,003,157

Delinquency
Percentage (1)
30 - 59 days                 3.390%        3.093%        2.613%         2.570%         1.040%        0.831%
60 - 89 days                 1.077%        1.068%        0.672%         0.642%         0.183%        0.152%
90 + days                    2.427%        2.616%        1.237%         1.223%         0.000%        0.000%
                             ------        ------        ------         ------         ------        ------
Total Delinquency            6.894%        6.777%        4.522%         4.435%         1.223%        0.983%
                             ======        ======        ======         ======         ======        ======

Default
Percentage (2)
Foreclosure                  0.863%        1.003%        0.779%         0.749%         0.000%        0.000%
Bankruptcy (3)               1.064%        1.069%        0.576%         0.630%         0.122%        0.115%
Real Estate Owned            0.276%        0.313%        0.117%         0.160%         0.000%        0.000%
                             ------        ------        ------         ------         ------        ------
Total Default                2.204%        2.385%        1.472%         1.539%         0.122%        0.115%
                             ======        ======        ======         ======         ======        ======
</TABLE>

- ----------

(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 account
     balances on home equity  loans in  foreclosure,  bankruptcy  or real estate
     owned.

(3)  The  bankruptcy  percentage  represents  all home equity  loans that are in
     bankruptcy regardless of delinquency status.


                LOAN LOSS EXPERIENCE ON THE SERVICER'S SERVICING
                         PORTFOLIO OF HOME EQUITY LOANS

<TABLE>
<CAPTION>

                                                       YEAR ENDING DECEMBER 31,

                                              1996               1995                1994
                                              ----               ----                ----

<S>                                        <C>                  <C>                  <C>        
Average Amount Outstanding(1)              $1,207,171,960       $294,251,859         $52,709,250
Gross Losses(2)                                $1,581,695           $278,632                  $0
Recoveries(3)                                      $1,727                 $0                  $0
Net Losses(4)                                  $1,579,968           $278,632                  $0
Net Losses as a Percentage Of Average              0.131%             0.095%              0.000%
   Amount Outstanding
</TABLE>

- ----------
(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."


                                      S-15

<PAGE>



                                   THE ISSUER

     The  Issuer is a  Delaware  business  trust  established  by the  Depositor
pursuant to the Trust Agreement.  After the Closing Date,  substantially  all of
the beneficial  ownership interest in the Issuer will be held [__________].  The
[Depositor]  will retain  only a  negligible  interest  in the Issuer  after the
Closing Date, but will have primary  responsibility for managing the affairs and
operations  of the  Issuer.  The  principal  office of the  Issuer is located in
Tampa,  Florida.  The Issuer does not have,  nor is it expected in the future to
have,  any  significant  assets,  other  than the assets  included  in the Trust
Estate.

                                  THE DEPOSITOR

     The Depositor was  incorporated  in the State of Delaware in November 1994.
The Depositor  maintains its principal offices at 5901 East Fowler Drive, Tampa,
Florida  33617-2362.  None of the  Issuer,  the  Depositor,  the  Seller  or the
Servicer or any of their  affiliates will insure or guarantee  distributions  on
the Notes.

                                 USE OF PROCEEDS

     Net  proceeds  from the sale of the Notes will be applied by the Issuer (i)
to the purchase of the Initial Home Equity Loans from the Depositor, (ii) to pay
off extensions of credit provided by, among others,  certain of the Underwriters
with  respect  to  certain  Home  Equity  Loans,  (iii)  to the  deposit  of the
Pre-Funded Amount in the Pre- Funding Account and (iv) to the deposit of certain
amounts in the Capitalized Interest Account.

                            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 added to the Trust  Estate 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.

     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.

     The Initial Home Equity  Loans to be  transferred  by the  Depositor to the
Trust  on  the  Closing  Date  will  consist  of  __________   adjustable   rate
conventional  home equity loans  evidenced by  promissory  notes (the  "Mortgage
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 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 have a first  payment date on or
after __________ ___,. 199__.  Initial Home Equity Loans  aggregating  _____% of
the aggregate Loan Balances of the 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  _____% of 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  FannieMae  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.


                                      S-16

<PAGE>



     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.

     As of the Cut-Off Date, the average Loan Balance of the Initial Home Equity
Loans was $_________.  The minimum and maximum Loan Balances of the Initial Home
Equity Loans as of the Cut-Off Date were $______ and $__________,  respectively.
The  weighted  average  Coupon Rate of the Initial Home Equity Loans was _____%;
the Coupon Rate of the Initial  Home Equity  Loans  ranged from ____% to _____%;
the weighted  average  combined  Loan- to-Value Ratio of the Initial Home Equity
Loans was _____%; the weighted average remaining term to maturity of the Initial
Home Equity  Loans was ___ months;  and the  remaining  terms to maturity of the
Initial  Home Equity  Loans  ranged from ___ months to ___ months.  Initial Home
Equity Loans containing  "balloon" payments  represented not more than _____% of
the  aggregate  Loan Balance of the Initial Home Equity  Loans.  No Initial Home
Equity Loan will mature later than ___________ ___, 202__..


                                      S-17

<PAGE>



                      GEOGRAPHIC DISTRIBUTION OF PROPERTIES

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

<TABLE>
<CAPTION>
                                     NUMBER OF INITIAL              AGGREGATE             % OF AGGREGATE
STATE                                HOME EQUITY LOANS            LOAN BALANCE             LOAN BALANCE
<S>                                  <C>                          <C>                     <C>
Alabama
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
District of Columbia
Florida
Georgia
Hawaii
Idaho
Illinois
Indiana
Iowa
Kansas
Kentucky
Louisiana
Maine
Maryland
Massachusetts
Michigan
Minnesota
Mississippi
Missouri
Montana
Nebraska
Nevada
New Hampshire
New Jersey
New Mexico
New York
North Carolina
North Dakota
Ohio
Oklahoma
Oregon
Pennsylvania
Rhode Island
South Carolina
Tennessee
Texas
Utah
Vermont
Virginia
Washington
West  Virginia
Wisconsin
Wyoming

Total
</TABLE>


                                      S-18

<PAGE>



                          COMBINED LOAN-TO-VALUE RATIOS

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

<TABLE>
<CAPTION>
RANGE OF                                  NUMBER OF INITIAL              AGGREGATE             % OF AGGREGATE
ORIGINAL CLTV'S                           HOME EQUITY LOANS             LOAN BALANCE            LOAN BALANCE
<S>                                       <C>                           <C>                    <C>
   Up    to     10.00%
10.01    to     15.00
15.01    to     20.00
20.01    to     25.00
25.01    to     30.00
30.01    to     35.00
35.01    to     40.00
40.01    to     45.00
45.01    to     50.00
50.01    to     55.00
55.01    to     60.00
60.01    to     65.00
65.01    to     70.00
70.01    to     75.00
75.01    to     80.00
80.01    to     85.00
85.01    to     90.00
90.01    to     95.00
95.01    to    100.00

Total
</TABLE>

                            CUT-OFF DATE COUPON RATES

     The Coupon  Rates borne by the Notes  relating  to the Initial  Home Equity
Loans as of the Cut-Off Date were distributed as follows:

<TABLE>
<CAPTION>
RANGE OF                                  NUMBER OF INITIAL              AGGREGATE              % OF AGGREGATE
COUPON RATES                              HOME EQUITY LOANS             LOAN BALANCE            LOAN BALANCE
<S>                                       <C>                           <C>                    <C>
7.001    to      8.000%
8.001    to      9.000
9.001    to     10.000
10.001   to     11.000
11.001   to     12.000
12.001   to     13.000
13.001   to     14.000
14.001   to     15.000
15.001   to     16.000
16.001   to     17.000
17.001   to     18.000
18.001   to     19.000
22.001   to     23.000

Total
</TABLE>

                                      S-19

<PAGE>



                           CUT-OFF DATE LOAN BALANCES

     The distribution of the outstanding  principal  amounts of the Initial Home
Equity Loans as of the Cut-Off Date was as follows:

<TABLE>
<CAPTION>
CUT-OFF DATE                               NUMBER OF INITIAL               AGGREGATE               % OF AGGREGATE
LOAN BALANCES                              HOME EQUITY LOANS             LOAN BALANCE               LOAN BALANCE
<S>                                        <C>                           <C>                       <C>
         Up   to  $ 25,000.00
  25,000.01   to    50,000.00
  50,000.01   to    75,000.00
  75,000.01   to   100,000.00
 100,000.01   to   125,000.00
 125,000.01   to   150,000.00
 150,000.01   to   175,000.00
 175,000.01   to   200,000.00
 200,000.01   to   250,000.00
 250,000.01   to   300,000.00
 300,000.01   to   350,000.00
 350,000.01   to   400,000.00
 400,000.01   to   450,000.00
 450,000.01   to   500,000.00
 500,000.01   to   550,000.00

  Total
</TABLE>

                          TYPES OF MORTGAGED PROPERTIES

     The  Properties  securing  the Initial  Home Equity Loans as of the Cut-Off
Date were of the property types as follows:

<TABLE>
<CAPTION>
                                          NUMBER OF INITIAL               AGGREGATE              % OF AGGREGATE
PROPERTY TYPES                            HOME EQUITY LOANS             LOAN BALANCE              LOAN BALANCE
<S>                                       <C>                           <C>                      <C>

Single Family Detached
Two- to Four-Family
Condominium
Single Family Attached
Townhouse
Manufactured Housing
Multi-Family
Planned Unit Development
Mixed Use

Total
</TABLE>

                    DISTRIBUTION OF MONTHS SINCE ORIGINATION

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

<TABLE>
<CAPTION>
NUMBER OF MONTHS                          NUMBER OF INITIAL              AGGREGATE              % OF AGGREGATE
SINCE ORIGINATION                         HOME EQUITY LOANS             LOAN BALANCE             LOAN BALANCE
<S>                                        <C>                             <C>                      <C>
 0 to 1
 2 to 12
13 to 24
25 or more
</TABLE>


                                      S-20

<PAGE>

                   DISTRIBUTION OF REMAINING TERM TO MATURITY

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

<TABLE>
<CAPTION>
MONTHS REMAINING                           NUMBER OF INITIAL                AGGREGATE               % OF AGGREGATE
TO MATURITY                                HOME EQUITY LOANS               LOAN BALANCE              LOAN BALANCE
<S>                                        <C>                             <C>                      <C>
Up  to 120
121 to 180
181 to 240
241 to 300
301 to 360

Total
</TABLE>

                                OCCUPANCY STATUS

     The  occupancy  status of the  Properties  securing the Initial Home Equity
Loans as of the Cut-Off Date was as follows:

<TABLE>
<CAPTION>
                                           NUMBER OF INITIAL                AGGREGATE               % OF AGGREGATE
OCCUPANCY STATUS                           HOME EQUITY LOANS               LOAN BALANCE              LOAN BALANCE
<S>                                        <C>                             <C>                      <C>
Owner Occupied
Investor Owned
Vacation/Second Home

Total
</TABLE>

                          DISTRIBUTION BY LIEN POSITION

     The lien  position of the Initial  Home Equity Loans as of the Cut-Off Date
was as follows:

<TABLE>
<CAPTION>
                                           NUMBER OF INITIAL                AGGREGATE               % OF AGGREGATE
LIEN POSITION                              HOME EQUITY LOANS               LOAN BALANCE              LOAN BALANCE
<S>                                        <C>                             <C>                      <C>
First Lien
SECOND LIEN

TOTAL
</TABLE>


CONVEYANCE OF SUBSEQUENT HOME EQUITY LOANS

     The Indenture permits the addition to the Trust Estate of $_____________ in
aggregate  principal balance of Subsequent Home Equity Loans.  Accordingly,  the
statistical  characteristics of the Home Equity Loans will vary as of Subsequent
Cut-Off Date upon the  acquisition  of  Subsequent  Home Equity  Loans,  but the
Depositor does not expect such variance to be material.

     The obligation of the Issuer to purchase a Subsequent  Home Equity Loan for
addition to the Trust Estate on a Subsequent Transfer Date for assignment to the
Home  Equity  Loan  Pool is  subject,  among  other  factors,  to the  following
requirements: (i) the ratings on the Notes shall not have been downgraded by any
Rating Agency;  (ii) such Subsequent Home Equity Loan may not be 30 or more days
contractually  delinquent as of the related  Subsequent CutOff 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 Cut-Off

                                      S-21

<PAGE>



Date);  (iii) such  Subsequent  Home Equity Loan will be an adjustable rate Home
Equity Loan;  (iv) the original term to maturity of such  Subsequent Home Equity
Loan may not exceed 30 years;  (v) such  Subsequent Home Equity Loan will have a
Coupon  Rate of not  less  than  ____%;  (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, (d) will have no Home Equity Loan with a
principal balance in excess of $_______.


                   INTEREST PAYMENTS ON THE HOME EQUITY LOANS

     Approximately  _____% 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.

     There are a number of Home Equity Loans on which interest is charged to the
Mortgagor at the Coupon Rate on the  outstanding  principal  balance  calculated
based on the number of days  elapsed  between  receipt of the  Mortgagor's  last
payment  through  receipt of the  Mortgagor's  most current  payment  (such Home
Equity  Loans,  "Date-of-Payment  Loans").  Such  interest is deducted  from the
Mortgagor's payment amount and the remainder,  if any, of the payment is applied
as a reduction  to the  outstanding  principal  balance of such  Mortgage  Note.
Although  the  Mortgagor  is  required  to remit  equal  monthly  payments  on a
specified  monthly  payment  date that would  reduce the  outstanding  principal
balance of such  Mortgage Note to zero at such Mortgage  Note's  maturity  date,
payments that are made by the Mortgagor  after the due date therefor would cause
the  outstanding  principal  balance of such  Mortgage Note not to be reduced to
zero on its maturity  date. In such a case,  the Mortgagor  would be required to
make an  additional  principal  payment at the maturity  date for such  Mortgage
Note. If it were assumed that all the  Mortgagors on the  Date-of-Payment  Loans
were to pay on the latest date possible without the Date-of-Payment  Loans being
in  default,  the  amount of such  additional  principal  payment  would be a de
minimis  amount of the aggregate  Loan Balance of the Home Equity Loans.  On the
other hand, if a Mortgagor makes a payment (other than a Prepayment)  before the
due date therefor,  the reduction in the outstanding  principal  balance of such
Mortgage Note would occur over a shorter period of time than would have occurred
had it been based on the schedule of amortization in effect on the Cut-Off Date.
Accordingly,  the timing of principal payments to the Owners of the Notes may be
affected by the fact that actual  Mortgagor  payments may not be made on the due
date therefor.


                       PREPAYMENT AND YIELD CONSIDERATIONS

GENERAL

     The  weighted  average  life of, and, if  purchased  at other than par, the
yield to maturity  on, the Notes will relate to the rate of payment of principal
of the Home Equity Loans, 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.

     Adjustable  rate home  equity  loans may be  subject  to a greater  rate of
principal prepayments in a declining interest rate environment.  For example, if
prevailing interest rates fail 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. In
addition,  the fact that a number of the Six-Month LIBOR Loans and the CMT Loans
doe not  adjust  for  substantial  period  of time  may  affect  the  prepayment
experience on such loans.  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 Notes, the overcollateralization  provisions of the transaction result in an
additional reduction of the Notes relative to the amortization of the Home

                                      S-22

<PAGE>



Equity   Loans   in   early   months   of   the   transaction.    This   creates
overcollateralization  which  results  from the  excess  of the  aggregate  Loan
Balance of the Home Equity Loans over the Note Principal Balance.

MANDATORY PREPAYMENT

     In the event  that  prior to the end of the  Funding  Period  the Issuer is
unable to acquire  Subsequent Home Equity Loans for addition to the Trust Estate
in an amount  equal to  $_____________,  the Owners of the Notes will  receive a
partial prepayment on the Payment Date in __________ 199__ in an amount equal to
the Pre-Funded Amount remaining at the end of the Funding Period.

     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 on the Payment Date in
__________, 199__.

PREPAYMENT AND YIELD SCENARIOS FOR NOTES

     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),  the yield to  maturity  on a Note 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  Notes 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 Notes at a premium, the actual yield to
such investor will be lower than such investor's anticipated yield.

     The Final Scheduled  Payment Date for the Notes is __________,  202__. This
date is the date on which the initial Note  Principal  Balance as of the Closing
Date 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 the  overcollateralization
mechanics  of the  transaction  are not  used to make  accelerated  payments  of
principal to the Owners of the Notes.  The weighted  average,  life of the Notes
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 Notes could occur significantly  earlier than the Final
Scheduled  Payment Date because (i) Prepayments are likely to occur and (ii) the
Issuer  may cause a  redemption  of the Notes  when the when the Note  Principal
Balance is less than  _____% of the Note  Principal  Balance  as of the  Closing
Date.

     "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
Notes will be influenced by the rate at which principal of the Home Equity Loans
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.

     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.  [A 100%  Prepayment
Assumption assumes constant prepayment rates ("CPR") of 4% per annum of the then
outstanding principal balance of the Home Equity Loans in the first month of the
life of such Home Equity Loans and an additional _____% (precisely _____ths) per
annum in each  month  thereafter  until  the  twelfth  month.  Beginning  in the
thirteenth  month  and in each  month  thereafter  during  the life of such Home
Equity Loans, 100% Prepayment  Assumption assumes a constant  prepayment rate of
24% per annum each month. As used in the table below,  0% Prepayment  Assumption
assumes  prepayment  rates equal to 0% of the  Prepayment  Assumption;  i.e., no
prepayments.  Correspondingly,  100% Prepayment  Assumption  assumes  prepayment
rates equal to 100% of the Prepayment Assumption,  and so forth.] The Prepayment
Assumption  does  not  purport  to be a  historical  description  of  prepayment
experience or a prediction of the anticipated  rate of prepayment of any pool of
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
the Notes 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 Note Principal  Balance  outstanding and weighted average
life of the Notes set forth in the tables. In addition, since the actual

                                      S-23

<PAGE>



Home  Equity  Loans have  characteristics  which  differ  from those  assumed in
preparing  the tables set forth  below,  the  distributions  of principal on the
Notes 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 consist of pools of loans with  level-pay and balloon  amortization
methodologies, Cut-Off Date Loan Balances, gross coupon rates, net coupon rates,
original and remaining terms of amortization, and remaining terms to maturity as
applicable,  as set forth in the  "Representative  Loan Pools" table below, (ii)
the Closing Date for the Notes occurs on __________,  199__ (iii)  distributions
on the Notes  are made on the 20th 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  Indenture  Trustee Fee, (v) the Home
Equity Loans' prepayment rates are a multiple of the Prepayment Assumption, (vi)
prepayments include 30 day's interest thereon, (vii) no redemption is exercised,
(viii) all of the Home Equity Loans are sold to the Issuer for  inclusion in the
Trust Estate as of the Closing Date; and (x) 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).


                            REPRESENTATIVE LOAN POOLS

<TABLE>
<CAPTION>
                                                         Original      Remaining      Remaining
                                                         Term of        Term of        Term to
   Pool            Loan        Gross     Net Coupon    Amortization   Amortization    Maturity     Amortization
  Number         Balance      Coupon        Rate       (in months)    (in months)    (in months)      Method
                               Rate
- ---------- ---------------- ----------- ------------- -------------- -------------- ------------- --------------
<S>        <C>              <C>         <C>           <C>            <C>            <C>           <C>
    1
    2
    3
    4
    5
    6
</TABLE>


                                      S-24

<PAGE>



                             ADDITIONAL INFORMATION

     The  description in this  Prospectus  Supplement of the Initial Home Equity
Loans  and the  Properties  is  based  upon the  Initial  Home  Equity  Loans as
constituted at the close of business on the Cut-Off Date.  Prior to the issuance
of the Notes, 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  Indenture,  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  Notes  and  the
Subsequent Home Equity Loans will be added to the pool after the issuance of the
Notes.

     A current  report on Form 8-K will be available to  purchasers of the Notes
and will be filed, and  incorporated by reference to the Registration  Statement
together with the Indenture,  with the Securities and Exchange Commission within
fifteen  days after the initial  issuance of the Notes and within 15 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 NOTES

GENERAL

     The Notes  will be issued  pursuant  to the  Indenture.  The  summaries  of
certain  provisions  of the  Indenture  set forth below,  under the caption "The
Indenture" herein and under the caption "The Indenture" in the Prospectus, while
complete in material respects, do not purpose to be exhaustive. For more details
regarding  the terms of the  Indenture,  prospective  investors in the Notes are
advised  to review  the  Indenture,  a copy of which  the  Issuer  will  provide
(without exhibits) without charge upon written request addressed to the Issuer.

     The Notes will be secured by the Trust Estate created by the Indenture. The
Notes  represent  non-recourse  obligations  of the Issuer and  proceeds  of the
assets in the Trust Estate will be the sole source of payments of the Notes. The
Notes will not  represent an interest in or  obligation  of the  Depositor,  the
Servicer,  the Indenture  Trustee,  the  underwriters,  any of their  respective
affiliates  or any  other  entity,  and will not  represent  an  interest  in or
recourse obligation of the Issuer.

     Initially,  the  assets of the Trust  Estate  will  consist of (i) the Home
Equity Loan Pool, which is comprised of the Initial Home Equity Loans secured by
[first] lien mortgages of deeds of trust on the Properties; (ii) all payments in
respect to principal  of the Initial Home Equity Loans  received on or after the
applicable  Cut-Off Dates;  (iii) all payments in respect of interest accrued on
the Initial Home Equity Loans received on or after the applicable Cut-Off Dates,
irrespective of when received;  (iv) security  interests in the Properties;  (v)
amounts to be deposited in the  Pre-Funding  Account that will be available  for
the  acquisition of the Subsequent  Home Equity Loans during the Funding Period;
(vi) amounts to be  deposited in the  Capitalized  Interest  Account;  (vii) the
Insurance Policy issued by the Note Insurer and (viii) certain other property.

