BENEFICIAL MORTGAGE SERVICES INC
S-3/A, 1997-04-02
ASSET-BACKED SECURITIES
Previous: EQUITY SECURITIES TRUST SERIES 11 /, 497, 1997-04-02
Next: ASSET SECURITIZATION CORP COMM MORT PASS THR CER SER 1997-D4, S-11/A, 1997-04-02



    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 2, 1997
                                                      REGISTRATION NO. 333-21511

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                               AMENDMENT NO. 1
                                       TO
                                    FORM S-3
                             REGISTRATION STATEMENT

                                      Under

                           THE SECURITIES ACT OF 1933

                       BENEFICIAL MORTGAGE SERVICES, INC.
      (Exact name of registrant as specified in its governing instruments)

            Delaware                                52-2022851
     (State of incorporation)           (I.R.S. Employer Identification No.)

                              One Christina Centre
                             301 North Walnut Street
                           Wilmington, Delaware 19801

                    (Address of principal executive offices)

                             Scott A. Siebels, Esq.
                              One Christina Centre
                             301 North Walnut Street
                           Wilmington, Delaware 19801
                                 (302) 425-2500

                     (Name and address of agent for service)

                                 With a copy to:
                                Malcolm S. Dorris
                             Dechert Price & Rhoads
                              30 Rockefeller Plaza
                            New York, New York 10112

      APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: From
time to time on or after the effective date of the registration statement, as
determined by market conditions.

        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, 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 offer. [ ] ____________________.

        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. [  ]



<PAGE>

<TABLE>

                         CALCULATION OF REGISTRATION FEE
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
                                                                 Proposed            Proposed
                                               Amount             Maximum             Maximum           Amount of
Title of Each Class of                          to be         Offering Price         Aggregate        Registration
Securities to Be Registered                 Registered(1)       Per Unit(2)      Offering Price(2)         Fee(3)
- -----------------------------------------------------------------------------------------------------------------------
<S>                                         <C>                    <C>               <C>                    <C>

Asset Backed Securities................      $1,000,000            100%              $1,000,000             $303.03
- -----------------------------------------------------------------------------------------------------------------------

(1) The Registration Statement relates to the initial offering from time to
    time of $1,000,000 aggregate principal amount of Asset Backed Securities
    and to any resales thereof in market making transactions to the extent
    required.

(2) Estimated solely for purposes of calculating the registration fee on the
    basis of the proposed maximum aggregate offering price.

(3) Previously paid.

</TABLE>


        THE REGISTRANT HEREBY AMENDS THE 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 THE 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>

                                EXPLANATORY NOTE

        The Registration Statement includes a basic prospectus and an
illustrative form of prospectus supplement for use in an offering of Asset
Backed Securities. The description in the form of prospectus supplement of
credit enhancement mechanisms or other features is intended merely as an
illustration of the principal features of a possible series of Asset Backed
Securities; the features applicable to any actual series of Asset Backed
Securities may include some, all or none of the features so illustrated and may
include any features specified in the prospectus.


<PAGE>
   
                  SUBJECT TO COMPLETION, DATED APRIL ___, 1997

PROSPECTUS SUPPLEMENT
(To Prospectus dated April ___, 1997)
    
                              $--------------------
              Beneficial Home Equity Loan Asset Backed Certificates

                  Beneficial Mortgage Services, Inc., Depositor
                              -------------------
   