     All  payments  on the Notes  will be made by or on behalf of the  Indenture
Trustee  to each  Owner of record on the  related  Record  Date for the  related
Payment Date.  Payments on Notes issued in book-entry form will be made by or on
behalf of the Indenture  Trustee to DTC.  Payments on Definitive Notes generally
will be made  either  (i) by check  mailed to the  address  of each  Owner as it
appears in the  register  maintained  by the  Indenture  Trustee or (ii) by wire
transfer of  immediately  available  funds to the  account of an Owner,  if such
Owner (a) is a registered holder of Definitive Notes having an initial principal
amount of at least  $1,000,000  and (b) has provided the Indenture  Trustee with
wiring instructions in writing five days prior to the related Record Date or has
provided the Indenture  Trustee with such  instructions for any previous Payment
date. A fee may be charged by the  Indenture  Trustee to an Owner of  Definitive
Notes for any payment  made by wire  transfer.  Notwithstanding  the above,  the
final  payment  in  redemption  of any  Definitive  Note  will be made only upon
presentation  and  surrender  of such  Definitive  Note at the  office of agency
designated by the Indenture Trustee for that purpose.

     The Notes will be issued in denominations of not less than $1,000 principal
amount and in integral; dollar multiples of $1 in excess thereof.

     The Home Equity  Loans were  originated  by the Seller.  On or prior to the
date the Notes are  issued,  the Seller will convey each Home Equity Loan to the
Depositor who in turn will convey each such Home Equity Loan to the Issuer.

     At the time of  issuance  of the Notes,  the Issuer  will pledge all of its
right, title and interest in and to the Initial Home Equity Loans, including all
principal  received on or after the  applicable  Cut-Off  Date and all  interest
accrued from and  including  the  applicable  Cut-Off  Date,  together  with its
rights, title and interest in and to the proceeds of any

                                      S-25

<PAGE>



related insurance  policies  received on and after the applicable  Cut-Off Date,
without  recourse,  to  the  Indenture  Trustee  pursuant  to the  Indenture  as
collateral for the Notes.

     The Indenture Trustee, concurrently with such assignment, will authenticate
and deliver the Notes at the  direction  of the Issuer in  exchange  for,  among
other things,  the Initial Home Equity Loans,  the Initial  Pre-Funding  Account
deposit and the amount  deposited  in the  Capitalized  Interest  Account.  Each
Initial Home Equity Loan will provide  information  about each Home Equity Loan,
including,  among  other  things,  its  identifying  number  and the name of the
related  Mortgagor,  the street  address of the  related  Property,  its date of
origination,  the  original  number of months to stated  maturity,  the original
stated maturity,  its original Loan Balance, the Cut-Off Date, its interest rate
as of the CutOff Date, the manner in which the interest rate is to be determined
and its monthly payment as of the Cut-Off Date.

PAYMENTS ON THE NOTES

     Payments  on the  Notes  will be made by the  Indenture  Trustee  (in  such
capacity,  the "Paying  Agent") on each  Payment Date to Owners as of the Record
Date in an amount equal to the product of such Owners'  Percentage  Interest and
the amount paid in respect of the Notes. The "Percentage  Interest"  represented
by any Note will be equal to the  percentage  obtained by dividing the aggregage
principal balance of such Note by the Note Principal Balance.

     On  each  Payment  Date,  the  Paying  Agent  will be  required  to pay the
following  amounts in the following  order of priority,  out of Total  Available
Funds:

          (a) to the Note  Insurer,  an amount  equal to the Premium  Amount for
     such Payment Date and the aggregate  amount necessary to reimburse the Note
     Amount Insurer for any unreimbursed  payments of Insured Payments (together
     with  interest  thereon) in respect of the Notes on prior Payment Dates and
     the amount of any unpaid Premium  Amount for prior Payment Dates  (together
     with interest thereon);  provided,  however, that the Note Insurer shall be
     paid such amounts only after Owners have received  Current Interest and any
     Subordination Deficit with respect to such Payment Date;

          (b) to the Owners, Current Interest;

          (c) to the Owners, the Principal  Distrubtion  Amount, in reduction of
     the Note Principal  Balance until such Note Principal Balance is reduced to
     zero; and

          (d) to the  Owners,  the amount,  if any, of the  overcollateraization
     payment [as defined] .

Any Available Funds remaining  after  application in the manner  specified above
will be released to the Owner of Issuer's Certificate.

     In the event that,  with respect to a particular  Payment  Date,  Available
Funds on such date are not  sufficient  to pay any portion of Current  Interest,
the  Indenture  Trustee will make a claim on the  Insurance  Policy in an amount
equal to such  deficiency and apply the Insured  Payment  received in respect of
such  claim to the  payment  of the  deficiency  in such  Current  Interest.  In
addition,  the Indenture Trustee will make a claim on the Insurance Policy in an
amount equal to any  Subordination  Deficit on a Payment Date (after taking into
account payments in respect of the Principal  Distribution Amount on such Paymnt
Date) and apply the portion of the Insured Payment related Subordination Deficit
to reduce the Note Principal  Balance on such Payment Date by the amount of such
Subordination  Deficit. Any Insured Payment paid in respect of the Notes to make
up any  Subordination  Deficit shall be paid to the Owners,  in reduction of the
Note Principal Balance, until such Note Principal Balance is reduced to zero.

     In no event will the  aggregate  payments of principal to Owners exceed the
Original Note Principal Balance as of the Closing Date.

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
Indenture  Trustee  and shall be part of the Trust  Estate.  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 in  accordance  with the
Indenture. Any Pre-Funded Amount remaining at the end of the Funding Period will
be  distributed  to the Owners of the Notes on the  Payment  Date in  __________
199__ in reduction of the Note  Principal  Balance of such Owner's  Notes,  thus
resulting in a partial principal prepayment of such Notes.

     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.


                                      S-26

<PAGE>

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 Indenture
Trustee  and shall be part of the Trust  Estate.  The  amount on  deposit in the
Capitalized  Interest Account,  including  reinvestment income thereon,  will be
used by the Indenture  Trustee to fund the excess,  if any, of (i) the amount of
interest accruing at Note Rate on the amount by which the Note Principal Balance
exceeds the aggregate Loan Balance of the Home Equity Loans 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  Indenture  Trustee on the first
Payment Date 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 Notes.

CALCULATION OF ONE-MONTH LIBOR

     On each LIBOR  Determination Date (as defined below), the Indenture Trustee
will determine LIBOR for the next Accrual Period for the Notes.

     "One-Month  LIBOR" means,  as of any LIBOR  Determination  Date, the London
interbank offered rate for one-month United States dollar deposits 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 one
month.  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  (rounded  upwards if necessary to the nearest whole multiple of
1/16%).  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 one month.

     "LIBOR  Determination  Date" means, with respect to any Accrual Period, the
second London  business day preceding the  commencement  of such Accrual Period.
For purposes of determining  One-Month LIBOR, a "London business day" is any day
on which  dealings in deposits of United  States  dollars are  transacted in the
London interbank market.

     "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 NOTES

     The Notes  will be  book-entry  Notes  (the  "Book-Entry  Notes").  Persons
acquiring  beneficial  ownership interests in such Book-Entry Notes ("Beneficial
Owners")  may  elect  to  hold  their  Book-Entry  Notes  directly  through  DTC
participants   of  such   system   ("Participants"),   or   indirectly   through
organizations  which are  Participants.  The Book- Entry Notes will be issued in
one or more  certificates  per class of Notes which in the  aggregate  equal the
principal  balance of such Notes 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 Notes in minimum denominations  representing principal amounts of
$1,000 and  multiples of $1 in excess  thereof.  Except as described  below,  no
Beneficial Owner will be entitled to receive a physical certificate representing
such Note (a "Definitive  Note").  Unless and until Definitive Notes are issued,
it is anticipated  that the only "Owner" of such Book-Entry Notes will be Cede &
Co.,  as nominee of DTC.  Beneficial  Owners  will not be Owners as that term is
used in the  Indenture.  Beneficial  Owners are only permitted to exercise their
rights indirectly through Participants and DTC.

     The Beneficial  Owner's ownership of a Book-Entry Notes 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 Note 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 Notes from the Indenture Trustee through DTC and DTC
Participants.  While such Notes 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 Notes and is required to receive and  transmit  distributions  of principal
of, and interest on, such Notes.

                                      S-27

<PAGE>
Participants and indirect participants with whom Beneficial Owners have accounts
with  respect to  Book-Entry  Notes 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 Notes,  except under the limited
circumstances  described  below.  Unless and until  Definitive Notes are issued,
Beneficial Owners who are not Participants may transfer  ownership of Notes only
through Participants and indirect  participants by instructing such Participants
and  indirect  participants  to transfer  such Notes,  by  book-entry  transfer,
through DTC for the account of the  purchasers  of such Notes,  which account is
maintained with their respective Participants. Under the Rules and in accordance
with DTC's  normal  procedures,  transfers  of  ownership  of such Notes 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
Notes,  whether held for its own account or as a nominee for another person.  In
general,  beneficial ownership of Book-Entry Notes 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 Notes will be made on each Payment Date by
the Indenture  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 Notes 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  Notes  that it
represents.

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

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

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

     Definitive  Notes  will be issued to  Beneficial  Owners of the  Book-Entry
Notes, or their  nominees,  rather than to DTC, only if (a) DTC or the Depositor
advises  the  Indenture  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  Notes  and the  Depositor  or the
Indenture 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 Notes, advises the Indenture 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  Indenture  Trustee  will be  required  to notify all
Beneficial  Owners of the occurrence of such event and the availability  through
DTC of Definitive  Notes.  Upon  surrender by DTC of the global  certificate  or
certificates   representing   the   Book-Entry   Notes  and   instructions   for
re-registration,   the  Indenture  Trustee  will  issue  Definitive  Notes,  and
thereafter the Indenture  Trustee will recognize the holders of such  Definitive
Notes as Owners under the Indenture.

                                      S-28
<PAGE>



     Although DTC has agreed to the foregoing  procedures in order to facilitate
transfers  of Notes  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 Notes, 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 Indenture described above.

                                THE NOTE INSURER

     The  information  set forth in this  section has been  provided by the Note
Insurer. No representation is made by the Underwriters, the Issuers, 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 Note Insurer
incorporated by reference herein.

     The Note  Insurer,  in  consideration  of the payment of the  premiums  and
subject  to  the  terms  of  the  Insurance  Policy,  will  unconditionally  and
irrevocably  guarantee  to any  Owner  that an  amount  equal  to each  full and
complete  Insured  Payment  will be  received  by the  Indenture  Trustee or its
successor,  as trustee  for the  Owners,  on behalf of the Owners  from the Note
Insurer, for distribution by the Indenture Trustee to each Owner of each Owner's
proportionate share of the Insured Payment. The Note Insurer's obligations under
the  Insurance  Policy with respect to a  particular  Insured  Payment  shall be
discharged  to the extent  funds  equal to the  applicable  Insured  Payment are
received  by the  Indenture  Trustee,  whether  or not such  funds are  properly
applied by the Indenture  Trustee.  Insured  Payments  shall be made only at the
time set forth in the Insurance Policy and no accelerated Insured Payments shall
be made regardless of any acceleration of the Notes, unless such acceleration is
at the sole option of the Note Insurer.

     Notwithstanding  the foregoing  paragraph,  the  Insurance  Policies do not
cover  shortfalls,  if any,  attributable  to the liability of the Trust, or the
Trustee for  withholding  taxes,  if any  (including  interest and  penalties in
respect of any such liability).

     The Note  Insurer  will pay any other amount  payable  under the  Insurance
Policy no later than 12:00 noon New York City time,  on the later of the Payment
Date on which the Insured  Payment is due or the second  Business Day  following
receipt in New York, New York, of a Notice (as described  below);  provided that
if such Notice is received  after 12:00 noon New York City time on such Business
Day, it will be deemed to be received on the following Business Day. If any such
Notice is not in proper  form or is  otherwise  insufficient  for the purpose of
making a claim under an  Insurance  Policy,  it shall be deemed not to have been
received for purposes of this paragraph,  and the Note Insurer shall promptly so
advise the  Indenture  Trustee and the  Indenture  Trustee may submit an amended
Notice.

     Insured  Payments due under an Insurance  Policy,  unless  otherwise stated
therein,  will be disbursed to the Trustee on behalf of Owners by wire  transfer
of  immediately  available  funds in the amount of the Insured  Payment less, in
respect of Insured  Payments related to Preference  Amounts,  any amount held by
the  Trustee  for the payment of such  Insured  Payment  and  legally  available
therefor.

     [Financial Information to be provided].

                               CREDIT ENHANCEMENT

INSURANCE POLICY

     See "The Note Insurer" herein for a description of the Insurance Policy.

OVERCOLLATERALIZATION PROVISIONS

     Overcollateralization  Resulting  from Cash Flow  Structure.  The Indenture
requires that, on each Payment Date,  Net Monthly Excess  Cashflow be applied on
such Payment Date as an accelerated  payment of principal on the Notes, 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 during a Remittance  Period (net of the  Servicing Fee and
of certain miscellaneous  administrative  amounts) plus any Delinquency Advances
and  Compensating  Interest  over (y) the sum of the related  Current  Interest,
Trustee Fee,  Premium Amount and Trustee  Reimbursable  Expenses (the difference
between (x) and (y) is the "Total Monthly Excess Spread"), over (ii) the portion
of the  Total  Monthly  Excess  Cashflow  that is used to  cover  shortfalls  in
Available Funds on such Payment Date or used to reimburse the Note Insurer.


                                      S-29

<PAGE>




     The   application  of  Net  Monthly  Excess  Cashflow  has  the  effect  of
accelerating  the  amortization of the Notes relative to the amortization of the
Home Equity Loans.  To the extent that any Net Monthly Excess Cashflow is not so
used (and is not  required  to pay  Reimbursement  Amounts  (as  defined  in the
Indenture) to the Note Insurer),  the Indenture 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 Issuer's Certificate.

     Pursuant to the Indenture,  Net Monthly Excess  Cashflow will be applied as
an accelerated  payment of principal on the Note until the  Subordinated  Amount
has increased to the level required. "Subordinated Amount" means, the excess, if
any, of (x) 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 preceding  Remittance  Period
and (ii) any amount on deposit in the Pre-Funding Account at such time exclusive
of any Pre-Funding  Account  Earnings (as defined in the Indenture) over (y) the
aggregate  Note  Principal  Balance as of such Payment  Date (after  taking into
account  the  payment  of  the  Principal  Distribution  Amount(except  for  any
Subordination Reduction Amount or Subordination Increase Amount) on such Payment
Date).  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 with respect to a Payment Date is the
"Specified  Subordinated  Amount." The  Indenture  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 related
Specified   Subordinated  Amount  to  decrease  or  "step  down"  based  on  the
performance on the Home Equity Loans with respect to certain tests  specified in
the Indenture 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 Notes  during the period  that the Home  Equity  Loans are unable to meet
certain tests  specified in the Notes based on delinquency  rates and cumulative
losses.

     In the  event  that the  Specified  Subordinated  Amount  is  permitted  to
decrease or "step down" on a Payment Date in the future,  the Indenture provides
that a portion of the  principal  which would  otherwise be  distributed  to the
Owners of the Notes on such Payment Date shall be  distributed  to the Owners of
the Issuer's  Certificate over the period  specified in the Indenture.  This has
the  effect  of  decelerating   the   amortization  of  Notes  relative  to  the
amortization  of the Home Equity Loans and of reducing the related  Subordinated
Amount.  With  respect to any  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
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 Specified  Subordinated  Amount),  then any amounts relating to
principal  which would  otherwise be  distributed  to the Owners of the Notes on
such Payment  Date shall  instead be  distributed  to the Owners of the Issuer's
Certificate (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 Notes on such Payment
Date; such amount being the "Subordination Reduction Amount" with respect to the
related Payment Date. As a result of the cash flow structure of the transaction,
Subordination  Reduction  Amounts may result even prior to the occurrence of any
decrease or "step down" in the Specified  Subordinated  Amount.  This is because
the Owners of the Notes will  generally be entitled to receive 100% of collected
principal even though the aggregate Note Principal  Balance will,  following the
accelerated  amortization  resulting  from the  application  of the Net  Monthly
Excess  Cashflow,  represent  less  than  100% of the  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  Indenture  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) during the prior Remittance Period
will be distributed to the Owners of the Notes 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 Indenture  provides
that the  principal  balance of any Home Equity Loan which  becomes a Liquidated
Loan  shall   thenceforth  equal  zero.  The  Indenture  does  not  contain  any
requirement that the amount of any Realized Loss be distributed to the Owners of
the related  Notes on the Payment  Date which  immediately  follows the event of
loss;  i.e.,  the  Indenture  does not require  the current  recovery of losses.
However,  the occurrence of a Realized Loss will reduce the Subordinated Amount,
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 Date,
on subsequent Payment Dates, until the Subordinated  Amount equals the Specified
Subordinated Amount).

     Overcollateralization  and the Insurance  Policy.  The Indenture  defines a
"Subordination Deficit" with respect to a Payment Date to be the amount, if any,
by which (x) the Note Principal Balance with respect to such Payment Date, after
taking into account all  distributions  to be made on such Payment Date (without
regard to any Insured Payment to be made on such Payment Date and except for any
Subordination  Deficit),  exceeds (y) the sum of (a) the aggregate Loan Balances
of the Home  Equity  Loans as of the  close of  business  on the last day of the
prior Remittance Period and (b) the

                                      S-30

<PAGE>




amount,  if any,  on deposit in the  Pre-Funding  Account on such  Payment  Date
exclusive  of any  Pre-Funding  Account  Earnings.  The  Indenture  requires the
Trustee to make a claim for an Insured  Payment under the  Insurance  Policy not
later than the second  Business  Day prior to any  Payment  Date as to which the
Trustee has determined that a  Subordination  Deficit will occur for the purpose
of applying the  proceeds of such  Insured  Payment as a payment of principal to
the  Owners of the Notes 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  Notes.  Investors  in the Notes  should
realize  that,  under  extreme loss or  delinquency  scenarios  Notes,  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
Notes  depends  in part on the  ability  of the  Note  Insurer  to  satisfy  its
obligations  under the Insurance  Policy. In that respect and to the extent that
the Note  Insurer  satisfies  such  obligations,  the  Owners  of the  Notes are
insulated from shortfalls in Available Funds that may arise.

                                  THE INDENTURE

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

COVENANT OF THE SELLER TO TAKE  CERTAIN  ACTIONS WITH RESPECT TO THE HOME EQUITY
LOANS IN CERTAIN SITUATIONS

     Pursuant to the Indenture, upon the discovery by the Depositor, the Seller,
any  Sub-Servicer,  any Owner,  the Custodian or the Indenture  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
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,  the Seller  will be  required  promptly to cure such
breach in all  material  respects or the Seller  shall on or prior to 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  Indenture)  and deliver an amount equal to
the excess,  if any, of the Loan Balance of the Home Equity Loan being  replaced
over the outstanding  principal balance of the replacement Home Equity Loan plus
interest (the  "Substitution  Amount") to the Indenture 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.  The
Seller shall also  deliver an Officer's  Certificate  to the  Indenture  Trustee
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.
The obligation of the Seller to so substitute or repurchase any Home Equity Loan
as to which a  representation  of warranty is untrue in any material respect and
has not been remedied  constitutes  the sole remedy  available to the Owners and
the Indenture Trustee.

     "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  Indenture,  the  Seller on the  Closing  Date will  sell,
transfer,  assign,  set  over  and  otherwise  convey  without  recourse  to the
Depositor and the Depositor will sell, transfer,  assign, set over and otherwise
convey  without  recourse  to the Issuer and the Issuer  will  pledge all of its
right,  title and interest,  without recourse to the Indenture  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).

     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:

                                      S-31
<PAGE>

          (i) deliver without recourse to  _______________  (the "Custodian") on
     behalf of the  Indenture  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 Mortgage Notes,  endorsed in blank or to
     the order of the Indenture  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  Indenture
     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  Indenture  Trustee of IMC Home Equity Loan Owner
     Trust 199__-__ under the Indenture 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 until such
     information is received;  provided,  further,  that the Seller shall not be
     required to record an assignment of a Mortgage  (except upon the occurrence
     of certain triggers  specified in the Indenture) if the Seller furnishes to
     the  Indenture  Trustee 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 each  Subsequent  Home Equity  Loans,  at the
     Seller's  expense,  an  opinion  of counsel  with  respect to the  relevant
     jurisdiction  that such  recording is not required to perfect the Indenture
     Trustee's interests in the related Mortgages Loans (in form satisfactory to
     the Indenture Trustee 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 Indenture 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 Indenture Trustee 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  Indenture  Trustee and the Rating
     Agencies.

     The Indenture  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 Indenture  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  Indenture  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  Indenture  Trustee  will be  required  to  promptly  notify  the
Depositor,  the Seller and the Owners. The Seller will agree in the Indenture 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
Indenture  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,  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 Indenture 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 Monthly
Remittance Date.

                                      S-32

<PAGE>

     In addition to the  foregoing,  the  Custodian  on behalf of the  Indenture
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  Indenture  Trustee  and the
Servicer shall monitor no less  frequently  than monthly 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  Indenture,  the terms of the  respective  Home Equity  Loans,  and the
servicing  standards set forth in FannieMae's  Servicing  Guide (the  "FannieMae
Guide"); provided,  however, that to the extent such standards, such obligations
or the FannieMae  Guide is amended by FannieMae  after the date of the Indenture
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 Indenture.

     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
Indenture, and similar items.