       The Beneficial Home Equity Loan Asset Backed Certificates, Series 199_-_
(the "Certificates") will consist of ____ classes of senior Certificates (the
"Class (__) Certificates") and _____ classes of subordinate Certificates (the
"Class (__) Certificates," the "Class (__) Certificates" and the "Class (__)
Certificates,"). Only the Class ___, Class ___ and Class ___ Certificates (the
"Offered Certificates") are offered hereby. The Certificates represent undivided
interests in a trust fund (the "Trust Fund") consisting primarily of certain
balances of a pool (the "Pool") of home equity revolving credit line accounts
(the "Home Equity Loans") secured by deeds of trust or mortgages (of which
approximately _____% by principal balance are first deeds of trust or mortgages
and the remainder are second deeds of trust or mortgages) on residential
properties that are primarily one- to four-family properties (the "Mortgaged
Properties"). The Home Equity Loans were originated or acquired by the Depositor
and certain of its affiliates in the ordinary course of their business. The
Originators (defined in "The Originators" herein) are all wholly-owned direct or
indirect subsidiaries of Beneficial Corporation. The Depositor will acquire
certain of the Home Equity Loans from the Originators, and transfer them to the
Trust Fund pursuant to a Pooling and Servicing Agreement (the "Agreement") dated
as of ___________, 199_ between the Depositor, as depositor and Beneficial
Mortgage Corporation, as master servicer (in such capacity, the "Master
Servicer") and _______________ as Trustee. The obligations of the Master
Servicer, as such, are limited to its contractual servicing obligations. All
defined terms are indexed in the Index of Principal Terms commencing on page __
hereof or the Index of Principal Terms included in the Prospectus.
    
                                             (Cover continued on following page)
        PROSPECTIVE INVESTORS SHOULD CONSIDER THE DISCUSSION OF CERTAIN FACTORS
SET FORTH UNDER "RISK FACTORS" CONTAINED HEREIN ON PAGES ____________.
                               -------------------
        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 PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS TO WHICH IT RELATES 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.

        THE CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST FUND ONLY
AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, BENEFICIAL
CORPORATION OR ANY AFFILIATE THEREOF.  NEITHER THE CERTIFICATES NOR THE HOME
EQUITY LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY. COLLECTIONS
IN RESPECT OF THE HOME EQUITY LOANS IN THE TRUST FUND ARE THE SOLE SOURCE OF
DISTRIBUTION ON THE CERTIFICATES.
                               -------------------
  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.
                               -------------------
<TABLE>
<CAPTION>
===========================================================================================================================
                                      Price to Public             Underwriting Discount           Proceeds to Company
- ---------------------------------------------------------------------------------------------------------------------------
<S>                            <C>           <C>              <C>           <C>              <C>           <C>
Per Class A Certificate                      %                              %                              %
- ---------------------------------------------------------------------------------------------------------------------------
Total                          $                              $                              $
===========================================================================================================================
</TABLE>

        The Offered Certificates are offered subject to prior sale, when, as and
if issued by the Trust Fund and accepted by the Underwriter and subject to its
right to reject orders in whole or in part. It is expected that delivery of the
Offered Certificates to the Underwriter will be made 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 date of this Prospectus Supplement is ____________, 199_.


<PAGE>

   
       Distributions of principal and interest on the Certificates will be made
on the ____ day of each month or, if such day is not a business day, the next
succeeding business day (each, a "Distribution Date"), beginning on __________,
199_. On each Distribution Date, holders of the Offered Certificates (the
"Certificateholders") will be entitled to receive, from and to the extent of
funds available in the Certificate Account (as defined in "Description of
Certificates -- Payments on Home Equity Loans; Establishment of Home Equity Loan
Payment Record; Deposits to Certificate Account" herein), interest on the
aggregate outstanding principal balance of the Offered Certificates (the
"Certificate Principal Balance") at the floating interest rates described herein
and distributions with respect to the Trust Percentage (as defined on page __
below) of principal of the Home Equity Loans, calculated as set forth herein.
The rights of holders of the Class (__) Subordinate Certificates to receive
distributions with respect to the Home Equity Loans are subordinated to the
extent described herein to the rights of holders of the Class A Certificates,
and the rights of holders of the Class (__) Certificates to receive
distributions with respect to the Home Equity Loans are subordinated to the
rights of holders of the Class (__) and Class (__) Certificates. The rights of
holders of the Class (__) Certificates to receive distributions are subordinated
to the rights of holders of the Class (__), Class (__) and Class (__)
Certificates.
    
        An election will [not] be made to treat the Trust Fund as a real estate
mortgage investment conduit ("REMIC") for federal income tax purposes. [As
described more fully herein, the Class (__), Class (__) and Class (__)
Certificates will constitute "regular interests" in the REMIC and the Class (__)
Certificates will constitute the single class of "residual interests" in the
REMIC.] See "Certain Federal Income Tax Consequences" herein and in the
Prospectus.
   
       Prior to their issuance, there has been no market for the Offered
Certificates nor can there be any assurance that one will develop or, if it does
develop, that it will provide the Certificateholders with liquidity or will
continue for the life of the Offered Certificates. The Underwriter(s) (as
defined in "Underwriting" herein) intends, but is not obligated, to make a
market in the Offered Certificates. See "Risk Factors" herein.
    
                               -------------------
        THE OFFERED CERTIFICATES CONSTITUTE PART OF A SEPARATE SERIES OF
CERTIFICATES ISSUED BY THE DEPOSITOR AND ARE BEING OFFERED PURSUANT TO THIS
PROSPECTUS SUPPLEMENT AND THE DEPOSITOR'S 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. SALES OF THE
OFFERED CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED
BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
   
       To the extent that any statements in this Prospectus Supplement
supplement statements contained in the Prospectus, the supplemental statements
in this Prospectus Supplement shall control.
    
        Upon receipt of a request by an investor who has received an electronic
Prospectus Supplement and Prospectus from the Underwriter(s) or a request by
such investor's representative within the period during which there is an
obligation to deliver a Prospectus Supplement and Prospectus, the Depositor or
the Underwriter(s) will promptly deliver, or cause to be delivered, without
charge, a paper copy of the Prospectus Supplement and Prospectus.

                               -------------------
        IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER(S) MAY OVER-ALLOT OR
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE OFFERED
CERTIFICATES AT LEVELS ABOVE THOSE WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
                               -------------------
        Until 90 days after the date of this Prospectus Supplement, all dealers
effecting transactions in the Offered Certificates, whether or not participating
in this distribution, may be required to deliver a Prospectus Supplement and
Prospectus. This is in addition to the obligation of dealers to deliver a
Prospectus Supplement and Prospectus when acting as underwriters and with
respect to their unsold allotments or subscriptions.

                                       S-2

<PAGE>


                          PROSPECTUS SUPPLEMENT SUMMARY

        The following summary of certain pertinent information 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 of Principal Terms for the location in this Prospectus Supplement of
the definitions of certain capitalized terms.

   
Offered Certificates.......     The Trust Fund will issue its Home Equity Loan
                                   Asset Backed Certificates, Series 199_-_, in
                                   four classes pursuant to a Pooling and
                                   Servicing Agreement dated as of ___________,
                                   199_ (the "Agreement") by and between the
                                   Depositor, the Master Servicer and the
                                   Trustee. The Class (__) Certificates (the
                                   "Class (__) Certificates") will be senior
                                   certificates and the Class (__) Certificates
                                   (the "Class (__) Certificates"), and the
                                   Class (__) Certificates (the "Subordinate
                                   Certificates") will be subordinate
                                   certificates, all as described herein. Only
                                   the Class (__), Class (__) and Class (__)
                                   Certificates (collectively, the "Offered
                                   Certificates") are being offered hereby. The
                                   Certificates will initially represent
                                   undivided ownership interests in the Trust
                                   Balances (as defined below in "Trust
                                   Balance") of certain home equity revolving
                                   credit line accounts (the "Home Equity
                                   Loans") sold to the Trust Fund and secured by
                                   either first or second deeds of trust or
                                   mortgages. Each Class of Offered Certificates
                                   represents the right to receive specified
                                   portions of the Trust Percentage (as defined
                                   below in "Trust Balance") of payments
                                   received in respect of the Home Equity Loans
                                   after _________, 199_ (the "Cut-Off Date"),
                                   as set forth in the Agreement. No Class
                                   represents any interest in any additional
                                   amounts advanced under the Home Equity Loans
                                   after the Cut-Off Date (the "Additional
                                   Balances"). All the ownership interests in
                                   (and the obligations to fund) the Additional
                                   Balances will be retained by the related
                                   Originators.
    