     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  Indenture  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
FannieMae  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 Indenture  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 Indenture).  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,  (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 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 for
     any excess interest collected from a Mortgagor; and

                                      S-33

<PAGE>




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

     The Servicer  will remit to the  Indenture  Trustee for deposit in the Note
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  Indenture  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  Monthly  Remittance  Date  and  was  not  theretofore  advanced  by the
Servicer. Such amounts of the Servicer's own funds so deposited are "Delinquency
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 (such amount to
be replaced on future  dates to the extent  necessary)  or from the Note Account
out of the Monthly Excess Cashflow Amount.

     Notwithstanding the foregoing, in the event that the Servicer determines in
its reasonable  business judgment in accordance with the servicing  standards of
the  Indenture  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 Indenture Trustee.

     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 the  Servicer in its  reasonable  business
judgment determines that any such proposed amount 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 Note Account
as  provided in the  Indenture.  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 Indenture  Trustee on the next  succeeding  Monthly  Remittance
Date.

     The Servicer 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.  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 23
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.]

     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 Indenture 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

                                      S-34

<PAGE>






approval may be considered  by the Servicer  unless:  (a) the  provisions of the
related Note and Mortgage have been complied with; (b) the  loan-to-value  ratio
and debt-to-income ratio after any release do not exceed the loan-to-value ratio
and  debt-to-income  ratio,  respectively,  of such Mortgage Note on the Cut-Off
Date provided that the loan-to-value ratio shall be permitted to be increased by
an amount not to exceed 5%; and (c) 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 the  Remittance  Period  related  to the Final  Scheduled  Payment  Date.
Notwithstanding  anything  set  forth  in the  Indenture  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 Indenture Trustee prior to
the execution of any  modification,  waiver or amendment of any provision of any
Home Equity Loan and shall deliver to the Custodian,  on behalf of the Indenture
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
will be permitted under the Indenture 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).

     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  Indenture  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 Indenture.

     The Servicer (except the Indenture Trustee if it is required to succeed the
Servicer  under the  Indenture)  has agreed to indemnify  and hold the Indenture
Trustee 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 Indenture Trustee 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  Indenture.  The
Servicer  shall  immediately  notify the  Indenture  Trustee and each Owner if a
claim is made by a third party with respect to the  Indenture,  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
Indenture  Trustee and/or Owner in respect of such claim. The Indenture  Trustee
shall  reimburse  the  Servicer  from  amounts  otherwise  distributable  on the
Issuer's  Certificate  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 Indenture. The indemnification  provisions shall survive the
termination of the Indenture and the payment of the outstanding Notes.

     The Servicer will be required to deliver to the  Indenture  Trustee and the
Rating Agencies on or before April 30 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 Indenture 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 Indenture 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 Indenture  Trustee
stating that such firm has examined the Servicer's overall servicing  operations
in accordance with the  requirements of the Uniform Single  Attestation  Program
for Mortgage Bankers, and stating such firm's conclusions relating thereto.

REMOVAL AND RESIGNATION OF SERVICER

     The Indenture Trustee,  at the direction of a majority of the Owners,  will
have the right,  pursuant  to the  Indenture,  to 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 Indenture (including certain performance

                                      S-35

<PAGE>
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 Indenture;  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  Indenture  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  Indenture.  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 Indenture Trustee.

     Upon removal or resignation of the Servicer,  the Indenture Trustee may (A)
solicit  bids for a successor  servicer as described  in the  Indenture  and (B)
until such time as a successor  servicer is  appointed  pursuant to the terms of
the  Indenture,  shall serve in the capacity of Backup  Servicer.  The Indenture
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 FannieMae, having equity of not less than $5,000,000, and acceptable
to a majority of the Owners of the Notes 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  or a successor  servicer  shall have  assumed  the  Servicer's
responsibilities and obligations in accordance with the Indenture.

REDEMPTION OF THE NOTES

     The Notes will be subject to  redemption  in whole but not in part,  at the
option of the Issuer,  on or after the Payment Date on which the Note  Principal
Balance is less ___% of the Note  Principal  Balance as of the Cut-Off Date. The
Servicer may also cause the  redemption of the Notes by exercising  its right to
purchase  all Home  Equity  Loans  from the  Indenture  Trustee  on or after the
Payment Date on which the aggregate Loan Balance of the Home Equity Loans in the
Home  Equity  Loan  Pool has  declined  to less than ___% of the sum of the Loan
Balance of the  Initial  Home  Equity  Loans plus the  amount  deposited  in the
Pre-Funding Account (the "Pool Redemption Date").

     In  addition,  the Note  Insurer  may effect a  redemption  of the Notes by
exercising  its right to  purchase  all Home  Equity  Loans  from the  Indenture
Trustee on any Payment Date on which Home Equity  Loans having Loan  Balances as
of the Cut-Off Date  aggregating  an amount equal to or in excess of ___% of the
sum of the Loan  Balance  of the  Initial  Home  Equity  Loans  plus the  amount
deposited in the Pre-Funding Account have become Liquidated Loans.
     The  Notes  will be  redeemed  at a  redemption  price  of 100% of the then
outstanding  Note  Principal  Balance  thereof plus accrued but unpaid  interest
thereon  through the end of the  Remittance  Period  immediately  preceding  the
related  Payment Date.  There will be no prepayment  premium in connection  with
such a redemption.  Notice of an optional redemption of the Notes must be mailed
by the  Indenture  Trustee to the Owners at least ten days prior to the  Payment
Date set for such redemption.
     The payment on the final Payment Date in connection  with the redemption of
the notes shall be in lieu of the payment otherwise  required to be made on such
Payment Date in respect of the Notes.

THE INDENTURE TRUSTEE

     ________________________ will be the Indenture Trustee under the Indenture.
The  Indenture  will provide that the  Indenture  Trustee is entitled to certain
fees and reimbursement of expenses.

     The Indenture  also will provide that the  Indenture  Trustee may resign at
any time,  upon notice to the Issuer,  the  Servicer and any Rating  Agency,  in
which  event the  Issuer  will be  obligated  to appoint a  successor  Indenture
Trustee.  The Issuer may remove the Indenture  Trustee if the Indenture  Trustee
ceases to be  eligible  to  continue  as such under the  Indenture  Trustee  and
appointment of a successor  Indenture  Trustee will not become  effective  until
acceptance of the appointment by the successor Indenture Trustee.  The Indenture
will provide that the  Indenture  Trustee is under no obligation to exercise any
of the  rights  or  powers  vested  in it by the  Indenture  at the  request  or
direction  of any of the Owners,  unless such Owners  shall have  offered to the
Indenture Trustee reasonable  security or indemnity against the costs,  expenses
and liabilities which might be incurred by it in compliance with such request or
direction. The Indenture Trustee may execute any of the rights of powers granted
by the  Indenture  or perform  any duties  thereunder  either  directly or by or
through agents or attorneys,  and the Indenture  Trustee is responsible  for any
misconduct  or  negligence  on the part of any agent or attorney  appointed  and
supervised  with due  care by it  thereunder.  Pursuant  to the  Indenture,  the
Indenture Trustee is not liable for any action it takes or omits to take in good
faith which it reasonably  believes to be authorized by an authorized officer of
any person or within its rights or powers  under the  Indenture.  The  Indenture
Trustee and any director,  officer,  employee or agent of the Indenture  Trustee
may rely and will be protected

                                      S-36
<PAGE>



in  acting  or  refraining  from  acting  in  good  faith  in  reliance  on  any
certificate,  notice or other document of any kind prima facie properly executed
and submitted by the  authorized  officer of any person  respecting  any matters
arising under the Indenture.

VOTING

     Unless otherwise specified in the Indenture, with respect to any provisions
of the  Indenture  providing  for the action,  consent or approval of the Owners
evidencing specified "Voting Interests",  each Owner will have a Voting Interest
equal to the  Percentage  Interest  represented  by such Owner's Note.  Any Note
registered in the name of the Issuer or any affiliate thereof will be deemed not
to be outstanding  and the Percentage  Interest  evidenced  thereby shall not be
taken  into  account  in  determining  whether  the  requisite  amount of Voting
Interests  necessary to take any such action,  or effect any such  consent,  has
been obtained.

NOTE EVENTS OF DEFAULT

     A default on the Notes may also occur if on any Payment Date,  after taking
into  account all  payments  made in respect of  principal  on the Notes and the
payment of any Insured  Payments on such Payment Date, a  Subordination  Deficit
exists  with  respect  to the  Notes.  In the  absence  of a failure by the Note
Insurer to pay Insured  Payments no  acceleration  of the  maturity of the Notes
shall be permitted without the consent of the Note Insurer.

REPORTING REQUIREMENTS

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

          i) the amount of the  distribution  with respect the Notes (based on a
     Note 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 any  Pre-Funded  Amounts  distributed as a prepayment
     (based on a Note in the original principal amount of $1,000);

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

          iv) the principal amount of the Notes (based on a Note in the original
     principal  amount of $1,000) which will be Outstanding  after giving effect
     to any payment of principal on such Payment Date;

          v) the  aggregate  Loan  Balance of all Home Equity Loans after giving
     effect to any payment of principal on such Payment Date;

          vi) 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;

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

          viii) for the  initial  Payment  Date the total  remaining  Pre-Funded
     Amount in the Pre-Funding Account.

     Certain  obligations of the Indenture 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 Indenture
Trustee will be required to  distribute  to each Owner and the Rating  Agencies,
together  with  the  information  described  above,  the  following  information
prepared  by the  Servicer  and  furnished  to the  Indenture  Trustee  for such
purpose:

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


                                      S-37

<PAGE>



          (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 calendar month 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 calendar month 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 Indenture Trustee, as of the
     close  of  business  of the  last  day of the  calendar  month  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 calendar month immediately preceding the Payment Date; and

          (f) the amount of  cumulative  Realized  Losses,  the  current  period
     Realized  Losses  (each as  defined  in the  Indenture)  and any other loss
     percentages as required by the Indenture.

REMOVAL OF INDENTURE TRUSTEE FOR CAUSE

     The Indenture  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 Indenture  Trustee:  (1)
failure to make  distributions  of available  amounts;  (2) certain  breaches of
covenants  and  representations  by the Indenture  Trustee;  (3) certain acts of
bankruptcy or insolvency on the part of the Indenture  Trustee;  and (4) failure
to meet the  standards  of  Indenture  Trustee  eligibility  as set forth in the
Indenture.

     If any such event occurs and is continuing, then and in every such case (i)
the  Seller  or (ii)  the  Owners  of a  majority  of the  Percentage  Interests
represented by the Notes.

GOVERNING LAW

     The  Indenture  and each  Note 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.

                         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 Notes.
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
Notes.

     No election  will be made to treat the Trust Estate or any portion  thereof
as a REMIC for federal income tax purposes.

     The Notes will be treated as newly  originated debt instruments for federal
income tax purposes.  It is  anticipated  that the Notes will be issued  without
original issue discount for federal income tax purposes. However, it is possible
that the  Internal  Revenue  Service  could  treat a portion  of the  additional
interest which would become payable on the notes after the Pool  Redemption Date
as original issue  discount.  Owners are urged to consult their tax advisor with
respect to the tax consequences of holding the Notes.

     The Prepayment  Assumption  that is to be used in  determining  whether the
Notes are  issued  with  original  issue  discount  and the rate of  accrual  of
original  issue discount is a CPR of ___%. No  representation  is made as to the
actual rate of which the Home Equity Loans will prepay.  See "Federal Income Tax
Consequences -- Taxation of Notes" in the Prospectus.


                                      S-38

<PAGE>



                              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 Notes  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 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 Note;  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.

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

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

                                     RATINGS

     It is a  condition  of the  issuance  of the Notes  that the Notes  receive
ratings of "Aaa" by Moody's and "AAA" by Fitch. Explanations of the significance
of such ratings may be obtained from Moody's,  99 Church  Street,  New York, New
York 10007 and Fitch,  One State Street Plaza,  33rd Floor,  New York,  New York
10004. Such ratings will be the views only of such rating agencies.  There is no
assurance  that 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 Notes.  A
security rating is not a recommendation to buy, sell or hold securities.

     The ratings of Moody's and Fitch do not address the possibility  that, as a
result of  principal  prepayments,  certificateholders  may receive a lower than
anticipated yield.

                                      S-39

<PAGE>



     The ratings of the Notes  should be  evaluated  independently  from similar
ratings on other types of securities.  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.

     The Depositor has not requested a rating of the Notes offered hereby by any
rating  agency other than Moody's and Fitch and the  Depositor  has not provided
information relating to the Notes offered hereby or the Home Equity Loans to any
rating agency other than Moody's and Fitch.  However,  there can be no assurance
as to whether any other rating agency will rate the Notes offered  hereby or, if
another  rating  agency rates such Notes,  what rating would be assigned to such
Notes by such rating agency.  Any such  unsolicited  rating  assigned by another
rating agency to the Notes offered hereby may be lower than the rating  assigned
to such Notes by either or both of Moody's and Fitch.


                         LEGAL INVESTMENT CONSIDERATIONS

     The Notes will [not] constitute  "mortgage related securities" for purposes
of SMMEA.  Accordingly,  many  institutions  with legal  authority  to invest in
comparably  rated securities based on first home equity loans may not be legally
authorized to invest in the Notes.

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the Underwriting Agreement
relating to the Notes (the  "Underwriting  Agreement"),  the Underwriters  named
below (the  "Underwriters"),  has  severally  agreed to purchase,  the principal
amount of the Notes set forth opposite its name below:


       Underwriters                                          Principal Amount








     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 Notes offered
hereby, if any are purchased. The Depositor has been advised by the Underwriters
that they propose  initially to offer the Notes 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 Note  Principal  Balance).
The Underwriters may allow and such dealers may reallow a discount not in excess
of the ____%.

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

     The Underwriters may engage in  over-allotment,  stabilizing  transactions,
syndicate covering transactions and penalty bids in accordance with Regulation M
under the Securities  Exchange Act of 1934 (the "Exchange Act"). Over- allotment
involves  syndicate  sales in  excess  of the  offering  size,  which  creates a
syndicate short position.  Stabilizing  transactions permit bids to purchase the
underlying  security  so long as the  stabilizing  bids do not exceed a specific
maximum.  Syndicate covering  transactions involve purchases of the Notes in the
open  market  after  the  distribution  has  been  completed  in  order to cover
syndicate  short  positions.  Penalty bids permit the  Underwriters to reclaim a
selling  concession  from a syndicate  member when the Notes  originally sold by
such syndicate member are purchased in a syndicate covering transaction to cover
syndicate short positions.  Such stabilizing  transactions,  syndicate  covering
transactions and penalty bids may cause the price of the Notes to be higher than
it would otherwise be in the absence of such transactions.  These  transactions,
if commenced, may be discontinued at any time.

     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.



                                      S-40

<PAGE>



                              CERTAIN LEGAL MATTERS

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





                                      S-41

<PAGE>







                      [THIS PAGE INTENTIONALLY LEFT BLANK]









                                      S-42

<PAGE>



                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                                                            Page

Accrual Period...............................................................S-3
Appraised Values............................................................S-16
Backup Servicer.............................................................S-13
Balloon Loans...............................................................S-11
Beneficial Owners............................................................S-6
Book-Entry Notes............................................................S-27
Capitalized Interest Account.................................................S-6
Cede.........................................................................S-6
Certificate Insurer Default..................................................S-5
Closing Date.................................................................S-1
CMT Loans...................................................................S-10
Combined Loan-to-Value Ratios...............................................S-19
Compensating Interest.......................................................S-34
Coupon Rate..................................................................S-3
CPR.........................................................................S-23
Current Interest.............................................................S-3
Custodian...................................................................S-32
Cut-Off Date.................................................................S-1
Daily Collections...........................................................S-33
Date-of-Payment Loans.......................................................S-22
Definitive Note.............................................................S-27
Delinquency Advances........................................................S-34
Depositor....................................................................S-1
DOL.........................................................................S-39
DTC..........................................................................S-6
DTC Participants............................................................S-28
ERISA.......................................................................S-39
Excess Subordinated Amount..................................................S-30
Exchange Act................................................................S-40
FannieMae...................................................................S-13
FHLMC.......................................................................S-13
Financial Intermediary......................................................S-27
Fitch........................................................................S-7
FNMA Guide..................................................................S-33
Funding Period...............................................................S-6
Indenture....................................................................S-1
Initial Home Equity Loans....................................................S-2
Insolvency Event............................................................S-11
Insolvency Laws.............................................................S-12
Insurance Policy.............................................................S-5
Insured Payment..............................................................S-5
Interest Carry Forward Amount................................................S-4
Interest Remittance Amount...................................................S-3
Issuer's Certificate.........................................................S-2
LIBOR Determination Date....................................................S-27
Loan Purchase Price.........................................................S-31
Monthly Remittance Date......................................................S-4
Moody's......................................................................S-7
Mortgage Note................................................................S-1
Mortgage Notes..............................................................S-16
Mortgagor...................................................................S-22
Net Liquidation Proceeds....................................................S-33
Net Monthly Excess Cashflow.................................................S-29
Note.........................................................................S-2
Note Insurer.................................................................S-5
Note Insurer Default.........................................................S-6
Note Rate....................................................................S-4
Notes........................................................................S-1
One-Month LIBOR.............................................................S-27
Original Aggregate Loan Balance.............................................S-16
Participants................................................................S-27
Paying Agent................................................................S-26
Payment Date.................................................................S-3
Percentage Interest.........................................................S-26
Plans.......................................................................S-39
Pool.........................................................................S-1
Prepayment Assumption.......................................................S-23
Prepayments..................................................................S-9
Preservation Expenses.......................................................S-34
Pre-Funded Amount............................................................S-6
Pre-Funding Account..........................................................S-2
Principal and Interest Account..............................................S-33
Principal Remittance Amount..................................................S-4
Properties...................................................................S-1
Qualified Replacement Mortgage..............................................S-31
Rating Agencies..............................................................S-7
REMIC........................................................................S-7
Realized Loss...............................................................S-30
Record Date..................................................................S-3
Reference Banks.............................................................S-27
Remittance Period............................................................S-4
Riegle Act..................................................................S-11
Rules.......................................................................S-27
Securities...................................................................S-2
Seller.......................................................................S-1
Servicer.....................................................................S-1
Servicer Termination Events.................................................S-35
Servicing Advance...........................................................S-34
Servicing Fee................................................................S-4
Six-Month LIBOR.............................................................S-10
SMMEA........................................................................S-8
Specified Subordinated Amount...............................................S-30
Subordinated Amount.........................................................S-30
Subordination Deficit.......................................................S-30
Subordination Increase Amount...............................................S-30
Subordination Reduction Amount..............................................S-30
Subsequent Cut-Off Date.....................................................S-10
Subsequent Home Equity Loans.................................................S-2
Subsequent Transfer Agreement................................................S-9
Subsequent Transfer Date.....................................................S-6
Substitution Amount.........................................................S-31
Sub-Servicers...............................................................S-12
Sub-Servicing Agreements....................................................S-12
Telerate Page 3750..........................................................S-27
Total Monthly Excess Spread.................................................S-29
Trust Estate.................................................................S-1
Trustee......................................................................S-1
Trustee Fee..................................................................S-1
Underwriters................................................................S-40
Weighted average life.......................................................S-23


                                      A - 1

<PAGE>







                      [THIS PAGE INTENTIONALLY LEFT BLANK]








<PAGE>



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

NO DEALER, SALESPERSON OR OTHER PERSON               IMC HOME EQUITY            
HAS  BEEN   AUTHORIZED   TO  GIVE  ANY           LOAN OWNER TRUST 199_-_        
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                   [LOGO]                 
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        $___________ ADJUSTABLE RATE      
THERE   HAS  BEEN  NO  CHANGE  IN  THE             ASSET BACKED NOTES,          
AFFAIRS  OF THE  DEPOSITOR  SINCE SUCH    SERIES 199__-__ DUE ____________, 200_
DATE.                                                                           
                                                                                
              ----------                                                        
           TABLE OF CONTENTS                                                    
                                  PAGE                                          
         PROSPECTUS SUPPLEMENT                                                  
Summary.............................S-                                          
Risk Factors .......................S-                                          
The Seller and Servicer.............S-       INDUSTRY MORTGAGE COMPANY, L.P.    
The Depositor.......................S-             SELLER AND SERVICER          
Use of Proceeds.....................S-                                          
The Home Equity Loan Pool...........S-            IMC SECURITIES, INC.          
Prepayment       and      Yield                         DEPOSITOR               
  Considerations....................S-                                          
Additional Information..............S-                                          
Description of the Notes............S-                                          
The Note Insurer....................S-                                          
Credit Enhancement..................S-                                          
The Indenture.......................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 SUPPLEMENT         
              PROSPECTUS                               -----------              
Summary of Prospectus................                                           
Risk Factors.........................                                           
Description of the Securities........                                           
The Trusts...........................                                           
Credit Enhancement...................                                           
Servicing of Mortgage Loans..........                                           
The   Pooling   and   Servicing                                                 
  Agreement  ........................                                           
The Indenture........................                                           
Use of Proceeds......................                                           
The Depositor........................                                           
Certain  Legal  Aspects  of the                                                 
  Mortgage Assets....................                                           
Legal Investment Matters.............                                           
ERISA Considerations.................                                           
Federal Income Tax Consequences......                [Underwriters]             
Plan of Distribution.................                                           
Ratings..............................                                           
Legal Matters........................    
Financial Information................

Index to Location of  Principal
  Defined Terms......................
=======================================  =======================================



<PAGE>

                                    SUBJECT TO COMPLETION DATED __________, 199_
PROSPECTUS
                   HOME EQUITY LOAN ASSET BACKED CERTIFICATES
                       HOME EQUITY LOAN ASSET BACKED NOTES
                              (Issuable in Series)
                              IMC SECURITIES, INC.
                                   (DEPOSITOR)

     This Prospectus relates to Home Equity Loan Asset Backed  Certificates (the
"Certificates")  and Home  Equity  Loan  Asset  Backed  Notes (the  "Notes"  and
together with the Certificates, the "Securities") to be issued from time to time
in one or more series  (each,  a  "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 Securities  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  (including  financial guaranty insurance policies and surety
bonds),  guaranties,  letters  of credit or similar  types of credit  support or
enhancement as more particularly described in the related Prospectus Supplement.

     One or more  classes  of  Securities  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 Securities 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 Securities
of such Series, in each case as specified in the related Prospectus  Supplement.
Interest on each class of  Securities  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 Securities.

     Distributions  on the  Securities  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 Securities. An
affiliate of the Depositor may make or obtain for the benefit of the  Securities
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 Securities.

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

     If specified in a Prospectus  Supplement for a Series of Certificates,  one
or more  elections  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 Securities  that the Securities be
rated in not less  than the  fourth  highest  rating  category  by a  nationally
recognized rating organization.

     SEE "RISK FACTORS" BEGINNING ON PAGE 7 HEREIN AND IN THE RELATED PROSPECTUS
SUPPLEMENT FOR A DISCUSSION OF SIGNIFICANT MATTERS AFFECTING  INVESTMENTS IN THE
SECURITIES.

     SEE "ERISA  CONSIDERATIONS" HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT
FOR A DISCUSSION  OF  RESTRICTIONS  ON THE  ACQUISITION  OF  SECURITIES 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 SECURITIES.

     THE  ASSETS  OF A TRUST  ARE THE SOLE  SOURCE OF  PAYMENTS  ON THE  RELATED
SECURITIES.  THE SECURITIES 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 SECURITIES 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 SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
 ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR ANY RELATED PROSPECTUS SUPPLEMENT.
           ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
- --------------------------------------------------------------------------------
     Offers of the Securities 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 Securities nor can there by any assurance
that one will develop or if it does develop,  that it will provide the Owners of
the Securities with liquidity or will continue for the life of the Securities.

- --------------------------------------------------------------------------------
     RETAIN THIS  PROSPECTUS FOR FUTURE  REFERENCE.  THIS  PROSPECTUS MAY NOT BE
USED TO  CONSUMMATE  SALES OF  SECURITIES  UNLESS  ACCOMPANIED  BY A  PROSPECTUS
SUPPLEMENT.

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

INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS PRELIMINARY PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR
THE  SOLICITATION  OF AN  OFFER  TO BUY NOR  SHALL  THERE  BE ANY  SALE OF THESE
SECURITIES  IN ANY STATE IN WHICH  SUCH  OFFER,  SOLICITATION  OR SALE  WOULD BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY
SUCH STATE.


<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 Securities.  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 its Public
Reference  Section 450 Fifth Street,  N.W.,  Washington,  D.C. 20549, and at its
Regional  Offices located as follows:  New York Regional  Office,  7 World Trade
Center,  13th Floor,  New York,  New York 10048;  and Chicago  Regional  Office,
Citicorp  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
and electronically through the Commission's Electronic Data Gathering,  Analysis
and Retrieval system at the Commission's Web site (http://www.sec.gov).

     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  accompanying
Prospectus  Supplement with respect hereto do not constitute an offer to sell or
a  solicitation  of an offer to buy any  securities  other  than the  Securities
offered  hereby and thereby nor an offer of the  Securities to any person in any
state or other jurisdiction in which such offer would be unlawful.  The delivery
of this Prospectus at any time does not imply that information herein is correct
as of any time subsequent to its date.

                                REPORTS TO OWNERS

     Periodic and annual reports concerning any Securities and the related Trust
will be provided to the persons in whose  names the  Securities  are  registered
(the "Owners").  See "The Pooling and Servicing  Agreement-Reports" If specified
in the related Prospectus Supplement,  a Series of Securities may be issuable in
book-entry form. In such event, the related Securities will be registered in the
name of a Clearing  Agency (as defined  herein)  and,  therefore,  the  Clearing
Agency will be the Owner for  purposes  hereof.  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  Securities.   See
"Description of the  Securities-Book-Entry  Registration"  herein. 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  Depositor'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.,  5901  E.  Fowler  Avenue,  Tampa,  Florida
33617-2362 (telephone number (813) 984-8801).



<PAGE>


               PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

UNTIL  90 DAYS  AFTER  THE  DATE  OF EACH  PROSPECTUS  SUPPLEMENT,  ALL  DEALERS
EFFECTING  TRANSACTIONS IN THE SECURITIES COVERED BY SUCH PROSPECTUS SUPPLEMENT,
WHETHER OR NOT  PARTICIPATING  IN THE DISTRIBUTION  THEREOF,  MAY BE REQUIRED TO
DELIVER SUCH PROSPECTUS  SUPPLEMENT AND THIS PROSPECTUS.  THIS IS IN ADDITION TO
THE OBLIGATIONS OF DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS
WHEN  ACTING  AS  UNDERWRITERS  OF THE  SECURITIES  COVERED  BY SUCH  PROSPECTUS
SUPPLEMENT AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.




<PAGE>



                                TABLE OF CONTENTS

                                                                            PAGE


SUMMARY OF PROSPECTUS........................................................  1

RISK FACTORS.................................................................  7

DESCRIPTION OF THE SECURITIES................................................ 11
     General................................................................. 11
     Classes of Securities................................................... 12
     Distributions of Principal and Interest................................. 13
     Book Entry Registration................................................. 15
     List of Owners of Securities............................................ 15

THE TRUSTS................................................................... 15
     Mortgage Loans.......................................................... 16
     Mortgage-Backed Securities.............................................. 18
     Other Mortgage Securities............................................... 18

CREDIT ENHANCEMENT........................................................... 19

SERVICING OF MORTGAGE LOANS.................................................. 23
     Payments on Mortgage Loans.............................................. 24
     Advances................................................................ 24
     Collection and Other Servicing Procedures............................... 25
     Primary Mortgage Insurance.............................................. 26
     Standard Hazard Insurance............................................... 26
     Title Insurance Policies................................................ 27
     Claims Under Primary Mortgage Insurance Policies
         and Standard Hazard Insurance Policies; Other
         Realization Upon Defaulted Loan..................................... 27
     Servicing Compensation and Payment of Expenses.......................... 28
     Master Servicer......................................................... 28

THE POOLING AND SERVICING AGREEMENT.......................................... 28
     Assignment of Mortgage Assets........................................... 28
     Evidence as to Compliance............................................... 30
     The Trustee............................................................. 30
     Administration of the Security Account.................................. 31
     Reports................................................................. 32
     Forward Commitments; Pre-Funding........................................ 33
     Servicer Events of Default.............................................. 33
     Rights Upon Servicer Event of Default................................... 33
     Amendment............................................................... 34
     Termination............................................................. 34

THE INDENTURE................................................................ 34
     General................................................................. 34
     Modification of Indenture............................................... 35
     Note Events of Default.................................................. 35
     Rights Upon Note Events of Default...................................... 36
     List of Note Owners..................................................... 36
     Annual Compliance Statements............................................ 37
     Trustee's Annual Report................................................. 37
     Satisfaction and Discharge of Indenture................................. 37
     Redemption of Notes..................................................... 37
     Reports by Trustee to Note Owners....................................... 37
     Limitation on Suits..................................................... 37

USE OF PROCEEDS.............................................................. 37


THE DEPOSITOR................................................................ 38

CERTAIN LEGAL ASPECTS OF THE MORTGAGE
     ASSETS.................................................................. 38
     General................................................................. 38
     Foreclosure............................................................. 39
     Soldiers' and Sailors' Civil Relief Act................................. 44

LEGAL INVESTMENT MATTERS..................................................... 44

ERISA CONSIDERATIONS......................................................... 45

FEDERAL INCOME TAX CONSEQUENCES.............................................. 46
     Federal Income Tax Consequences For REMIC
         Securities.......................................................... 47
     Taxation of Regular Securities.......................................... 48
     Taxation of Residual Securities......................................... 53
     Treatment of Certain Items of REMIC Income and
         Expense............................................................. 55
     Tax-Related Restrictions on Transfer of Residual
         Securities.......................................................... 57
     Sale or Exchange of a Residual Security................................. 59
     Taxes That May Be Imposed on the REMIC Pool............................. 60
     Liquidation of the REMIC Pool........................................... 60
     Administrative Matters.................................................. 60
     Limitations on Deduction of Certain Expenses............................ 61
     Taxation of Certain Foreign Investors................................... 61
     Backup Withholding...................................................... 62
     Reporting Requirements.................................................. 62
     Federal Income Tax Consequences for Securities as to
         Which No REMIC Election Is Made..................................... 63
     Standard Securities..................................................... 63
     Premium and Discount.................................................... 64
     Stripped Securities..................................................... 66
     Reporting Requirements and Backup Withholding........................... 69
     Taxation of Certain Foreign Investors................................... 69
     Debt Certificates....................................................... 69
     Notes................................................................... 71
     Taxation of Certificates Classified as Partnership
         Interests........................................................... 71

PLAN OF DISTRIBUTION......................................................... 71

RATINGS...................................................................... 72

LEGAL MATTERS................................................................ 72

FINANCIAL INFORMATION........................................................ 72

INDEX TO LOCATION OF PRINCIPAL DEFINED
     TERMS...................................................................A-1


<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 Securities and to
the related  Agreement  which will be prepared in connection with each Series of
Securities.  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.  An index  indicating  where certain
capitalized terms used herein are defined appears on Appendix A hereto.

SECURITIES....................   Home Equity Loan Asset Backed Certificates (the
                                 "Certificates")  and  Home  Equity  Loan  Asset
                                 Backed Notes (the "Notes" and together with the
                                 Certificates, the "Securities"),  issuable from
                                 time to time in  Series,  in  fully  registered
                                 form or book  entry only  form,  in  authorized
                                 denominations,  as described in the  Prospectus
                                 Supplement.  Each  Security  will  represent  a
                                 beneficial  ownership  interest  in a trust  (a
                                 "Trust")  created from time to time pursuant to
                                 a pooling and  servicing  agreement (a "Pooling
                                 and Servicing Agreement") or trust agreement (a
                                 "Trust  Agreement"  and together with a Pooling
                                 and   Servicing   Agreement  an   "Agreement").
                                 Securities  evidencing a debt  obligation  of a
                                 Trust  will  be  issued  pursuant  to  a  trust
                                 indenture (each, an "Indenture").

THE DEPOSITOR.................   IMC  Securities,  Inc. (the  "Depositor")  is a
                                 Delaware corporation. The Depositor's principal
                                 executive  offices  are  located  at 5901  East
                                 Fowler  Avenue,   Tampa,   Florida  33617-2362;
                                 telephone  number  (813)  984-8801.   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
                                 Securities.

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 Securities.

TRUSTEES......................   The trustee (the  "Trustee") for each Series of
                                 Securities  will be  specified  in the  related
                                 Prospectus  Supplement.  The owner trustee (the
                                 "Owner Trustee") and the indenture trustee (the
                                 "Indenture  Trustee")  for each Series of Notes
                                 will be  specified  in the  related  Prospectus
                                 Supplement.

ISSUER OF NOTES...............   With  respect  to each  Series  of  Notes,  the
                                 issuer (the  "Issuer") will be the Depositor or
                                 an  owner  trust  established  by  it  for  the
                                 purpose of issuing  such Series of Notes.  Each
                                 such owner trust will be created  pursuant to a
                                 Trust Agreement  between the Depositor,  acting
                                 as  depositor,  and  the  Owner  Trustee.  Each
                                 Series of Notes will represent  indebtedness of
                                 the  Issuer and will be issued  pursuant  to an
                                 Indenture  between  the Issuer and the  Trustee
                                 whereby  the Issuer  will  pledge  the  related
                                 Trust to secure the Notes under the lien of the
                                 Indenture. As to each Series of Notes where the
                                 Issuer is an owner trust,  the ownership of the
                                 related Trust will be


                                        1

<PAGE>

                                 evidenced   by   certificates    (the   "Equity
                                 Certificates")    issued    under   the   Trust
                                 Agreement, which, unless otherwise specified in
                                 the  Prospectus  Supplement,  are  not  offered
                                 hereby.  The Notes will  represent  nonrecourse
                                 obligations  solely  of  the  Issuer,  and  the
                                 proceeds of the related  Trust will be the sole
                                 source  of  payments  on the  Notes,  except as
                                 described herein under "Credit Enhancement" and
                                 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  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    (including    financial    guaranty
                                 insurance    policies   and   surety    bonds),
                                 guaranties,  letters of credit or similar types
                                 of credit  support or  enhancement as described
                                 in the related Prospectus Supplement.

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

THE SECURITIES................   The  Securities  of any Series may be issued in
                                 one  or  more  classes,  as  specified  in  the
                                 Prospectus  Supplement.  One or more classes of
                                 Securities  of each  Series (i) may be entitled
                                 to  receive  distributions  allocable  only  to
                                 principal,   only   to   interest   or  to  any
                                 combination  thereof;  (ii) may be  entitled to
                                 receive  distributions  only of  prepayments of
                                 principal   throughout   the   lives   of   the
                                 Securities or during specified  periods;  (iii)
                                 may be  subordinated  in the  right to  receive
                                 distributions   of   scheduled    payments   of
                                 principal,  prepayments of principal,  interest
                                 or any combination thereof to one or more other
                                 classes of Securities of such Series throughout
                                 the lives of the Securities or during specified
                                 periods;  (iv) may be entitled to receive  such
                                 distributions  only  after  the  occurrence  of
                                 events specified in the Prospectus  Supplement;
                                 (v) may be entitled to receive distributions in


                                        2

<PAGE>

                                 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
                                 Securities entitled to distributions  allocable
                                 to   interest,   may  be  entitled  to  receive
                                 interest  at a  fixed  rate  or a rate  that is
                                 subject to change from time to time;  (vii) may
                                 accrue  interest,  with such  accrued  interest
                                 added to the  principal  or notional  amount of
                                 the  Securities,  and no  payments  being  made
                                 thereon  until  certain  other  classes  of the
                                 Series have been paid in full; and (viii) as to
                                 Securities entitled to distributions  allocable
                                 to interest,  may be entitled to  distributions
                                 allocable to interest only after the occurrence
                                 of   events   specified   in   the   Prospectus
                                 Supplement  and may accrue  interest until such
                                 events occur,  in each case as specified in the
                                 related Prospectus  Supplement.  The timing and
                                 amounts  of such  distributions  may vary among
                                 classes,  over time,  or otherwise as specified
                                 in the related Prospectus Supplement.

DISTRIBUTIONS ON
  THE SECURITIES..............   The related Prospectus  Supplement will specify
                                 (i)  whether  distributions  on the  Securities
                                 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   holders  of  the
                                 Securities  (the  "Owners");  (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 Securities of the class entitled thereto.

                                 The aggregate original principal balance of the
                                 Securities    will    equal    the    aggregate
                                 distributions  allocable to principal that such
                                 Securities  will be entitled  to  receive;  the
                                 Securities  will  have  an  aggregate  original
                                 principal  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  Securities   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
                                 "Subsequent   Transfer   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  Securities  are
                                 issued. Any Subsequent  Transfer Agreement will
                                 require that any Mortgage  Loans so transferred
                                 conform to the  requirements  specified in such
                                 Subsequent Transfer Agreement.  If a Subsequent
                                 Transfer  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  Securities  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 25% of the aggregate principal amount of
                                 the Securities offered pursuant to the related


                                        3

<PAGE>

                                 Prospectus Supplement. Each Subsequent Transfer
                                 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  Securities 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 Securities or
                                 a  credit  enhancer  may  at  their  respective
                                 options effect early  retirement of a Series of
                                 Securities through the purchase of the Mortgage
                                 Assets in the related  Trust.  See "The Pooling
                                 and Servicing Agreement -- 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   Securities  by
                                 soliciting competitive bids for the purchase of
                                 the assets of the related  Trust or  otherwise.
                                 See "The  Pooling and  Servicing  Agreement  --
                                 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  Securities of the
                                 related   Series,   to  amounts  deemed  to  be
                                 recoverable  from late payments or  liquidation
                                 proceeds,   to  specified  periods  or  to  any
                                 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" herein.

CREDIT ENHANCEMENT............   If   specified   in  the   related   Prospectus
                                 Supplement, a Series of Securities,  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 overcollateralization, 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.     Credit
                                 Enhancement also may be provided in the form of
                                 subordination   of  one  or  more   classes  of
                                 Securities  in a Series  under which losses are
                                 first allocated to any Subordinated  Securities
                                 up to a specified limit. The protection against
                                 losses afforded by any such Credit  Enhancement
                                 will be limited  as  described  in the  related
                                 Prospectus Supplement. See "Credit Enhancement"
                                 herein.

BOOK ENTRY REGISTRATION.......   Securities  of one or more  classes of a Series
                                 may be issued in book entry form  ("Book  Entry
                                 Securities")  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
                                 Securities may be made only through  entries on
                                 the books of the Clearing Agency in the name of
                                 brokers, dealers, banks and other organizations


                                       4

<PAGE>

                                 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  Securities  ("Beneficial  Owners") other
                                 than  Clearing  Agency   Participants   may  be
                                 effected   only   through    Clearing    Agency
                                 Participants.  All  references to the Owners of
                                 Securities 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
                                 Securities - 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  Securities  are  considered  to be
                                 debt obligations, Standard Securities, Stripped
                                 Securities  or   Partnership   Interests.   The
                                 related  Prospectus  Supplement for each Series
                                 of  Securities  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 Securities  could give rise to a transaction
                                 prohibited  or  otherwise  impermissible  under
                                 ERISA  or  the   Code.   Certain   classes   of
                                 Securities  may not be  transferred  unless the
                                 Trustee and the Depositor are furnished  with a
                                 letter  of  representation  or  an  opinion  of
                                 counsel to the effect that such  transfer  will
                                 not  result in a  violation  of the  prohibited
                                 transaction  provisions  of ERISA  and the Code
                                 and will not subject the Trustee, the Depositor
                                 or the Servicer to additional obligations.  See
                                 "Description   of  the  Securities  -  General"
                                 herein and "ERISA Considerations" herein and in
                                 the related Prospectus Supplement.

LEGAL INVESTMENT MATTERS......   Securities  that constitute  "mortgage  related
                                 securities" under the Secondary Mortgage Market
                                 Enhancement  Act of 1984  ("SMMEA")  will be so
                                 described in the related Prospectus Supplement.
                                 Securities 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 Securities  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


                                       5

<PAGE>

                                 sale  of  the   Securities  and  to  pay  other
                                 expenses. See "Use of Proceeds" herein.

RATING........................   It is a condition to the issuance of each class
                                 of Securities that each class of the Securities
                                 of  such  Series  be  rated  by one or  more of
                                 Moody's Investors  Service,  Inc.  ("Moody's"),
                                 Standard & Poor's Ratings Services ("Standard &
                                 Poor's"),  Duff  &  Phelps  Credit  Rating  Co.
                                 ("DCR")  and  Fitch  Investors  Service,   Inc.
                                 ("Fitch"  and each of Fitch,  Moody's,  DCR and
                                 Standard & Poor's, a "Rating Agency") in one of
                                 their four highest rating categories; provided,
                                 however,   that   one  or   more   classes   of
                                 Subordinated Securities and Residual Securities
                                 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  Security,  and,
                                 accordingly, there can be no assurance that the
                                 ratings  assigned  to any  class of  Securities
                                 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
                                 Securities of a Series is revised or withdrawn,
                                 the liquidity of such class of  Securities  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 Securities 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.


                                       6

<PAGE>



                                  RISK FACTORS

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

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

     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 Securities  will not represent an interest in or
obligation of the  Depositor.  The Securities 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 Securities 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  Securities  should be aware that the Servicer,  the
Seller, or, if specified in the related Prospectus  Supplement,  the Owners of a
Class of Securities or a credit enhancer may at their respective  options effect
early  retirement  of a Series of  Securities  through the  purchase of Mortgage
Assets  from  the  related  Trust.  See "The  Pooling  and  Servicing  Agreement
- -- 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  Assets.  Owners  of  Securities  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  Securities),  for the
payment of  principal  of, and interest  on, that Series of  Securities.  If the
assets   comprising  the  Trust  are  insufficient  to  make  payments  on  such
Securities,  no other assets of the  Depositor  will

                                       7

<PAGE>

be available for payment of the deficiency.  Because  payments of principal will
be  applied to classes of  outstanding  Securities  of a Series in the  priority
specified  in  the  related  Prospectus  Supplement,  a  deficiency  may  have a
disproportionately  greater  effect on the  Securities  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.

     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.
See "Credit Enhancement" herein.  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  Securities,  if the
applicable  rating agencies  indicate that the then-current  rating thereof will
not be adversely affected.

     Original Issue Discount.  All the Compound Interest Securities and Stripped
Securities that are entitled only to interest distributions will be, and certain
of the other  Securities may be, issued with original issue discount for federal
income tax purposes.  An Owner of a Security 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  Securities
generally will be treated as original issue discount for this purpose. Moreover,
the  calculation  of original  issue  discount on REMIC  Securities  (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 Securities,"
"- Taxation of Regular Securities - Variable Rate Regular Securities,"  "Federal
Income Tax  Consequences - Federal Income Tax  Consequences for Securities as to
Which No REMIC Election Is Made - Standard  Securities," and "Federal Income Tax
Consequences - Premium and Discount" and "- Stripped Securities" herein.

     Book  Entry  Registration.  Because  transfers  and  pledges  of Book Entry
Securities  may be  effected  only  through  book  entries at a Clearing  Agency
through Clearing Agency Participants,  the liquidity of the secondary market for
Book Entry  Securities  may be reduced to the  extent  that some  investors  are
unwilling to hold  Securities in book entry form in the name of Clearing  Agency
Participants  and the ability to pledge Book Entry Securities may be limited due
to lack of a physical  certificate.  Beneficial  Owners of Book Entry Securities
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  Securities  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 Securities may be impaired.