Depositor..................     Beneficial Mortgage Services, Inc. (the
                                   "Depositor"), an indirect wholly-owned,
                                   subsidiary of Beneficial Corporation.

Cut-off Date Pool Balance...    $______________

   
Trust Balance..............     The "Trust Balance" for any Home Equity Loan for
                                   any day (i.e., the portion of the outstanding
                                   principal balance of such Home Equity Loan
                                   owned by the Trust Fund on such day) is equal
                                   to the unpaid principal balance of the Home
                                   Equity Loan as of the Cut-Off Date (the
                                   "Cut-Off Date Trust Balance") less (i) (x) as
                                   to any payment applied to reduce the
                                   outstanding balance of such Home Equity Loan
                                   that is received during the Collection Period
                                   (as defined below) in which such payment is
                                   due, the Trust Percentage of such payment,
                                   and (y) as to any such payment received
                                   during a Collection Period that was due and
                                   not received in a prior Collection Period,
                                   the Overdue Trust Percentage (as defined
                                   below)of such payment (the sum of (x) and 
                                   (y) being referred to as the "Trust Principal
                                   Payments") and (ii) the Trust Percentage of
                                   certain insurance proceeds applied in
                                   reduction of the Loan Balance (as defined
                                   below) for such Home Equity Loan ("Trust
                                   Insurance Proceeds").
    

                                       S-3

<PAGE>
                                The "Loan Balance" for any Home Equity Loan and
                                   for any day is the principal balance of such
                                   Home Equity Loan on such day. As of the
                                   Cut-Off Date, the Trust Balance and the Loan
                                   Balance will be equal and the corresponding
                                   Trust Percentage will therefore equal 100%.
                                   The Loan Balance will exceed the Trust
                                   Balance to the extent of any Additional
                                   Balances in respect of the related Home
                                   Equity Loan. All collections on the Home
                                   Equity Loans generally will be allocated pro
                                   rata to the Trust Fund and the Originator
                                   that owns such Additional Balance based on
                                   the portions of the Loan Balance represented
                                   by the Trust Balance and such Additional
                                   Balance, respectively. At such time as the
                                   Trust Balance for any Home Equity Loan is
                                   reduced to zero, such Home Equity Loan will
                                   be released from the Trust Fund.

   
                                The "Trust Percentage" for any Collection Period
                                   is the percentage obtained by dividing the
                                   average daily Trust Balance for the second
                                   preceding Collection Period by the average
                                   daily Loan Balance for such second preceding
                                   Collection Period; provided that as to any
                                   Foreclosed Home Equity Loan (as defined in
                                   "Description of Certificates -- Foreclosure
                                   Upon Home Equity Loans" herein), the Trust
                                   Percentage will be the percentage in effect
                                   for the Collection Period in which such Home
                                   Equity Loan became a Foreclosed Home Equity
                                   Loan.
    

                                The "Overdue Trust Percentage" for any
                                   Collection Period and any payment received in
                                   respect of a Home Equity Loan that was due in
                                   a previous Collection Period is the
                                   percentage obtained by dividing the average
                                   daily Trust Balance for all consecutive prior
                                   Collection Periods from and including the
                                   Collection Period in which such payment was
                                   due to and including the Collection Period in
                                   which such payment was received in full by
                                   the average daily Loan Balance for such
                                   consecutive prior Collection Periods. The
                                   Overdue Trust Percentage shall be applied
                                   only to payments received in a given
                                   Collection Period that were due in a prior
                                   Collection Period.

                                A  "Collection Period" for any Home Equity Loan
                                   for any Distribution Date is the one-month
                                   period ending on the last day of the monthly
                                   billing cycle for such Home Equity Loan (the
                                   "Cycle Date") in the calendar month preceding
                                   the calendar month in which such Distribution
                                   Date occurs; provided that the first
                                   Collection Period will begin on the Cut-Off
                                   Date and end on the applicable Cycle Date in
                                   _________, 199_. When used with respect to
                                   all the Home Equity Loans and a Distribution
                                   Date, the term "Collection Period" means the
                                   respective Collection Periods applicable to
                                   each of the Home Equity Loans that commenced
                                   in the second preceding calendar month (or,
                                   in the case of the first Collection Period,
                                   the Cut-Off Date) and ended in the calendar
                                   month immediately preceding the month of such
                                   Distribution Date.