     The Status of the Mortgage Assets in the Event of Bankruptcy of the Seller.
The Seller and the Depositor  intend that the  transfers of the Mortgage  Assets
from  the  Seller  to the  Depositor,  and in  turn  to  the  applicable  Trust,
constitute  sales  rather than  pledges to secure  indebtedness  for  insolvency
purposes.  If,  however,  the Seller  were to become a debtor  under the federal
bankruptcy  code,  it is  possible  that a  creditor,  trustee-in-bankruptcy  or
receiver of the Seller may argue that the sale thereof by the 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 Securities.

     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

                                       8

<PAGE>

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.

     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.

     State and Federal  Regulations.  Applicable  state laws generally  regulate
interest  rates and other  charges,  require  certain  disclosures  and  require
licensing of the Seller and the  Servicer.  In addition,  most states have other
laws,  public  policies  and  general  principles  of  equity  relating  to  the
protection of consumers,  unfair and deceptive practices and practices which may
apply to the  origination,  servicing and collection of the Mortgage Loans.  See
"Certain Legal Aspects of the Mortgage Assets herein.

     The Mortgage Loans may also be subject to federal laws, including:  (i) the
Truth in Lending Act and  Regulation Z  promulgated  thereunder,  which  require
certain  disclosures to the borrowers regarding the terms of the Mortgage Loans;
(ii) the Equal Credit  Opportunity Act and Regulation B promulgated  thereunder,
which prohibit  discrimination on the basis of age, race, color, sex,  religion,
marital status, national origin, receipt of public assistance or the exercise of
any right under the Consumer Credit  Protection Act, in the extension of credit;
(iii) the Real Estate  Settlement  Procedures  Act and  Regulation X promulgated
thereunder,  which  require  certain  disclosures  to  borrowers  regarding  the
settlement and servicing of the Mortgage Loans;  (iv) the Fair Credit  Reporting
Act,  which  regulates  the use and  reporting  of  information  related  to the
borrower's credit experience;  and (v) the Federal Trade Commission Preservation
of  Consumer's  Claims and  Defense  Rule,  16 C.F.R.  Part 433,  regarding  the
preservation of a consumer's rights.

     It is  possible  that some of the  Mortgage  Loans  will be  subject to the
Riegle Community Development and Regulatory Improvement Act of 1994 (the "Riegle
Act") which  incorporates the Home Ownership and Equity  Protection Act of 1994.
The Riegle Act  amended the Truth in Lending  Act,  which in turn led to certain
additional  provisions being added to Regulation Z, the implementing  regulation
of the Truth in Lending Act. These provisions impose  additional  disclosure and
other  requirements  on creditors  with respect to  non-purchase  money mortgage
loans with high interest  rates on high  up-front fees and changes.  In general,
mortgage loans within the purview of the Riegle Act have annual percentage rates
over 10% greater than the yield on Treasury  Securities of  comparable  maturity
and/or fees and points  which  exceed the greater of 8% of the total loan amount
or $400.  The  provisions  of the Riegle Act apply on a  mandatory  basis to all
mortgage loans originated on or after October 1, 1995. The provisions can impose
specific  statutory  liabilities  upon  creditors  who fail to comply with their
provisions and may affect the  enforceability of the related loans. In addition,
any  assignee  of the  creditor  would  generally  be  subject to all claims and
defenses that the consumer could assert against the creditor, including, without
limitation, the right to rescind the mortgage loan.

     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 Servicer to collect all or part of the principal of
or  interest on the  Mortgage  Loans,  may  entitle the  borrower to a refund of
amounts previously paid and, in addition,  could subject the Servicer to damages
and administrative  sanctions.  If the Servicer is unable to collect all or part
of the principal or interest on any Mortgage Loans because of a violation of the
aforementioned   laws,   public  policies  or  general   principles  of  equity,
distributions or payments to Owners of realized proceeds of


                                       9

<PAGE>

the assets in the related  Trust may be  delayed,  or such  proceeds  may not be
sufficient  to repay all amounts  owed to Owners.  Furthermore,  depending  upon
whether damages and sanctions are assessed against the Servicer, such violations
may have a  material  impact  upon the  financial  ability  of the  Servicer  to
continue to act in such  capacity or the ability of the Depositor to withdraw or
replace Mortgage Loans if such violation  breaches a representation  or warranty
contained  in the related  Pooling and  Servicing  Agreement  or  Indenture,  as
applicable.

     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.

     Limited  Nature  of  Ratings.  It is a  condition  to the  issuance  of the
Securities  that each  class of offered  Securities  be rated in one of the four
highest  rating  categories by one or more of Moody's,  Standard & Poor's DCR 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
Security, and, accordingly,  there can be no assurance that the ratings assigned
to any class of  Securities on the date on which such  Securities  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  Securities  may  be  adversely  affected.  Issuance  of any of the
Securities in book-entry form may reduce the liquidity of such Securities in the
secondary  trading  market  because  investors  may  be  unwilling  to  purchase
Securities  for which they cannot obtain  physical  certificates.  The rating of
Securities credit enhanced through external credit  enhancement such as a letter
of credit,  financial  guaranty insurance policy or mortgage pool insurance will
depend primarily on the  creditworthiness  of the issuer of such external credit
enhancement device (a "Credit  Enhancer").  Any reduction in the rating assigned
to the  claims-paying  ability of the related  Credit  Enhancer below the rating
initially given to the related  Securities would likely result in a reduction in
the rating of the Securities. See "Ratings" in the Prospectus Supplement.

     Funds Available for Redemptions at the Request of Note Owners. With respect
to any Series of Notes for which the related Prospectus  Supplement provides for
redemptions  of such  Notes  at the  request  of Note  Owners,  there  can be no
assurance  that amounts  available for such  redemptions  for such Notes will be
sufficient  to permit such Notes to be redeemed  within a reasonable  time after
redemption is requested, for reasons including the following:

          (i)  Scheduled  principal  payments  on  the  related  Mortgage  Loans
     generally will be minimal in the early years and will increase in the later
     years of such Mortgage Loans. As a result, funds available to be applied to
     redemptions at the request of Note Owners, may be expected to be limited in
     the early  years and to  increase  during the later  years of each  Series.
     Accordingly,  the  availability  of funds for  redemptions  of Notes of any
     Series at the request of Note Owners will depend  largely upon the rates of
     prepayment of the related Mortgage Loans.

          (ii)  Prepayments  of principal  on Mortgage  Loans are less likely to
     occur during  periods of higher  interest rates when it is more likely that
     requests  for  redemption  by Note Owners will be made.  During  periods in
     which  prevailing  interest rates are higher than the interest rate paid on
     Notes that may be redeemed at the request of Note Owners,  greater  numbers
     of such Notes are expected to be tendered for  redemption  in order to take
     advantage of the higher  interest rates payable on other  investments  then


                                       10

<PAGE>

     available.  During such  periods,  there will likely also be a reduction in
     the rate of prepayments on the related  Mortgage  Loans,  thus limiting the
     funds available to satisfy requested redemption by Note Owners.

          (iii) As specified in the related Prospectus Supplement,  certain Note
     Owners, such as personal  representatives of deceased Note Owners, may have
     certain priorities as to redemption at the request of Note Owners.


                          DESCRIPTION OF THE SECURITIES

     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
Securities  to be  issued  thereunder  and  the  nature  of the  related  Trust.
Securities  which  represent  beneficial  interests  in the Trust will be issued
pursuant to the Pooling and Servicing  Agreement similar to the form filed as an
Exhibit  to the  Registration  Statement  of which  this  Prospectus  is a part.
Securities which represent debt obligations of the trust will be issued pursuant
to an  Indenture  between the Trust and the  Indenture  Trustee.  The  following
summaries  and  the  summaries  set  forth  under  "The  Pooling  and  Servicing
Agreement" and "The  Indenture"  describe  certain  provisions  relating to each
Series of Securities.  THE PROSPECTUS SUPPLEMENT FOR A SERIES OF SECURITIES WILL
DESCRIBE THE SPECIFIC  PROVISIONS  RELATING TO SUCH SERIES.  The Depositor  will
provide Owners of Securities,  without charge,  on written request a copy of the
Agreement  for  the  related  Series.   Requests  should  be  addressed  to  IMC
Securities,  Inc.,  5901 East Fowler  Avenue,  Tampa,  Florida  33617-2362.  The
Agreement  relating to a Series of Securities  will be filed with the Securities
and Exchange Commission within 15 days after the date of issuance of such Series
of Securities (the "Delivery Date").

     The Securities 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 Securities and
will not be entitled to payments in respect of the assets  included in any other
trust fund  established  by the  Depositor.  The  Securities  will not represent
obligations  of the Depositor,  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.

     The Mortgage  Assets relating to a Series of Securities 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 Securities of such Series.

GENERAL

     The  Securities  of each Series will be issued either in book entry form or
in fully  registered  form.  The  Securities  of a given  Series  will  evidence
undivided  beneficial  interests in the assets of the related Trust specified in
the related  Prospectus  Supplement.  The Notes of a given Series will represent
non-recourse  obligations  of the related  Issuer,  secured by the assets in the
related  Trust,  and the  proceeds  of such assets will be in the sole source of
payments  on such  Notes.  The minimum  original  denomination  of each class of
Securities will be specified in the related Prospectus Supplement.  The original
"Security   Principal  Balance"  of  each  Security  will  equal  the  aggregate
distributions  or payments  allocable  to  principal  to which such  Security is
entitled and  distributions  allocable to interest on each  Security that is not
entitled to distributions allocable to principal will be calculated based on the
"Notional Principal Balance" of such Security. The Notional Principal Balance of
a Security  will not  evidence an interest in or  entitlement  to  distributions
allocable to principal but will be used solely for convenience in expressing the
calculation of interest and for certain other purposes.

     Except as described below under "Book Entry  Registration"  with respect to
Book Entry  Securities,  the Securities of each Series will be transferable  and
exchangeable  on a "Security  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 "Security Registrar" and
no service charge will be made for any registration of transfer


                                       11

<PAGE>

or exchange of  Securities,  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 Securities
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 Securities 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  Securities  of such a class by or on behalf of such plan,
account or arrangement is permissible  under applicable law and will not subject
the Trustee,  the Servicer or the  Depositor to any  obligation  or liability in
addition to those undertaken in the Agreement.

     As to each Series of Securities  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 Securities 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 Securities in such a Series will constitute  "regular
interests" in the related REMIC,  as defined in the Code. As to each Series with
respect to which a REMIC election is to be made, the Servicer,  the Trustee,  an
Owner of  Residual  Securities  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 SECURITIES

     Each Series of Securities  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  Securities  and  (ii)  interest  on such
Securities. If specified in the Prospectus Supplement,  one or more classes of a
Series of Securities  may evidence  beneficial  ownership  interests in separate
groups of assets included in the related Trust.

     The Securities will have an aggregate  original Security  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  Security
Principal Balance (or Notional  Principal Balance) of the Securities of a Series
and the interest  rate on the classes of such  Securities  will be determined in
the manner specified in the Prospectus Supplement.

     Each class of  Securities  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 "Security  Interest Rate"). One or more classes
of Securities may provide for interest that accrues but is not currently payable
("Compound Interest Securities"). With respect to any class of Compound Interest
Securities,  any  interest  that has accrued but is not paid on a given  Payment
Date will be added to the aggregate  Security Principal Balance of such class of
Securities on that Payment Date.

     A Series of  Securities  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


                                       12

<PAGE>

payments of principal  and  Principal  Prepayments)  and  interest.  A Series of
Securities  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  Securities  may  include  one or more  Classes  of  Scheduled
Amortization  Securities  and  Companion  Securities.   "Scheduled  Amortization
Securities" are Securities 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  Securities"  are  Securities  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 Securities on such Payment Date. Because of the manner of
application  of payments of  principal  to  Companion  Securities,  the weighted
average  lives of  Companion  Securities  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 Securities of such Series.

     One or  more  Series  of  Securities  may  constitute  Series  of  "Special
Allocation  Securities",  which  may  include  Senior  Securities,  Subordinated
Securities, Priority Securities and Non-Priority Securities. As specified in the
related Prospectus Supplement for a Series of Special Allocation Securities, the
timing and/or priority of payments of principal and/or interest may favor one or
more classes of Securities  over one or more other classes of  Securities.  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  Securities  in a  Series  may be  comprised  of one or more
classes of Senior  Securities  having a priority  in right to  distributions  of
principal and interest over one or more classes of Subordinated Securities, as a
form of Credit  Enhancement.  See "Credit  Enhancement - Subordination"  herein.
Typically,  the  Subordinated  Securities  will  carry a  rating  by the  rating
agencies  lower than that of the Senior  Securities.  In  addition,  one or more
classes of Securities  ("Priority  Securities") may be entitled to a priority of
distributions  of  principal  or interest  from assets in the Trust over another
class of Securities ("Non-Priority  Securities"),  but only after the exhaustion
of other Credit Enhancement  applicable to such Series. The Priority  Securities
and Non-Priority Securities nonetheless may be within the same rating category.

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  Securities  are
registered (the "Owners") at the close of business on the dates specified in the
Prospectus  Supplement (each, a "Record Date"). With respect to Securities other
than Book Entry Securities,  distributions  will be made by check or money order
mailed to the person entitled  thereto at the address  appearing in the Security
Register  or,  if  specified  in  the  Prospectus  Supplement,  in the  case  of
Securities  that are of a  certain  minimum  denomination  as  specified  in the
Prospectus Supplement,  upon written request by the Owner of a Security, 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
Securities   (other  than  Book  Entry   Securities)  will  be  made  only  upon
presentation  and  surrender  of the  Securities  at the office or agency of the
Trustee specified in the notice of such final distribution. With respect to Book
Entry  Securities,  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 Securities of
the  related  Series  (the  "Security  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  Security  Account and may be available  to make  payments on the
Securities of the applicable  Series on the next succeeding  Payment Date or pay
after amounts owed by the Trust.


                                       13

<PAGE>

     Distributions  of Interest.  Unless  otherwise  specified in the Prospectus
Supplement  relating to a given Series of  Securities,  each Class of Securities
may  bear  interests  at a  Security  Interest  Rate,  which  may  be  fixed  or
adjustable.  All of the Note of a given  Series  will bear  interest at the same
rate,  which may be fixed or adjustable (the "Note Rate").  Interest will accrue
on the  aggregate  Security  Principal  Balance  (or, in the case of  Securities
entitled only to  distributions  allocable to interest,  the aggregate  Notional
Principal  Balance (as defined  below)) of each class of Securities  entitled to
interest from the date,  at the  applicable  Security  Interest Rate and for the
periods  (each,  an  "Interest  Accrual  Period")  specified  in the  Prospectus
Supplement.  The aggregate Security Principal Balance of any class of Securities
entitled to distributions of principal will be the aggregate  original  Security
Principal  Balance of such  class of  Securities,  reduced by all  distributions
allocable  to  principal,  and,  in the case of  Compound  Interest  Securities,
increased by all interest  accrued but not then  distributable  on such Compound
Interest  Securities.  With respect to a class of  Securities  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 Securities.

     To the extent funds are available  therefor,  interest  accrued during each
Interest Accrual Period on each class of Securities  entitled to interest (other
than a class of  Compound  Interest  Securities)  will be  distributable  on the
Payment  Dates  specified  in the  Prospectus  Supplement  until  the  aggregate
Security  Principal Balance of the Securities of such class has been distributed
in full or, in the case of Securities  entitled only to distributions  allocable
to interest,  until the aggregate  Notional Principal Balance of such Securities
is  reduced  to zero or for the  period  of time  designated  in the  Prospectus
Supplement.  Distributions  of  interest  on each  class  of  Compound  Interest
Securities  will commence only after the  occurrence of the events  specified in
the  Prospectus  Supplement  and,  prior to such time,  the  aggregate  Security
Principal  Balance  (or  Notional  Principal  Balance) of such class of Compound
Interest  Securities,  will  increase  on each  Payment  Date by the  amount  of
interest that accrued on such class of Compound  Interest  Securities 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  Securities
will thereafter  accrue interest on its outstanding  Security  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 Securities on
each Payment Date will be calculated and the manner in which such amount will be
allocated  among  the  classes  of  Securities   entitled  to  distributions  of
principal.

     One or more  classes of  Securities  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 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 Securities  relative to the interests
evidenced by the other Securities.

     Unscheduled  Distributions.  The  Securities  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
Securities  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  Security
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 Securities 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 Securities on the next Payment Date and will
include interest at the applicable Security 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 Securities would have been made on the next Payment Date except


                                       14

<PAGE>

as otherwise stated in the related Prospectus  Supplement,  and, with respect to
Securities 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

     Securities may be issued as Book Entry Securities 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 Securities 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 Securities.

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

     If Securities of a Series are issued as Book Entry Securities, 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 Securities of such Series,  and to receive and transmit  requests
for redemption with respect to such  Securities.  Clearing  Agency  Participants
with whom  Beneficial  Owners  have  accounts  with  respect  to such Book Entry
Securities  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 Securities and will not possess physical  certificates,  a
method will be provided whereby Beneficial Owners may receive payments, transfer
their  interests,  submit  redemption  requests and receive the reports provided
herein.

LIST OF OWNERS OF SECURITIES

     Upon  written  request of a specified  number or  percentage  interests  of
Owners  of  Securities  of  record of a Series of  Securities  for  purposes  of
communicating  with other Owners of  Securities  with respect to their rights as
Owners of Securities, the Trustee will afford such Owners access during business
hours to the most recent list of Owners of Securities of that Series held by the
Trustee.  With  respect to Book Entry  Securities,  the only named  Owner on the
Security Register will be the Clearing Agency.

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


                                   THE TRUSTS

     The Trust for a Series of  Securities  will  consist  of: (i) the  Mortgage
Assets (subject, if specified in the related Prospectus  Supplement,  to certain
exclusions,  such as a portion of the mortgage  interest rate being  retained by
the Seller and not sold to the Trust)  received on and after the related Cut-Off
Date;  (ii) all  payments  (subject,  if  specified  in the  related  Prospectus
Supplement,  to  certain  exclusions,  such as the  retention  by the  Seller of
payments due and accrued  before the related  Cut-Off Date but  collected  after
such Cut-Off Date) 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




<PAGE>

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  Securities  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  Securities
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
Securities.  A copy of the  Agreement  with respect to each Series of Securities
will be attached to the Form 8-K and will be  available  for  inspection  at the
corporate  trust  office of the  Trustee  specified  in the  related  Prospectus
Supplement.  A  schedule  of the  Mortgage  Assets  relating  to each  Series of
Securities,  will be attached to the related Pooling and Servicing  Agreement or
Indenture,  as  applicable  delivered  to the  Trustee  upon  delivery  of  such
Securities.

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  classifications  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 Securities
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 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


                                       16

<PAGE>

     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.

          (e)  Another  type  of  mortgage  loan  described  in  the  Prospectus
     Supplement.

     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 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.


                                       17

<PAGE>

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 Securities 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 Securities 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  Securities  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 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 Securities will
describe  any Other  Mortgage  Securities  to be  included in the Trust for such
Series.


                                       18

<PAGE>

                               CREDIT ENHANCEMENT

     General.  Various forms of Credit  Enhancement may be provided with respect
to one or more classes of a Series of  Securities  or with respect to the assets
in  the  related  Trust.  Credit  Enhancement  may  be in the  form  of (i)  the
subordination of one or more classes of the Securities of such Series,  (ii) the
establishment  of one or more Reserve  Funds,  (iii) 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 (iv) 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  Securities  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
Securities 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 Securities.  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 Owners  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 Owners,  for distribution by the Trustee to each Owner. 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 Owners 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 Securities on any specified date.

     Subject to the terms of the related  Pooling  and  Servicing  Agreement  or
Indenture,  as applicable,  the Financial  Guaranty Insurer may be subrogated to
the rights of Owners to receive  payments  under the Securities 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 Securities
of such Series (the "Subordinated  Securities") may be paid to one or more other
classes of such Series (the "Senior  Securities") under the circumstances and to
the extent provided in the Prospectus Supplement. If specified in the Prospectus
Supplement,  delays in receipt of scheduled  payments on the Mortgage Assets and
losses on defaulted  Mortgage  Assets will be borne first by the various classes
of  Subordinated  Securities  and  thereafter  by the various  classes of Senior
Securities,  in each case under the circumstances and subject to the limitations
specified in the Prospectus Supplement.  The aggregate  distributions in respect
of delinquent  payments on the Mortgage  Assets over the lives of the Securities
or at any time,  the aggregate  losses in respect of defaulted  Mortgage  Assets
which must be borne by the  Subordinated  Securities by virtue of  subordination
and the amount of the distributions  otherwise distributable to the Subordinated
Securities  that


                                       19

<PAGE>

will be distributable to Owners of Senior  Securities 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   Securities  or,  if
applicable,  were to  exceed  the  specified  maximum  amount,  Owners of Senior
Securities could experience losses on the Securities.

     In  addition  to or in  lieu  of  the  foregoing,  all or  any  portion  of
distributions  otherwise payable to Subordinated  Securities 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 Securities 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  Securities  at the times and under the
circumstances specified in the Prospectus Supplement.

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

     As  between  classes  of  Senior  Securities  and  as  between  classes  of
Subordinated  Securities,  distributions may be allocated among such classes (i)
in the order of their scheduled  final  distribution  dates,  (ii) in accordance
with a schedule or formula,  (iii) in relation to the  occurrence of events,  or
(iv)  otherwise,  in each case as specified  in the  Prospectus  Supplement.  As
between  classes of  Subordinated  Securities,  payments  with respect to Senior
Securities  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  Securities  relative to the
amortization  of the related  Mortgage Loans.  The  accelerated  amortization is
achieved  by the  application  of  certain  excess  interest  to the  payment of
principal  of one or more  classes  of  Securities.  This  acceleration  feature
creates,   with   respect   to   the   Mortgage   Loans   or   groups   thereof,
overcollateralization  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 Securities.  Such  acceleration may continue for
the life of the related  Securities,  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 Securities.  In
such case, Credit  Enhancement may be provided by a cross-support  feature which
may require that  distributions  be made with respect to  Securities  evidencing
beneficial  ownership  of one or more asset  groups  prior to  distributions  to
Subordinated  Securities  evidencing  a beneficial  ownership  interest in 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  Securities.  If  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.


                                       20

<PAGE>

         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 Securities 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 Securities by the aggregate  dollar amount
of claims  paid  less the  aggregate  of the net  amounts  realized  by the Pool
Insurer upon disposition of all foreclosed properties. The amount of claims paid
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 Securities  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  Securities,  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.

     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


                                       21

<PAGE>

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.

     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.


                                       22

<PAGE>

     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  Securities,  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 Securities.  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 Securities 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  Securities,  or for such other purpose as is
specified  in  such  Prospectus   Supplement.   Such  arrangements  may  include
agreements  under which Owners of  Securities  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 Securities,  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  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


                                       23

<PAGE>

" -  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 Pooling and Servicing Agreement or Indenture, as applicable 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
Securities.

     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 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


                                       24

<PAGE>

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 Security
Account when  realized and will be  distributed  to Owners of  Securities 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.

     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,


                                       25

<PAGE>

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 as would
be required by FNMA in connection with its mortgage loan purchase  program.  The
Depositor may also


                                       26

<PAGE>

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


                                       27

<PAGE>

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

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  Securities  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 Securities.  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.


                       THE POOLING AND SERVICING AGREEMENT

     The following summary describes certain  provisions which will be common to
each  Pooling  and  Servicing  Agreement.  The  summary  does not  purport to be
complete and is subject to the provisions of a particular  Pooling and Servicing
Agreement.  Material terms of a specific Pooling and Servicing 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
Securities,  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
Securities  to the Depositor in exchange for the Mortgage  Loans.  Each Mortgage
Loan will be identified in a


                                       28

<PAGE>

schedule  appearing as an exhibit to the Pooling and Servicing  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 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 Pooling and Servicing 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 Securities, 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 Securities,  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  Securities,  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 Securities,  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 Securities 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


                                       29

<PAGE>

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.

     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  Security
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  Securities 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.

     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  Pooling  and  Servicing  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


                                       30

<PAGE>

Securities.  In the event of such appointment,  all rights, powers, duties and
obligations  conferred or imposed upon the Trustee by the Pooling and  Servicing
Agreement  shall be  conferred  or imposed  upon the Trustee  and such  separate
trustee or  co-trustee  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 Pooling and Servicing Agreement,  the Securities 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 Securities or
the related assets,  or amounts  deposited in the Security  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  Pooling  and  Servicing  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 Pooling and Servicing 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
Pooling and Servicing  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 SECURITY ACCOUNT

     The Pooling and Servicing  Agreement will require that the Security 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
Securities,  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  Security  Account  is  limited  to  United  States  government
securities and other  investments  acceptable to the rating agencies rating such
Series  of  Securities,  and may  include  one or more  Securities  of a  Series
("Eligible Investments").  If so specified in the related Prospectus Supplement,
a Security  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 Security Account as additional  compensation.  The
Servicer will deposit in the Security 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;


                                       31

<PAGE>

          (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 Pooling and
     Servicing Agreement to be deposited in the Security Account;

          (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 Security
     Account from any Credit Enhancement for the related Series; and

          (ix) all  other  amounts  required  to be  deposited  in the  Security
     Account pursuant to the related Pooling and Servicing Agreement.

REPORTS

     Concurrently with each distribution on the Securities, 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  Security  Principal  Balance of each class of the
     Securities after giving effect to distributions on such Payment Date;

          (iv) the aggregate Security Principal Balance of any class of Compound
     Interest  Securities  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
     Securities that was distributed to other classes of Securities;

          (vi) if any class of  Securities  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 (in the case of Book Entry  Securities,  the
above  described  statement  and  such  annual  information  will be sent to the
Clearing  Agency,  which  will  provide  such  reports  to the  Clearing  Agency
Participants in accordance with its procedures).


                                       32

<PAGE>

FORWARD COMMITMENTS; PRE-FUNDING

     The Trustee of a Trust may enter into a Subsequent  Transfer  Agreement for
the transfer of additional  Mortgage  Loans to such Trust  following the date on
which such Trust is  established  and the related  Securities  are  issued.  The
Trustee of a Trust may enter into Subsequent  Transfer  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 Subsequent  Transfer Agreement will require that
any  Mortgage  Loans  so  transferred  to a Trust  conform  to the  requirements
specified  in such  Subsequent  Transfer  Agreement.  If a  Subsequent  Transfer
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  Securities  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 25% of the aggregate principal amount of the
Securities  offered  pursuant  to  the  related  Prospectus   Supplement.   Each
Subsequent  Transfer 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 Subsequent Transfer 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 Securities as specified in the related Prospectus Supplement.

SERVICER EVENTS OF DEFAULT

     "Events of Default" under the Pooling and Servicing  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  Securities
evidencing  interests  aggregating  not less than 25% of the  affected  class of
Securities;  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 Pooling and  Servicing  Agreement
remains  unremedied by the Servicer,  the Trustee,  or Owners of Securities  may
terminate all the rights and  obligations  of the Servicer under the Pooling and
Servicing Agreement,  whereupon the Trustee or Master Servicer, if any, or a new
Servicer appointed pursuant to the Pooling and Servicing Agreement, will succeed
to all the  responsibilities,  duties and  liabilities of the Servicer under the
Pooling and  Servicing  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 Pooling and  Servicing  Agreement to act as successor to the
Servicer under the Pooling and Servicing  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  Securities  will not have any right  under the  Pooling  and
Servicing  Agreement to institute any proceeding with respect to the Pooling and
Servicing  Agreement,  unless they  previously have given to the Trustee written
notice of default  and unless the  Owners of the  percentage  of the  Securities
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.


                                       33

<PAGE>

AMENDMENT

     A  Pooling  and  Servicing  Agreement  generally  may  be  amended  by  the
Depositor,  the Servicer  and the Trustee,  without the consent of the Owners of
the  Securities,  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 such  amendment
will not adversely affect in any material respect the interests of any Owners of
Securities of that Series.  Any such amendment  shall be deemed not to adversely
affect in any  material  respect any Owner if there is  delivered to the Trustee
written  notification from each Rating Agency that such amendment will not cause
such Rating  Agency to reduce its then current  rating  assigned to any Class of
the Securities of such Series.  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  Security  without  the consent of the Owner of such
Security,  (ii)  adversely  affect in any material  respect the interests of the
Owners of any class of  Securities in any manner other than as described in (i),
without the consent of the Owners of  Securities  of such class  evidencing  not
less  than a  majority  of the  interests  of such  class  or (iii)  reduce  the
aforesaid  percentage of Securities of any class required to consent to any such
amendment,  without  the consent of the Owners of all  Securities  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 Pooling and Servicing  Agreement will terminate upon the payment as required
by the Pooling and Servicing Agreement of all amounts held by the Servicer or in
the Security Account and required to be paid to them pursuant to the Pooling and
Servicing  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  Securities or all remaining
assets in the Trust.  The Pooling and  Servicing  Agreement  will  establish the
repurchase price for the assets in the Trust and the allocation of such purchase
price among the classes of  Securities.  The  exercise of such right will effect
early retirement of the Securities 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 Pooling and Servicing  Agreement
continue  beyond the  expiration  of 21 years from the death of the  survivor of
certain persons named in the Pooling and Servicing  Agreement.  The Trustee will
give written  notice of  termination  of Pooling and  Servicing the Agreement to
each Owner,  and the final  distribution  will be made only upon  surrender  and
cancellation  of the Securities at an office or agency of the Trustee  specified
in such notice of termination.


                                  THE INDENTURE

GENERAL

     Each Series of Notes will be issued  pursuant to an Indenture to be entered
into between the related Issuer and the related  Trustee.  The Mortgage Loans to
be  included in the  related  Trust will be assigned to the Trustee  pursuant to
provisions  included in the related Indenture that are substantially the same as
and  the  Trustee  with  respect  to the  Mortgage  Loans  so  conveyed  will be
substantially  similar to,  those  described  under "The  Pooling and  Servicing
Agreement -- Assignment of Mortgage" herein. Where provisions or terms used in a
particular  Indenture  differ from those provided  herein, a description of such
provisions or terms will be included in the related Prospectus Supplement.


                                       34

<PAGE>

     The following  summaries  describe certain  provisions of the indenture not
described  elsewhere in this Prospectus.  Where  particular  provisions or terms
used  in the  Indenture  are  referred  to,  the  actual  provisions  (including
definitions of terms) are  incorporated  by reference as part of such summaries.
The  description  set forth below is subject to  modification  in the Prospectus
Supplement  for a Series of Notes to describe  the terms and  provisions  of the
particular Indenture relating to such Series of Notes.

MODIFICATION OF INDENTURE

     With the  consent  of the  holders  of not less  than 51% of the  aggregate
principal  amount  of the  outstanding  Notes  of any  Series  issued  under  an
indenture, the related Trustee and the related Issuer may execute a supplemental
indenture  to add  provisions  to,  or change in any  manner  or  eliminate  any
provisions  of, the Indenture  with respect to such Series or modify  (except as
provided below) in any manner the rights of the holders of such Notes.

     Without the consent of the holder of each  outstanding  Note of such Series
affected thereby,  however, no supplemental indenture shall (a) change the final
Payment Date of the principal of, or any installment of interest on, any Note of
such  series or reduce the  principal  amount  thereof  the Note Rate  specified
thereon (except as provided in the related  Indenture with respect to Notes that
have an adjustable Note Rate),  the redemption price with respect thereto or the
earliest date on which any Notes of such Series may be redeemed at the option of
the  related  Issuer,  or change  any  place of  payment  where,  or the coin or
currency in which,  any Note of such Series or any interest  thereon is payable,
or impair the right to institute suit for the enforcement of certain  provisions
of the Indenture  regarding payment,  (b) reduce the percentage of the aggregate
principal  amount of the  outstanding  Notes of such Series,  the consent of the
holders  of which is  required  for any such a  supplemental  indenture,  or the
consent of the holders of which is required  for any waiver of  compliance  with
certain provisions of the indenture or of certain defaults  thereunder and their
consequences as provided for in the Indenture,  (c) modify the provisions of the
Indenture specifying the circumstances under which such a supplemental indenture
may not  change the  provisions  of the  Indenture  without  the  consent of the
holders  of each  outstanding  Note  of such  Series  affected  thereby,  or the
provisions of the Indenture with respect to certain remedies available in a Note
Event of  Default  (as  described  below),  except to  increase  any  percentage
specified  therein or to provide that certain other  provisions of the Indenture
cannot  be  modified  or  waived  without  the  consent  of the  holder  of each
outstanding  Note affected  thereby,  (d) modify or alter the provisions for the
Indenture  regarding  the  voting  of Notes  held by the  related  Issuer  or an
affiliate  of the related  Issuer,  (e) permit the  creation of any lien ranking
prior to or on the parity  with the lien of the  Indenture  with  respect to any
part of the property subject to a lien under the Indenture or terminate the lien
of the  Indenture  on any  property at any time  subject  thereto or deprive the
holder of any Note of such  Series of the  security  afforded by the lien of the
Indenture,  or (f) modify any of the  provisions of the Indenture in such manner
as to affect the rights of the holders of Notes of such  Series to the  benefits
of any  provisions for the redemption at the request of holders of Notes of such
Series contained therein.

     The  related  Issuer  and  the  respective  Trustee  may  also  enter  into
supplemental  indentures,  without  obtaining  the  consent of the Owners of the
Notes of such Series, to cure ambiguities or make minor corrections,  to provide
for the issuance of Notes in bearer or registered  form or for the conversion of
any  outstanding  Notes to or from  bearer  form and to do such other  things as
would not  adversely  affect  the  interests  of the Owners of the Notes of such
Series.

NOTE EVENTS OF DEFAULT

     Unless otherwise specified in the Prospectus Supplement relating to a given
Series of Notes,  a "Note Event of Default"  with respect to any Series of Notes
will be defined in the  respective  Indenture  under which such Notes are issued
as: (a) unless otherwise specified in the Prospectus Supplement for such Series,
a default in the  payment of interest on any Note of such Series when and as due
and such failure  continues  for a period of two days;  (b) a failure to pay the
Notes of such  Series  in full on or  before  the date  specified  as the  final
scheduled Payment Date in the related  Prospectus  Supplement;  (c) a default in
the  observance  of  certain  negative  covenants  in  the  Indenture  or in the
observance of certain covenants relating to redemptions of Notes of such Series;
(d) a default in the observance of any other covenants of the Indenture, and the
continuation  of any such  default for a specified  period  after  notice to the
related  Issuer by the Trustee or to the  related  Issuer and the Trustee by the
holders of at least 25% in  principal  amount of the Notes of such  Series  then
outstanding; (e) any representation or warranty made by


                                       35

<PAGE>

the  related  Issuer in the  Indenture  or in any  security  delivered  pursuant
thereto having been incorrect in a material respect as of the time made, and the
circumstance  in respect of which such  representation  or warranty is incorrect
not having been cured within a specified period after notice thereof is given to
the related Issuer by the Trustee or by the holders of at least 25% in principal
amount of the Notes of such Series then  outstanding;  or (f) certain  events of
bankruptcy, insolvency, receivership or reorganization of the related Issuer.

RIGHTS UPON NOTE EVENTS OF DEFAULT

     Unless otherwise specified in the Prospectus Supplement relating to a given
Series of Notes,  in case a Note Event of Default should occur and be continuing
with respect to a Series of Notes, the Trustee may, and on request of holders of
not  less  than  51% in  principal  amount  of the  Notes  of such  Series  then
outstanding  shall,  declare the principal of such Series of Notes to be due and
payable.  Such  declaration may under certain  circumstances be rescinded by the
holders of a  majority  in  principal  amount of the Notes of such  Series  then
outstanding.

     If, following a Note Event of Default,  a Series of Notes has been declared
to be due and payable,  the Trustee may, in its  discretion  (provided  that the
holders of the Notes of such  Series have not  directed  the Trustee to sell the
assets  included in the related  Trust)  refrain  from  selling  such assets and
continue  to apply all amounts  received  on such assets to payments  due on the
Notes of such  Series  in  accordance  with  their  terms,  notwithstanding  the
acceleration of the maturity of such Notes. The Trustee,  however, must sell the
assets  included in the related Trust for such Series if  collections in respect
of such assets are determined to be insufficient to make all scheduled  payments
on Notes of such Series, in which case payments will be made on the Notes in the
same manner as described in the next  sentence with regard to instances in which
such assets are sold. In addition, upon a Note Event of Default the Trustee may,
in its discretion  (provided that, unless the Note Event of Default relates to a
default in payment of  principal  or  interest,  the  Trustee  must  receive the
consent of the  holders of all  outstanding  Notes of such  Series,  and certain
other  conditions  must be met),  sell the assets  included in the related Trust
Estate for such Series,  in which event the Notes of such Series will be payable
pro rata out of the  collections  on,  or the  proceeds  from the sale of,  such
assets and any overdue installments of interest on the Notes will, to the extent
permitted by applicable  law, bear interest at the highest stated  interest rate
borne by any Note of such Series.

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

LIST OF NOTE OWNERS

     Unless otherwise specified in the prospectus Supplement relating to a given
Series of Notes,  three or more holders of the Notes of any Series (each of whom
has owned a Note of such Series for at lease six months) may, by written request
to the  Trustee,  obtain  access to the list of all Note  Owners of such  Series
maintained by the Trustee for the purpose of communicating  with other such Note
Owners with respect to their rights under the  Indenture.  The Trustee may elect
not to afford the requesting Note Owners access to the list of Note Owners if it
agrees to mail the desired  communication  or proxy, on behalf of the requesting
Note Owners, to all Note Owners.




                                       36

<PAGE>
ANNUAL COMPLIANCE STATEMENT

     The related  Issuer will be  required to file  annually  with the Trustee a
written statement as to the fulfillment of its obligations under the Indenture.

TRUSTEE'S ANNUAL REPORT

     The  Trustee  will be  required  to mail each year to all Owners of Notes a
brief report relating to its eligibility and  qualifications  to continue as the
Trustee under the Indenture, any amounts advanced by it under the Indenture, the
amount,  interest  rate and maturity date of certain  indebtedness  owing by the
related  Issuer to it in the  Trustee's  individual  capacity,  the property and
funds  physically  held by the  Trustee as such,  any  release,  or release  and
substitution, of property subject to the lien of the Indenture that has not been
previously reported,  any additional Series of Notes not previously reported and
any action taken by it which materially affects the Notes and which has not been
previously reported.

SATISFACTION AND DISCHARGE OF INDENTURE

     The Indenture  will be discharged  with respect to the assets  securing the
Notes of a Series upon the  delivery to the Trustee for  cancellation  of all of
the Notes of such Series or, with  certain  limitations,  upon  deposit with the
Trustee of funds  sufficient for the payment in full of all of the Notes of such
Series.

REDEMPTION OF NOTES

     To the extent provided in the related Prospectus  Supplement,  the Notes of
any Series may be (i)  redeemed at the  request of holders of such  Notes;  (ii)
redeemed at the option of the related  Issuer or another party  specified in the
related  Prospectus  Supplement;  or (iii) subject to special  redemption  under
certain  circumstances.  The  circumstances and terms under which the Notes of a
Series may be redeemed will be described in the related Prospectus Supplement.

REPORTS BY TRUSTEE TO NOTE OWNERS

     On each  Payment  Date,  the Trustee will send a report to each Note Owners
setting  forth,  among other  things,  the amount of such  payment  representing
interest, the amount thereof, if any, representing principal and the outstanding
principal  amount of an individual Note after giving effect to the payments made
on such Payment Date.

LIMITATION ON SUITS

     Unless otherwise specified in the Prospectus Supplement relating to a given
Series of Notes,  no Note Owners of any Series will have any right to  institute
any  proceedings  with  respect  to the  Indenture  unless  (1) such  holder has
previously  given  written  notice to the Trustee of a continuing  Note Event of
Default  with  respect  to such  Series;  (2) the  holders  of at  least  25% in
principal  amount of the Notes of such Series then outstanding have made written
requests to the Trustee to institute  proceedings  in respect to such Note Event
of Default in its own name as  Trustee;  (3) such  holders  have  offered to the
Trustee reasonable indemnity  satisfactory to it against the costs, expenses and
liabilities to be incurred in compliance with such request;  (4) for a specified
period  after its receipt of such  notice,  request and offer of  indemnity  the
Trustee  has  failed  to  institute  any  proceedings;   and  (5)  no  direction
inconsistent with such written request has been given to the Trustee during such
period by the holders of not less than 51% in  principal  amount of the Notes of
such Series then outstanding.


                                 USE OF PROCEEDS

Substantially  all the net proceeds to be received  from the sale of each Series
of  Securities  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  establishment  of any Reserve Fund or Pre-Funding
Account the costs of carrying such Mortgage  Assets until sale of the Securities
and to pay other expenses.


                                       37

<PAGE>

                                  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 Securities 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.

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


                                       38

<PAGE>

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 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.


                                       39

<PAGE>

     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 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.


                                       40

<PAGE>

     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  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


                                       41

<PAGE>

     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 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


                                       42

<PAGE>

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 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.


                                       43

<PAGE>

     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 Securities.


                            LEGAL INVESTMENT MATTERS

     The Securities 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 Securities  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  Securities.  Any


                                       44

<PAGE>

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  Securities  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 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  Securities,  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  Securities,  an
investment  in  the  Securities  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


                                       45

<PAGE>

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 Securities 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 Securities 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 Securities.

     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 Securities,
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  Securities  must make its
own  determination as to whether the general and the specific  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  Securities is appropriate  for the Plan,  taking into account
the  overall  investment  policy of the Plan and the  composition  of the Plan's
investment portfolio.

     Any Plan proposing to invest in Securities  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 Securities.  Opinions of counsel are
not binding on the IRS,  however,  and there is no assurance  that the IRS could
not challenge  successfully  the opinions of counsel.  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,  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


                                       46

<PAGE>

for all  Securities  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  Securities.  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  Securities.  The  Prospectus  Supplement  for  each  Series  of
Securities will discuss any special tax consideration applicable to any class of
Securities  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  Securities,  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 SECURITIES

     General. With respect to a particular Series of Securities, 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,
Securities  of a Series as to which  one or more  REMIC  elections  are made are
referred to as "REMIC  Securities"  and will  consist of one or more  classes of
"Regular Securities" and one class of "Residual  Securities" in the case of each
REMIC Pool.  Qualification as a REMIC requires  ongoing  compliance with certain
conditions.  With  respect to each Series of REMIC  Securities,  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  Securities  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  Securities will be
considered  to be  "residual  interests"  in  the  REMIC  Pool.  The  Prospectus
Supplement for each Series of Securities 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.

     Status of REMIC Securities.  REMIC Securities 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 Securities 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 Securities 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 Securities will
be considered  "interest on obligations secured by mortgages on real property or
on interests in real property"  within the meaning of Code Section  856(c)(3)(B)
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
Securities  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 Securities,
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


                                       47

<PAGE>

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  Securities  held by a regulated  investment
company will not constitute  "government  securities" within the meaning of Code
Section 851(b)(4)(A)(i). REMIC Securities held by certain financial institutions
will constitute an "evidence of indebtedness" within the meaning of Code Section
582(c)(i).  REMIC Securities  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
Securities)  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  Securities  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 Securities 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 Securities
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 Securities 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 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 SECURITIES

     General.  Payments  received  by holders of  Regular  Securities  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  Security  will be treated as
ordinary  income to a holder of the Regular  Security (the  "Regular  Owner") as
they accrue,  and principal  payments on a Regular Security will be treated as a
return of capital  to the extent of the  Regular  Owner's  basis in the  Regular
Security  allocable  thereto.  Regular  Owners  must use the  accrual  method of
accounting  with  regard to  Regular  Securities,  regardless  of the  method of
accounting otherwise used by such Regular Owners.