   
Originators of the Home Equity
  Loans......                   Each of the originators of the Home Equity Loans
                                   is a wholly-owned direct or indirect
                                   subsidiary of Beneficial Corporation (the
                                   "Originators"). The Originators conduct their
                                   business in the following states: Arizona,
                                   California, Delaware, Florida, Georgia,
                                   Idaho, Indiana, Kentucky, Maryland,
                                   Massachusetts, Michigan, Mississippi,
                                   Montana, Nevada, New Hampshire, New Jersey,
                                   New York, North Carolina, Ohio, Oregon,
                                   Pennsylvania, Rhode Island, South Carolina,
                                   Tennessee, Utah, Virginia, Washington and
                                   West Virginia (collectively, the "Included
                                   States").
    

                                       S-4

<PAGE>

Master Servicer............     Beneficial Mortgage Corporation will act
                                   as Master Servicer of the Home Equity Loans.
                                   Each Home Equity Loan originated by another
                                   of the Originators will be subserviced by
                                   such Originator on behalf of the Master
                                   Servicer. However, the Agreement will provide
                                   that the Master Servicer will remain
                                   primarily liable for the servicing of the
                                   Home Equity Loans and have the ultimate
                                   responsibility for ensuring that the
                                   subservicers perform their duties as such.
                                   The Master Servicer will be entitled to
                                   retain on behalf of itself and the
                                   subservicers as a servicing fee (the
                                   "Servicing Fee") a portion of the interest
                                   payments received with respect to the Home
                                   Equity Loans.

Trustee....................     __________________, a ________________.

   
Distributions on the
  Certificates.............     Distributions of principal and interest to each
                                   Certificateholder will be made on the ____
                                   day of each month or, if such day is not a
                                   business day, the next succeeding business
                                   day (each, a "Distribution Date"), commencing
                                   on __________, 199_, in an amount equal to
                                   the product of such Certificateholder's
                                   Percentage Interest and the amount
                                   distributed in respect of the related Class.
                                   Distributions are required to be made on each
                                   Distribution Date to Certificateholders of
                                   record as reflected in the certificate
                                   register maintained by the Trustee on the day
                                   prior to such Distribution Date, or, if
                                   Definitive Certificates (as defined in
                                   Description of Certificates -- Registration
                                   of Certificates" herein) are issued and
                                   beneficial ownership of the regular interests
                                   shall no longer be held through book-entry
                                   certificates, the last day of the month
                                   preceding the month of such Distribution Date
                                   (the "Record Date"). The "Percentage
                                   Interest" of any Offered Certificate will be
                                   equal to the percentage obtained by dividing
                                   the original principal balance of such
                                   Offered Certificate by the aggregate of the
                                   original balance of all the Offered
                                   Certificates of the same Class. Distributions
                                   on the Offered Certificates will be applied
                                   first to accrued and unpaid interest and then
                                   to principal. The "Accrual Period" for each
                                   Class on any Distribution Date shall be the
                                   period from and including the preceding
                                   Distribution Date (or ____________, 199_ in
                                   the case of the first Distribution Date) to
                                   and including the day prior to the current
                                   Distribution Date. Interest on the Offered
                                   Certificates will be calculated on the basis
                                   of the actual number of days in the related
                                   Accrual Period and a year assumed to consist
                                   of 360 days. The funds available in the
                                   Certificate Account for distribution in
                                   respect of the Certificates on a Distribution
                                   Date (the "Available Funds") will be applied
                                   in the amounts and the order of priority set
                                   forth under subheadings A, B, C and D below.
                                   See "Description of the Certificates --
                                   Amount of Distributions" herein for a
                                   detailed description of the amounts on
                                   deposit in the Certificate Account that will
                                   constitute the Available Funds on each
                                   Distribution Date. The aggregate amounts
                                   distributed to the Class (__), Class (__) and
                                   Class (__) Certificateholders in respect of a
                                   Distribution Date are the Class (__)
                                   Distribution Amount, the Class (__)
                                   Distribution Amount and the Class (__)
    