     Original Issue  Discount.  Regular  Securities may be issued with "original
issue discount" within the meaning of Code Section 1273(a). Holders of any class
of Regular  Securities  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 Owner's income in any taxable year
will be computed as described below.


                                       48

<PAGE>

     Each Regular Security (except to the extent described below with respect to
a Regular  Security 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  Owner or by random lot (a "Retail  Class
Security")) will be treated as a single  installment  obligation for purposes of
determining the original issue discount  includible in a Regular Owner's income.
The total amount of original issue discount on a Regular  Security is the excess
of the "stated  redemption  price at maturity" of the Regular  Security over its
"issue price." The issue price of a Regular Security is the first price at which
a substantial  amount of Regular  Securities 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 Owner for accrued  interest that relates to a
period  prior to the issue date of the Regular  Security in the issue price of a
Regular Security 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  Security always includes the original  principal  amount of the Regular
Security,  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 Securities 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
Securities  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  Security 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
Security technically do not constitute qualified stated interest. In such case a
special 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  Security  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 Owners should consult their own tax
advisors to determine the issue price and stated redemption price at maturity of
a Regular Security.

     Under a de minimis rule, original issue discount on a Regular Security 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  Security  multiplied by
the weighted average  maturity of the Regular  Security.  For this purpose,  the
weighted  maturity of the Regular Security is computed as the sum of the amounts
determined by multiplying the number of full years (i.e.,  rounding down partial
years)  from the issue date  until  each  distribution  in  reduction  of stated
redemption  price  at  maturity  is  scheduled  to be  made by a  fraction,  the
numerator  of which is the amount of each  distribution  included  in the stated
redemption  price at maturity of the Regular  Security  and the  denominator  of
which is the  stated  redemption  price at  maturity  of the  Regular  Security.
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 Securities (the "Prepayment Assumption"). The Prepayment Assumption with
respect  to a Series of  Regular  Securities  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.


                                       49

<PAGE>

     Of the total amount of original issue discount on a Regular  Security,  the
Regular  Owner  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  Security  accrued during an accrual period for each day on which he
holds the Regular  Security,  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  Security,  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  Security.  For a Regular
Security,  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  Security as of the end of that accrual  period that are included in the
Regular Security's stated redemption price at maturity and (b) the distributions
made on the Regular  Security during the accrual period that are included in the
Regular  Security's  stated  redemption price at maturity over (ii) the adjusted
issue price of the Regular Security 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
Security 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 Security
at the  beginning  of any accrual  period  equals the issue price of the Regular
Security,  increased by the  aggregate  amount of original  issue  discount with
respect to the Regular  Security that accrued in all prior  accrual  periods and
reduced by the amount of distributions included in the Regular Security's stated
redemption  price at  maturity  that were made on the  Regular  Security 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  Owner  generally  will
increase to take into account  prepayments on the Regular Securities 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  Securities  are
redetermined  by treating the Regular  Securities as reissued on the date of the
change  for an  amount  equal  to  the  adjusted  issue  price  of  the  Regular
Securities.  To the extent specified in the applicable Prospectus Supplement, an
increase in  prepayments  on the  Mortgage  Assets  with  respect to a Series of
Regular  Securities  can result in both a change in the  priority  of  principal
payments  with respect to certain  classes of Regular  Securities  and either an
increase or decrease in the daily  portions  of  original  issue  discount  with
respect to such Regular Securities.

     A purchaser of a Regular  Security 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  Security.  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  Security  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 Security who purchased the Regular Security 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  Security
(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  Security is expected to be reduced to zero under the Prepayment
Assumption.

     A Owner 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


                                       50

<PAGE>

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  Securities.  Regular  Securities  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  Security).  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  Security to be  significantly  less or
more than the overall  expected  return on the Regular  Security 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 Security and is based on objective  financial
information or economic information;  however, a objective rate does not include
a rate  based on  information  that is in the  control  of the issuer or that is
unique to the  circumstances  of a related party.  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) 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.

     The application of the OID Regulations to variable rate debt instruments is
limited and may not apply to some Regular  Securities  having variable rates. In
that event, the provisions of regulations issued on June 11, 1996,


                                       51

<PAGE>

applicable to instruments having contingent payments, may apply to those Regular
Securities.  The application of those provisions to instruments such as variable
rate  Regular  Securities  is subject to  varying  interpretations.  Prospective
purchasers of variable rate Regular  Securities are advised to consult their tax
advisers concerning the tax treatment of such Regular Securities.

     Market  Discount.  A purchaser of a Regular Security 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 Security (i) is exceeded by the stated
redemption  price at maturity  of the Regular  Security or (ii) in the case of a
Regular  Security having  original issue  discount,  is exceed by the sum of the
issue price of such Regular Security plus any original issue discount that would
have  previously  accrued  thereon  if held by an  original  Regular  Owner (who
purchased  the  Regular  Security at its issue  price),  in either case less any
prior distributions  included in the stated redemption price at maturity of such
Regular Security. 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 Security 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  Security
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  Security as ordinary
income to the extent of the market  discount  accrued to the date of disposition
under one of the foregoing methods,  less any accrued market discount previously
reported as ordinary income 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 Security 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  Security  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  Security is disposed of. As
an  alternative  to the inclusion of market  discount in income on the foregoing
basis,  the  Regular  Owner  may  elect to  include  market  discount  in income
currently  as it accrues in all market  discount  instruments  acquired  by such
Regular  Owner 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  Security 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
Security  multiplied by the weighted  average  maturity of the Regular  Security
(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 Security 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 Owner holds such Regular  Security as a "capital asset"
within the meaning of Code Section 1221,  the Regular Owner 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  Securities.
This election, once made, applies to all obligations held by the


                                       52

<PAGE>

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  Securities.  On  June  27,  1996,  the IRS  published  proposed
regulations (the "Proposed  Premium  Regulations")  covering the amortization of
bond  premiums.  The Proposed  Premium  Regulations  describe the constant yield
method for  amortizing  premium and  provide  the  Regular  Owner may offset the
premium  against  corresponding  interest income only as that interest income is
taken  into  account  under  the  Regular  Owner's  method  of  accounting.  For
instruments  that may be called or prepaid  prior to maturity,  a Regular  Owner
will be deemed to  exercise  its option and an issuer will be deemed to exercise
its redemption  right in a manner that maximizes the Regular Owner's yield.  The
Proposed  Premium  Regulations are proposed to be effective for debt instruments
acquired on or after the date 60 days after  final  regulations  are  issued.  A
Regular  Owner may elect to amortize  bond premium  under the  Proposed  Premium
Regulations  for the  taxable  year  containing  the  effective  date,  with the
election  applying to all the Regular Owner's debt instruments held on the first
day of that  taxable  year.  The  Proposed  Premium  Regulations  are subject to
further  administrative action before becoming effective,  if at all, and may be
modified before their becoming effective. Purchasers who pay a premium for their
Regular  Securities should consult their tax advisors  regarding the election to
amortize premium and the method to be employed.

     Sale or  Exchange  of  Regular  Securities.  If a  Regular  Owner  sells or
exchanges a Regular  Security,  the Regular  Owner will  recognize  gain or loss
equal to the  difference,  if any,  between the amount received and his adjusted
basis  in the  Regular  Security.  The  adjusted  basis  of a  Regular  Security
generally will equal the cost of the Regular  Security 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  Security  and reduced by
amounts  included  in the stated  redemption  price at  maturity  of the Regular
Security  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  Security  realized by an investor  who holds the Regular  Security as a
capital  asset will be capital gain or loss and will be long-term or  short-term
depending  on  whether  the  Regular  Security  has been held for the  long-term
capital  gain  holding  period  (currently  more than one  year).  Gain from the
disposition of a Regular  Security that might  otherwise be capital gain will be
treated  as  ordinary  income to the  extent  that such gain does not exceed the
excess,  if any, of (i) the amount that would have been  includible in the gross
income  of the  holder if his yield on such  Regular  Security  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  includible in the gross income of such
holder  with  respect  to the  Regular  Security.  In  addition,  gain  or  loss
recognized  from the sale of a  Regular  Security  by  certain  banks or  thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c).  The  current  maximum  tax rate for  individuals  on the  excess of net
long-term  capital  gain  over  net  short-term  capital  loss is 28%;  however,
Congress is considering tax legislation which would reduce that rate.

TAXATION OF RESIDUAL SECURITIES

     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 Securities ("Residual Owners")
and will not be taxed  separately to the REMIC Pool. The daily portions of REMIC
taxable  income or net loss of a Residual Owner 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
Owners in proportion to their respective  holdings of Residual Securities 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


                                       53

<PAGE>

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   Securities,   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 Owners report their pro rata
share of taxable  income or net loss of the REMIC Pool will continue until there
are no Securities of any class of the related Series outstanding.

     The taxable income  recognized by a Residual Owner 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  Securities,  on the other hand.  Because of the way REMIC  taxable
income is  calculated,  a Residual Owner 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  Owners 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 Owner 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  Securities  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
Securities.  When  there is more  than  one  class of  Regular  Securities  that
distribute principal sequentially,  this mismatching of income and deductions is
particularly  likely  to occur in the  early  years  following  issuance  of the
Regular  Securities when  distributions in reduction of principal are being made
in respect of earlier  maturing  classes of  Securities  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  Securities  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 Securities,  may
increase  over time as  distributions  in reduction of principal are made on the
lower yielding classes of Regular Securities, 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 Owners 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 of such
mismatching of income and  deductions  described in this  paragraph,  if present
with respect to a Series of  Securities,  may have a significant  adverse effect
upon the Residual  Owners  after-tax  rate of return.  In  addition,  a Residual
Owner's taxable income during certain periods may exceed the income reflected by
such Owner 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 Securities.

     Basis and Losses.  The amount of any net loss of the REMIC Pool that may be
taken into account by the Residual Owner is limited to the adjusted basis of the
Residual  Security as of the close of the quarter (or time of disposition of the
Residual  Security if earlier),  determined  without taking into account the net
loss for the quarter.  The initial  adjusted  basis of a purchaser of a Residual
Security is the amount paid for such Residual Security. Such adjusted basis will
be increased by the amount of taxable income of the REMIC Pool reportable by the
Residual Owner and decreased by the amount of loss of the REMIC Pool  reportable
by the Residual Owner. 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
Owner as to whom such loss was disallowed and may be used by such Residual Owner
only to offset any income  generated  by the same REMIC  Pool.  Residual  Owners
should consult their tax advisors about other  limitations on the  deductibility
of net losses that may apply to them.


                                       54

<PAGE>

     A Residual Owner will not be permitted to amortize directly the cost of its
Residual Security 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  Securities over their life. However, in view of
the possible acceleration of the income of Residual Owners 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
Securities.

     If a Residual  Security 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
Securities 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 Owner
(other than an original  holder) in the  Residual  Security is greater  than the
corresponding  portion of the REMIC  Pool's basis in the  Mortgage  Assets,  the
Residual Owner 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  Securities"  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  Security  should be aware  that on
December 24, 1996, the Internal  Revenue Service issued final  regulations  (the
"Mark to Market  Regulations")  relating to the  requirement  that a  securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement applies to all securities of a dealer, except to the extent that the
dealer has specifically  identified a security as held for investment.  The Mark
to  Market  Regulations   provide  that  for  purposes  of  this  mark-to-market
requirement,  a Residual Security acquired after January 4, 1995, is not treated
as a security and thus may not be marked to market.


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  Securities  as described  above under  "Taxation of
Regular  Securities  - Original  Issue  Discount"  and  "Variable  Rate  Regular
Securities," 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 Securities - 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


                                       55

<PAGE>

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  Securities  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  Securities - 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.

     Limitations on Offset or Exemption of REMIC Income;  Excess  Inclusions.  A
portion of the income allocable to a Residual Security  (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  Owner,  (ii) will be treated as "unrelated  business  taxable  income"
within the meaning of Code Section 512 if the  Residual  Owner 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 Owner that is a foreign  investor,  as
further   discussed  in  "Taxation  of  Certain  Foreign  Investors  -  Residual
Securities"  below.  Except as discussed below with respect to excess inclusions
from Residual Securities without  "significant  value." Members of an affiliated
group are treated as one  corporation for purposes of applying the limitation on
offset of excess  inclusion  income.  The Small Business  Protection Act of 1996
(the "1996 Act") eliminated a special rule that permitted thrift institutions to
use net operating  losses and other allowable  deductions to offset their excess
inclusion  income from Residual  Securities with  significant  value for taxable
years  beginning  after  December 31, 1995  (subject to  exceptions  for certain
certificates  held  continuously  since  November  1,  1995).  The 1996 Act also
provides new rules affecting the  determination  of alternative  maximum taxable
income ("AMTI") of a Residual Owner. First, AMTI is calculated without regard to
the special rule that taxable income cannot be less than excess inclusion income
for the year.  Second,  AMTI cannot be less than excess inclusion income for the
year. Finally,  any AMTI net operating loss deduction is computed without regard
to  excess  inclusion  income.  These  new  rules  are  effective  for tax years
beginning  after  December 31, 1986,  unless a Residual Owner elects to have the
rules apply only to tax years ending after August 20, 1996.

     Except as  discussed  in the  following  paragraph,  with respect to excess
inclusions  from  Residual  Securities  without  "significant  value,"  for  any
Residual Owner, the excess inclusion for any calendar quarter is the excess,  if
any, of (i) the income of such Residual Owner for that calendar quarter from its
Residual  Security over (ii) the sum of the "daily  accruals" (as defined below)
for all days during the calendar  quarter on which the Residual Owner holds such
Residual  Security.  For this  purpose,  the daily  accruals  with  respect to a
Residual  Security  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 Security at the beginning of the calendar quarter
and 120  percent  of the  "Federal  long-term  rate" in  effect  at the time the
Residual  Security is issued.  For this purposes the "adjusted issue price" of a
Residual  Security at the  beginning  of any calendar  quarter  equals the issue
price of the Residual Security  (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  Security before
the  beginning  of such


                                       56

<PAGE>

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  Security  will be treated as an excess  inclusion if the
Residual  Securities 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  Securities  do  not  have  significant  value.  Under  the  REMIC
Regulations,  the Residual  Securities will have  significant  value if: (i) the
aggregate of the issue prices of the Residual Securities is at least two percent
of the aggregate issue prices of all Regular Securities and Residual  Securities
in the REMIC and (ii) the  anticipated  weighted  average  life of the  Residual
Securities 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  Security  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  Security  based on the relevant
prepayment assumption and expected reinvestment income. The anticipated weighted
average life of a Residual  Security 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  Security  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.

     Under Treasury  regulations to be  promulgated,  a portion of the dividends
paid by a REIT which owns a Residual  Security  are to be  designated  as excess
inclusions in an amount corresponding to the Residual Security'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  Security 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 SECURITIES

     Disqualified  Organizations.  If legal  title or  beneficial  interest in a
Residual  Security 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  Security 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 Security and whose term
ended on the close of the last quarter in which excess inclusion was expected to
accrue with  respect to the Residual  Security.  Such a tax  generally  would be
imposed on the  transferor  of the  Residual  Security,  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  Security  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  Security and the transferor  pays income tax at the highest  corporate
rate on the excess  inclusion  for the period the Residual  Security 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 Security 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


                                       57

<PAGE>

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 Security, 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  Securities  will provide that
neither  legal  title nor  beneficial  interest  in a Residual  Security  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  purchasing  such Residual  Securities 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 Security with respect to a Series will have
a legend  referring to such  restrictions  on transfer,  and each Residual Owner
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  Securities are disregarded,  in which case the transferor
continues  to be  treated  as the  owner  of the  Residual  Securities  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  Owner (other than a Residual
Owner 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,


                                       58

<PAGE>

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
Security  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  Security,  and (iv) intends to pay any and all taxes
associated with holding the Residual Security 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 Security 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  Security 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 Security back to a U.S.
Person,  the  transfer  will 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 Securities may provide
that a Residual  Security 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 SECURITY

     Upon the sale or exchange of a Residual  Security,  the Residual Owner 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  Securities -
Basis and Losses") of such Residual Owner in such Residual  Security at the time
of the sale or  exchange.  In addition to  reporting  the taxable  income of the
REMIC Pool,  a Residual  Owner 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 Security. It is possible that the termination of the REMIC Pool may
be treated as a sale or exchange of a Residual  Owner's  Residual  Security,  in
which case, if the Residual Owner has an adjusted basis in his Residual Security
remaining when his interest in the REMIC Pool  terminates,  and if he holds such
Residual  Security 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  Securities.  Consequently,
losses on  dispositions  of Residual  Securities  will be  disallowed  where the
seller of the Residual  Security,  during the period beginning six months before
the sale or  disposition  of the  Residual  Security 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 Security.


                                       59

<PAGE>

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  Owners,
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  Securities  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 Securities 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.

     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 Owner, (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
Securities and Residual Owners 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  Owner  for an entire
taxable year,  the REMIC Pool  generally  will be subject to the  procedural and


                                       60

<PAGE>

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 Owners
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  Owners,  the Residual Owner chosen by the
Residual Owners 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  Security 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  Securities  for the
entire calendar year. Otherwise,  each holder of a Residual Security is required
to treat  items on its return  consistently  with their  treatment  on the REMIC
Pool's return, unless the holder of a Residual Security 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 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  Securities  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  Securities  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 Securities, as well as holders of
Residual  Securities,  where such Regular Securities 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
Owner's income,  determined on a daily basis, bears to the income of all holders
of Regular Securities and Residual Securities with respect to a REMIC Pool. As a
result, individuals, estates or trusts holding REMIC Securities (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  Securities  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 Securities.

TAXATION OF CERTAIN FOREIGN INVESTORS

     Regular   Securities.   Interest,   including   original  issue   discount,
distributable   to  Regular   Owners  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


                                       61

<PAGE>

an appropriate  statement,  signed under  penalties of perjury,  identifying the
beneficial owner and stating,  among other things,  that the beneficial owner of
the  Regular  Security 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  Security  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
Security. The term "Non-U.S. Person" means any person who is not a U.S. Person.

     Residual  Securities.  The  Conference  Committee  Report  to the  1986 Act
indicates  that  amounts paid to Residual  Owners 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  Owners  qualify as  "portfolio  interest,"  subject to the  conditions
described  in "Regular  Securities"  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 Security 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
Owner 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  Securities  -
Limitations on Offset or Exemption of REMIC Income;  Excess  Inclusions." If the
amounts  paid to  Residual  Owners  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 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  Security  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   Securities  -  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 Securities.

     On April 22, 1996, the IRS issued proposed regulations which, if adopted in
final  form,  could have an effect on the  United  States'  taxation  of foreign
investors in Regular Securities or Residual Securities. The proposed regulations
would apply to payments  after  December  31, 1997.  Investors  who are Non-U.S.
Persons  should  consult  their own tax  advisors  regarding  the  specific  tax
consequences to them of owning Residual Securities.

BACKUP WITHHOLDING

     Distributions made on the Regular Securities, and proceeds from the sale of
the  Regular  Securities  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 Owner 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 Security,  or such Owner is otherwise an exempt
recipient  under  applicable  provisions of the Code. Any amounts to be withheld
from  distribution on the Regular  Securities  would be refunded by the Internal
Revenue  Service or allowed as a credit  against  the  Regular  Owner'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  Securities or beneficial  owners who own Regular  Securities  through a
broker or middleman as nominee.  All brokers,  nominees and all other non-exempt
holders of record of Regular Securities  (including  corporations,  non-calendar
year  taxpayers,  securities  or  commodities  dealers,  real estate  investment
trusts,


                                       62

<PAGE>

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  Securities.
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  Securities 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  Owner 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  Owners,
furnished annually, if applicable,  to holders of Regular Securities,  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  Owners,   furnished  annually  to  holders  of  Regular
Securities,  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  Securities,"
above."

FEDERAL INCOME TAX  CONSEQUENCES FOR SECURITIES 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,  and if
the  Securities  are not  treated  as debt for  federal  tax  purposes,  the tax
consequences to the Owners will be as described below.

STANDARD SECURITIES

     General.  If no election is made to treat a Trust (or a segregated  pool of
assets therein) with respect to a Series of Securities 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  Securities  of a Series,  and  where  such  Securities  are not
designated as Debt  Certificates,  as described  under "Debt  Certificates,"  as
Stripped  Securities,  as  described  below under  "Stripped  Securities"  or as
Partnership  Interests  described  under  "Taxation of Securities  Classified as
Partnership  Interests,"  the holder of each such  "Standard  Security"  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 Security 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 Owner of a Security 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 Owner's method of
accounting. A Owner 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  Securities,  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
Securities,  directly or  indirectly  through a  pass-through  entity,  may have
aggregate taxable income in excess of the aggregate


                                       63

<PAGE>

amount of cash  received  on such  Securities  with  respect to  interest at the
pass-through  rate on such  Securities 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 Securities 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  Securities"  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  Security  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
     Security is of the type described in such section.

          2. A Standard Security 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 Security
     is of the type described in such section.

          3. A Standard Security 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  Security  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,  Owners are urged to consult
their own tax  advisors  concerning  the  effects  of such  arrangements  on the
characterization of such Owner's investment for federal income tax purposes.

PREMIUM AND DISCOUNT

     Owners 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 Securities or thereafter.


                                       64

<PAGE>

     Premium.  The treatment of premium incurred upon the purchase of a Security
will be  determined  generally as described  above under " - Taxation of Regular
Securities - 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 Owner'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 Owner 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 the issue price and the  original  principal  amount of such
Mortgage Assets (i.e., points) will be includible by such holder.

     Market  Discount.  Owners 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 Securities - 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 Securities,  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  Owners  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 Owner,  except that the
income  reported  by a cash  method  holder  may


                                       65

<PAGE>

be  slightly  accelerated.   See  "Stripped  Securities"  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 Owners to purchase an
undivided  interest in the Mortgage Assets.  In such event, the present value of
such  additional  payments  might  be  included  in the  Owner's  basis  in such
undivided  interests  for  purposes  of  determining  whether the  Security  was
acquired at a discount, at par, or at a premium. Under this alternative,  Owners
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. Owners 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  Securities.  Upon sale or  exchange of a Security,  a
Owner 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 Security.  In general,  the aggregate  adjusted
basis will equal the Owner's cost for the  Security,  increased by the amount of
any income previously reported with respect to the Security and decreased by the
amount of any losses  previously  reported  with respect to the Security 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  Security  was held as a
capital asset.

STRIPPED SECURITIES

     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,  Securities  that are  subject to those rules will be referred to as
"Stripped  Securities." The Securities 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  Securities  -  Recharacterization  of the
Servicing Fees" above) and (iii) a class of Securities 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  Security (a "Stripped  Owner") 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  Security'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 Securities -  Recharacterization  of Servicing Fees." For this purpose
the servicing fees will be allocated to the Stripped Securities in proportion to
the  respective   offering  price  of  each  class  (or  subclass)  of  Stripped
Securities.  The holder of a Stripped  Security  generally will be entitled to a
deduction each year in respect of the servicing fees, as described above under "
- - Federal Income Tax  Consequences  for Securities as to Which No REMIC Election
is Made - Standard  Securities - 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,


                                       66

<PAGE>

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 Securities for
federal  income  tax  purposes  is not clear in certain  respects  at this time,
particularly  where such Stripped  Securities 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  Security  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  Securities  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  Security  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 Security 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  Security  would be treated as stated
interest under the original  issue  discount  rules.  Further,  the  regulations
provide  that the  purchaser  of such a Stripped  Security  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  Security  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 Securities - Taxation of Regular  Securities -
Market Discount," without regard to the de minimis rule therein.

     Status of Stripped  Securities.  No specific legal  authority  exists as to
whether  the  character  of the  Stripped  Securities,  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 Securities
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  Securities  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 Securities as to Which
No REMIC Election is Made" and " - Standard Securities - Tax Status" above.

     Original Issue Discount. Except as described above under " - General," each
Stripped  Security  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 Security 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  Owner  in any  taxable  year  likely  will be  computed  generally  as
described above under "Federal Income Tax  Consequences  for REMIC  Securities -
Taxation of Regular  Securities - Original Issue Discount" and " - Variable Rate


                                       67

<PAGE>

Regular Securities." However, with the apparent exception of a Stripped Security
issued with de minimis  original issue  discount,  as described  above under " -
General," the issue price of a Stripped Security 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 Security to such
Stripped Owner,  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  Owner'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  Owner's Stripped  Security.  While the matter is not free from
doubt, the holder of a Stripped  Security 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  Security 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  Securities  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  Security under such rules depends on whether the aggregate amount
of principal payments,  if any, to be made on the Stripped Security 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  Security.  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  Security.  Such payments of
interest would be includible in the Stripped Owner's gross income in the taxable
year in which the amounts  become fixed.  If the  aggregate  amount of principal
payments to be made on the Stripped  Security 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  Security,  while  amounts  received  in  excess  of the
applicable  Federal  rate,  as applied  to the  adjusted  basis of the  Stripped
Security,  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 Securities.

     Sale or  Exchange of  Stripped  Securities.  Sale or exchange of a Stripped
Security  prior  to its  maturity  will  result  in gain or  loss  equal  to the
difference,  if any,  between  the  amount  received  and the  Stripped  Owner's
adjusted  basis in such Stripped  Security,  as described  above under  "Federal
Income Tax Consequences for REMIC Securities - Taxation of Regular  Securities -
Sale or  Exchange  of  Regular  Securities."  To the  extent  that a  subsequent
purchaser's purchase price is exceeded by the remaining payments on the Stripped
Securities,  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 Owner other
than by original  Stripped  Owner 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  Securities.  Where an investor
purchases more than one class of Stripped  Securities,  it is currently  unclear
whether for federal  income tax  purposes  such  classes of Stripped  Securities
should be treated  separately or aggregated for purposes of the rules  described
above.

     Because of these possible varying  characterizations of Stripped Securities
and the resultant differing treatment of income recognition, Stripped Owners are
urged to  consult  their own tax  advisors  regarding  the proper  treatment  of
Stripped Securities for federal income tax purposes.


                                       68

<PAGE>

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING

     The Trustee will  furnish,  within a reasonable  time after the end of each
calendar  year,  to each Owner or  Stripped  Owner 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 Owners to prepare their federal  income
tax returns. Such information will include the amount of original issue discount
accrued on  Securities  held by  persons  other than  Owners  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 Owner, other than an original Owner. The Trustee
will  also file such  original  issue  discount  information  with the  Internal
Revenue Service. If a Owner fails to supply an accurate taxpayer  identification
number  or if the  Secretary  of the  Treasury  determines  that a Owner 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 Security  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 Owner on the sale
or exchange of such a Security also will be subject to federal income tax at the
same rate.

     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 Securities."

     Owners should be aware that the IRS issued  proposed  regulations  on April
22,  1996  which,  if adopted in final  form,  could  affect the United  States'
taxation of foreign  investors in  Securities.  The proposed  regulations  would
apply to payments  after December 31, 1997.  Investors who are non-U.S.  Persons
should consult their own tax advisors regarding the specific tax consequences to
them of owning Securities.

DEBT CERTIFICATES

     General.  Certain Certificates ("Debt Certificates") may be issued with the
intention  to treat  them,  for  federal  income  tax  purposes,  either  as (i)
non-recourse  debt of the Depositor  secured by the related Mortgage Assets,  in
which case the  related  Trust will  constitute  only a  security  device  which
constitutes a collateral arrangement for the issuance of secured debt and not an
entity for federal income tax purposes or (ii) debt of a  partnership,  in which
case the related  Trust will  constitute a  partnership  for federal  income tax
purposes.  Arter & Hadden,  special counsel to the Depositor,  is of the opinion
that  (unless  otherwise  limited in the  related  Prospectus  Supplement),  for
federal income tax purposes,  assuming compliance with all the provisions of the
Agreement,  (i) Debt  Certificates  will be characterized as debt issued by, and
not  equity  in,  the  related  Trust  and (ii) the  related  Trust  will not be
characterized  as an  association  (or publicly  traded  partnership  within the
meaning of Code Section 7704) taxable as a corporation or as a taxable  mortgage
pool within the meaning of Code Section  7701(i).  Since different  criteria are
used to  detemine  the  non-tax  accounting  treatment  of the  issuance of Debt
Certificates,  however,  the Depositor expects to treat such  transactions,  for
financial  accounting  purposes,  as a transfer of an ownership  interest in the
related  Mortgage  Assets to the related  Trust and not as the  issuance of debt
obligations. In this regard, it should be noted that the IRS has issued a notice
stating that, upon examination,  it will scrutinize  instruments treated as debt
for federal income tax purposes but as equity for  regulatory,  rating agency or
financial accounting purposes to determine if their purported status as debt for
federal income tax purposes is appropriate. Assuming, as Arter & Hadden advises,
that Debt  Certificates  will be treated as indebtedness  for federal income tax


                                       69

<PAGE>

purposes,  holders of Debt  Certificates,  using their method of tax accounting,
will follow the federal income tax treatment hereinafter described.

     Original Issue Discount.  It is likely that the Debt  Certificates  will be
treated as having been issued with "original issue discount"  within the meaning
of Code Section 1273(a) because interest  payments on the Debt Certificates may,
in the event of certain shortfalls,  be deferred for periods exceeding one year.
As a result, interest payments may not be considered "qualified stated interest"
payments.

     In general,  a holder of a Debt Certificate  having original issue discount
must include original issue discount in ordinary income as it accrues in advance
of receipt of the cash attributable to the discount, regardless of the method of
accounting  otherwise  used.  The amount of  original  issue  discount on a Debt
Certificate will be computed  generally as described under "- Federal Income Tax
Consequences  for REMIC  Securities"  and  "Taxation  of  Regular  Securities  -
Original Issue Discount" and "- Variable Rate Regular Securities." The Depositor
intends to report any information required with respect to the Debt Certificates
based on the OID Regulations.

     Market  Discount.  A purchaser of a Debt  Certificate may be subject to the
market  discount  rules of Code Sections 1276 through 1278. In general,  "market
discount" is the amount by which the stated redemption price at maturity (or, in
the case of a Debt Certificate issued with original issue discount, the adjusted
issue price) of the Debt  Certificate  exceeds the  purchaser's  basis in a Debt
Certificate. The holder of a Debt Certificate that has market discount generally
will be required to include  accrued market  discount in ordinary  income to the
extent payments  includible in the stated  redemption  price at maturity of such
Debt  Certificate  are  received.  The  amount  of  market  discount  on a  Debt
Certificate  will be computed  generally as described  under "Federal Income Tax
Consequences  for REMIC  Securities"  and " - Taxation of Regular  Securities  -
Market Discount."

     Premium. A Debt Certificate  purchased at a cost greater than its currently
outstanding stated redemption price at maturity is considered to be purchased at
a premium.  A holder of a Debt  Certificate  who holds a Debt  Certificate  as a
"capital  asset"  within the meaning of Code  Section  1221 may elect under Code
Section 171 to amortize the premium  under the constant  interest  method.  That
election  will  apply  to all  premium  obligations  that the  holder  of a Debt
Certificate acquires on or after the first day of the taxable year for which the
election is made,  unless the IRS permits the  revocation  of the  election.  In
addition,  it appears  that the same  rules that apply to the  accrual of market
discount on installment  obligations are intended to apply in amortizing premium
on  installment  obligations  such as the Debt  Certificates.  The  treatment of
premium  incurred  upon the purchase of a Debt  Certificate  will be  determined
generally as described above under " -Taxation of Regular Securities - Premium."

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

     In general,  except as described above with respect to market discount, and
except for certain financial  institutions  subject to Code Section 582(c),  any
gain or loss on the sale or  exchange  of a Debt  Certificate  recognized  by an
investor who holds the Debt  Certificate  as a capital asset (within the meaning
of Code  Section  1221),  will be capital  gain or loss and will be long-term or
short-term depending on whether the Debt Certificate has been held for more than
one year. For corporate  taxpayers,  there is no  preferential  rate afforded to
long-term  capital gains. For individual  taxpayers,  all net long-term  capital
gains are currently  subject to a maximum  nominal rate of tax of 28%.  However,
Congress is currently  considering  proposed tax legislation  which would reduce
the tax rate on net long-term capital gains.


                                       70

<PAGE>

     Backup Withholding.  Holders of Debt Certificates will be subject to backup
withholding rules identical to those applicable to REMIC Regular Securities. See
" - Federal Income Tax Consequences For REMIC Securities - Backup Withholding."

     Tax Treatment of Foreign  Investors.  Holders of Debt  Certificates who are
foreign  investors  will be subject to  taxation  in the same  manner as foreign
holders of REMIC Regular Securities. See " - Federal Income Tax Consequences For
REMIC   Securities  --  Taxation  of  Certain   Foreign   Investors  --  Regular
Securities."

NOTES

     With respect to those Securities issued as Notes, no regulations, published
rulings or  judicial  decisions  exist that  discuss  the  characterization  for
federal income tax purposes of instruments with terms  substantially the same as
the Notes. However, Arter & Hadden, special counsel to the Depositor,  is of the
opinion that (unless  otherwise limited in the related  Prospectus  Supplement),
for federal income tax purposes,  assuming compliance with all the provisions of
the related  Indenture,  (i) Notes will be  characterized as debt issued by, and
not  equity  in,  the  related  Trust  and (ii) the  related  Trust  will not be
characterized  as an  association  (or publicly  traded  partnership  within the
meaning of Code Section 7704) taxable as a corporation or as a taxable  mortgage
pool within the meaning of Code  Section  7701(i).  Assuming,  as Arter & Hadden
advises, that Notes are treated as indebtedness for federal income tax purposes,
holders of Notes,  using their  method of tax  accounting,  will follow the same
federal  income tax  treatment as Debt  Certificates,  as described  above under
"Federal  Income  Tax   Consequences  -  Federal  Income  Tax  Consequences  for
Securities as to Which No REMIC Election Is Made - Debt Certificates."

     For federal  income tax  purposes,  (i) Notes held by a thrift  institution
taxed as a "mutual  savings  bank" or "domestic  building and loan  association"
will not represent  interests in  "qualifying  real  property  loans" within the
meaning of Code Section 593(d)(1); (ii) Notes held by a thrift institution taxed
as a domestic  building  and loan  association  will not  constitute  "loans ...
secured by an interest  in real  property"  within the  meaning of Code  Section
7701(a)(19)(C)(v);  (iii)  interest  on Notes held by a real  estate  investment
trust will not be treated as  "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); (iv) Notes held be a real estate investment trust will not
constitute "real estate assets" or "Government securities" within the meaning of
Code Section 856(c)(5)(A);  and (v) Notes held by a regulated investment company
will not constitute  "Government  securities" within the meaning of Code Section
851(b)(4)(A)(i).

TAXATION OF CERTIFICATES CLASSIFIED AS PARTNERSHIP INTERESTS

     Certain  Trusts may be  treated  as  partnerships  for  Federal  income tax
purposes.  In such  event,  the Trusts  may issue  Securities  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.
The related  Prospectus  Supplement will also cover any material  federal income
tax consequences applicable to the Owners.


                              PLAN OF DISTRIBUTION

     Securities  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  Securities,
including the public  offering or purchase  price of each class of Securities 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  Securities  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  Securities  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 Securities will be set forth on the
cover of the  Prospectus  Supplement


                                       71

<PAGE>

relating to such Series and the members of the underwriting  syndicate,  if any,
will be named in such Prospectus Supplement

     In connection  with the sale of the  Securities,  Underwriters  may receive
compensation from the Depositor or from purchasers of the Securities in the form
of discounts, concessions or commissions. Underwriters and dealers participating
in the  distribution  of the  Securities  may be  deemed to be  underwriters  in
connection with such  Securities,  and any discounts or commissions  received by
them from the  Depositor  and any profit on the resale of Securities by them may
be deemed to be underwriting  discounts and commissions under the Securities Act
of  1933,  as  amended.  The  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 Securities will provide that the  obligations of the  Underwriters
will be subject to certain conditions  precedent,  that the Underwriters will be
obligated  to purchase all such  Securities  if any are  purchased  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  Securities  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  Security,  and,
accordingly,  there can be no assurance that the ratings  assigned to a Security
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
Securities of each Series including insolvency issues and certain federal income
tax matters  concerning the Securities  will be passed upon for the Depositor by
Arter & Hadden, Washington, D.C.


                              FINANCIAL INFORMATION

     A Trust will be formed with respect to each Series of Securities.  No Trust
will have any assets or obligations  prior to the issuance of the related Series
of Securities. No Trust will engage in any activities other 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.

     Although the Notes of any Series will represent  obligations of the related
Issuer,  such  obligations  will be non-resource  and the proceeds of the assets
included in the  related  Trust will be the sole source of payments on the Notes
of such  Series.  The  Issuer  for any  Series of Notes  will not  have,  nor be
expected in the future to have, any significant assets available for payments on
such  Series of Notes  other  than the assets  included  in the  related  Trust.
Accordingly,  the  investment  characteristics  of a  Series  of  Notes  will be
determined by the assets  included in the related Trust and will not be affected
by  the  identity  of  the  obligor  with  respect  to  such  Series  of  Notes.


                                       72

<PAGE>

Accordingly,  no capitalization information or any historical or pro forma ratio
of earnings to fixed charges or any other financial  information with respect to
any trust, partnership,  limited liability company or corporation formed for the
purpose of issuing a Series of Notes has been or will be  included  herein or in
the related Prospectus Supplement.





              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]





                                       73

<PAGE>


                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

                                                                            PAGE

1986 Act......................................................................48
1996 Act......................................................................56
Agreement......................................................................1
AMTI..........................................................................56
Applicable Accounting Standards...............................................30
Balloon Loans..................................................................7
Beneficial Owners..............................................................5
BIF...........................................................................31
Book Entry Securities..........................................................4
Certificates...................................................................1
Clearing Agency................................................................4
Clearing Agency Participants...................................................5
Code...........................................................................5
Companion Securities..........................................................13
Compound Interest Securities..................................................12
Cooperative Loans.............................................................16
Cooperatives...................................................................2
Credit Enhancement.............................................................4
Credit Enhancer...............................................................10
Custodial Account.............................................................24
Cut-Off Date..................................................................12
Debt Certificates.............................................................69
Defective Mortgage Loan.......................................................30
Delivery Date.................................................................11
Deposit Date..................................................................30
Depositor......................................................................1
Disqualified Organization.....................................................58
Distribution Date.............................................................13
DOL...........................................................................45
Eligible Investments..........................................................31
ERISA..........................................................................5
Events of Default.............................................................33
FDIC..........................................................................24
FHLMC..........................................................................2
Financial Guaranty Insurance Policy...........................................19
Financial Guaranty Insurer....................................................19
Fitch..........................................................................6
FNMA...........................................................................2
Garn-St. Germain Act..........................................................43
GNMA...........................................................................2
Indenture Trustee..............................................................1
Insurance Paying Agent........................................................19
Insurance Proceeds............................................................24
Insured Payment...............................................................19
Interest Accrual Period.......................................................14
Issuer.........................................................................1
Liquidation Proceeds..........................................................24
Loan-to-Value Ratio...........................................................17
Master Servicer................................................................1
MBS............................................................................2
MBS Agreement.................................................................18
MBS Issuer....................................................................18
MBS Servicer..................................................................18
MBS Trustee...................................................................18
Monthly Advance...............................................................24
Moody's........................................................................6
Mortgage Assets................................................................2
Mortgage Loans.................................................................2
Mortgage Notes................................................................16
Mortgage Pool Insurance Policy................................................21
Mortgage Rates................................................................17
Mortgage-Backed Securities.....................................................2
Mortgaged Properties..........................................................16
Mortgages.....................................................................16
Mortgagors....................................................................23
NCUA..........................................................................24
Non-Priority Securities.......................................................13
Non-U.S. Person...............................................................62
Noneconomic Residual Interest.................................................58
Nonrecoverable Advance........................................................24
Note Event of Default.........................................................35
Note Rate.....................................................................14
Notes..........................................................................1
Notional Principal Balance....................................................14
OID Regulations...............................................................46
Original Value................................................................17
OTS...........................................................................43
Owner Trustee..................................................................1
Owners.........................................................................3
Partnership Interests.........................................................71
Pass-Through Entity...........................................................58
Pass-Through Rate..............................................................3
Plans.........................................................................45
Policy Statement..............................................................45
Pool Insurer..................................................................21
Pre-Funding Account............................................................3
Prepayment Assumption.........................................................49
Principal Balance.............................................................17
Principal Prepayments.........................................................14
Priority Securities...........................................................13
Proposed Premium Regulations..................................................53
PTE 83-1......................................................................45
Rating Agency..................................................................6
Record Date...................................................................13
Regular Owner.................................................................48
Regular Securities............................................................47
REIT..........................................................................47
Relief Act....................................................................10
REMIC..........................................................................5
REMIC Pool....................................................................47
REMIC Regulations.............................................................46
REMIC Securities..............................................................47
Remittance Date...............................................................24
Remittance Rate...............................................................24
Reserve Fund..................................................................23
Residual Owners...............................................................53
Residual Securities...........................................................47
Retail Class Security.........................................................34
Riegle Act.....................................................................9
SAIF..........................................................................31
Scheduled Amortization Securities.............................................13
Securities.....................................................................1
Security Account..............................................................13
Security Interest Rate........................................................12
Security Principal Balance.....................................................8
Security Register..............................................................8
Security Registrar.............................................................8
Seller.........................................................................1
Senior Securities.............................................................19
Servicer.......................................................................1
SMMEA..........................................................................5
Special Allocation Securities.................................................13
Special Hazard Insurance Policy...............................................21
Special Hazard Insurer........................................................22
Standard & Poor's..............................................................6
Standard Security.............................................................63
Stripped Owner................................................................66
Stripped Securities...........................................................66
Subordinated Securities.......................................................19
Subsequent Transfer Agreement..................................................3
Thrift Institution............................................................47
TMP...........................................................................48
Trust..........................................................................1
Trustee........................................................................1
U.S. Person...................................................................59
UCC...........................................................................41
Underwriters..................................................................71



                                       A-1

<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

14. ITEM 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........................  $ 909,090.90
    Legal Fees and Expenses*.....................................    400,000.00
    Accounting Fees and Expenses*................................    144,000.00
    Trustee's Fees and Expenses (including counsel fees)*........     68,400.00
    Printing and Engraving Fees*.................................    120,000.00
    Rating Agency Fees*..........................................    816,000.00
    Miscellaneous*...............................................    840,000.00

          Total.................................................. $3,297,490.90
    

- ----------
* Estimated in accordance with Item 511 of Regulation S-K.


                                      II-i

<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 31st
day of July, 1997.


                                         IMC SECURITIES INC.


                                         By: /S/ George Nicholas
                                            ----------------------
                                            George Nicholas
                                            Chairman, Chief Executive Officer
                                              and Assistant Secretary


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Amendment  No. 1 to  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         Chairman, Chief Executive Officer,       July 31, 1997
                        Assistant Secretary and Director

/s/Thomas Middleton
- ----------------------
Thomas Middleton        President,  Chief  Operating  Officer    July 31, 1997
                        (Chief Financial Officer),  Assistant
                        Secretary and Director

/s/Timothy Griffin      Director                                 July 31, 1997
- ----------------------
Timothy Griffin

/s/Mitchell W. Legler   Director                                 July 31, 1997
- ----------------------
Mitchell W. Legler






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