                                       S-5

<PAGE>

                                   Distribution Amount, respectively, which are
                                   described under "Description of the
                                   Certificates -- Amount of Distributions"
                                   herein. The Distribution Amount for a Class
                                   of Certificates is generally equal to the sum
                                   of (i) the lesser of (a) the portion of
                                   Available Funds allocated to such Class and
                                   (b) the sum of the amount of interest accrued
                                   on the outstanding principal balance of such
                                   Class (together with any unpaid interest from
                                   prior Distribution Dates plus interest
                                   thereon, to the extent legally permitted) and
                                   scheduled principal payments for such Class
                                   (together with any unpaid principal from
                                   prior Distribution Dates plus interest
                                   thereon) and (ii) any remaining Available
                                   Funds not required to be distributed in
                                   respect of another Class.

    A. Class (__) Interest....  Interest for the related Accrual Period will be
                                   paid on the Class (__) Certificates on each
                                   Distribution Date, to the extent of the
                                   Available Funds for the Class (__)
                                   Certificates for such date, at the Class (__)
                                   Pass-Through Rate on the then outstanding
                                   Class (__) Certificate Balance. The "Class
                                   (__) Pass-Through Rate" for any Accrual
                                   Period will be equal to __________. The
                                   "Class (__) Certificate Balance" as of any
                                   Distribution Date is the original principal
                                   balance of the Class (__) Certificates less
                                   all amounts distributed on account of
                                   principal to holders of the Class (__)
                                   Certificates on prior Distribution Dates. In
                                   the event that, on a particular Distribution
                                   Date, Available Funds are not sufficient to
                                   make a full distribution of interest to the
                                   holders of the Class (__) Certificates, the
                                   amount of any interest shortfall will be
                                   carried forward and added to the amount of
                                   interest such holders will be entitled to
                                   receive on the next Distribution Date. Any
                                   such amount so carried forward will itself
                                   bear interest at the Class (__) Pass-Through
                                   Rate to the extent legally permitted. See
                                   "Description of the Certificates -- Amount of
                                   Distributions" herein.

    B. Class (__) and Class (__)
        Interest.............   Interest for the related Accrual Period will be
                                   paid on the Class (__) and Class (__)
                                   Certificates on each Distribution Date to the
                                   extent of the amount available therefor for
                                   such Distribution Date, at the Class (__)
                                   Pass-Through Rate on the then outstanding
                                   Class (__) Certificate Balance and at the
                                   Class (__) Pass-Through Rate on the then
                                   outstanding Class (__) Certificate Balance.
                                   The "Class (__) Pass-Through Rate" for any
                                   Accrual Period will be equal to __________.
                                   The "Class (__) Pass-Through Rate" for any
                                   Accrual Period will be equal to __________.
                                   The "Class (__) Certificate Balance" and the
                                   "Class (__) Certificate Balance" as of any
                                   Distribution Date are the original principal
                                   balances of the Class (__) Certificates and
                                   Class (__) Certificates less all amounts
                                   distributed on account of principal to
                                   holders of the Class (__) Certificates and
                                   the Class (__) Certificates on prior
                                   Distribution Dates, respectively. The rights
                                   of holders of the Class (__) Certificates to
                                   receive distributions of interest will be
                                   subordinated to the rights of holders of the
                                   Class (__) Certificates to receive such

                                       S-6

<PAGE>
                                   distributions. See "Description of the
                                   Certificates -- Subordination" herein. In the
                                   event that, on a particular Distribution
                                   Date, the Amount Available for Class (__)
                                   Interest or the Amount Available for Class
                                   (__) Interest (as described herein under
                                   "Description of the Certificates -- Amount of
                                   Distributions") is not sufficient to make a
                                   full distribution of interest to the holders
                                   of the related Class of Certificates, the
                                   amount of any interest shortfall will be
                                   carried forward and added to the amount of
                                   interest such holders will be entitled to
                                   receive on the next Distribution Date. Any
                                   such amount so carried forward will itself
                                   bear interest at the related Pass-Through
                                   Rate to the extent legally permitted. See
                                   "Description of the Certificates -- Amount of
                                   Distributions" herein.

   
    C. Class (__) Principal...  On each Distribution Date, the Class (__)
                                   Certificateholders will be entitled to
                                   receive, based upon the Class (__)
                                   Certificate Balance, as distributions of
                                   principal, to the extent of the Available
                                   Funds after payment of all interest payable
                                   on the Class (__), Class (__) and Class (__)
                                   Certificates on such date, the sum of (i) the
                                   Trust Percentage or Overdue Trust Percentage,
                                   as applicable, of each principal payment
                                   received during the related Collection Period
                                   in respect of the Home Equity Loans, (ii) the
                                   aggregate of any Trust Insurance Proceeds
                                   received during the related Collection
                                   Period, (iii) the Trust Balance of each Home
                                   Equity Loan at the end of the related
                                   Collection Period that is repurchased by the
                                   Depositor on account of (x) a breach of a
                                   representation or warranty made by the
                                   Depositor in the Agreement that materially
                                   and adversely affects the interests of the
                                   Certificateholders, (y) a material defect in
                                   the related loan documentation or (z) the
                                   failure to satisfy certain conditions with
                                   respect to such Home Equity Loan as of the
                                   Closing Date (any such Home Equity Loan
                                   described in (x), (y) or (z) above being
                                   referred to herein as a "Defective Home
                                   Equity Loan"), (iv) the Substitution
                                   Adjustment Amount (as defined in "Description
                                   of Certificates -- Assignment of Home Equity
                                   Loans" herein) for each Defective Home Equity
                                   Loan that was replaced by one or more
                                   Eligible Substitute Home Equity Loans (as
                                   defined in "Description of Certificates --
                                   Assignment of Home Equity Loans" herein) on
                                   the business day preceding such Distribution
                                   Date, (v) the Trust Balance of each Home
                                   Equity Loan (other than a Defective Home
                                   Equity Loan to be purchased not later than
                                   such Distribution Date) that became a
                                   Liquidated Home Equity Loan (as defined in
                                   "Losses on Liquidated Home Equity Loans"
                                   herein) during the calendar month next
                                   preceding the month of such Distribution Date
                                   and (vi) any previously unpaid shortfalls in
                                   required distributions of principal. In
                                   addition, on the Distribution Date on which
                                   the Certificate Balances of the Subordinate
                                   Certificates have been reduced to zero and on
                                   each Distribution Date thereafter, Class (__)
                                   Certificateholders will be entitled to
                                   receive on account of principal the Class
                                   (__) Excess Available Amount (described below
                                   under "Certain Other Distributions of
                                   Principal to Class (__) and Class (__)
                                   Certificateholders"), exclusive of any
                                   portion thereof distributed to the Class (__)
                                   Certificateholders on
    

                                       S-7

<PAGE>

                                   the Class (__) Termination Date, until the
                                   Class (__) Certificate Balance is reduced to
                                   zero.

                                Notwithstanding the foregoing, in no event shall
                                   the aggregate distributions of principal to
                                   holders of the Class (__) Certificates exceed
                                   the original Class (__) Certificate Balance.

    D. Class (__) and Class (__)
        Principal...........    Except for payments of the Class (__) Excess
                                   Available Amount as described below, payments
                                   of principal in respect of the Class (__)
                                   Certificates will not commence until the
                                   Distribution Date on which the Class (__)
                                   Certificate Balance has been reduced to zero
                                   (the "Class (__) Termination Date") and
                                   payments of principal in respect of the Class
                                   (__) Certificates will not commence until the
                                   Distribution Date following the Class (__)
                                   Termination Date on which the Class (__)
                                   Certificate Balance has been reduced to zero
                                   (the "Class (__) Termination Date"). On the
                                   Class (__) Termination Date and on each
                                   Distribution Date thereafter, payments of
                                   principal in respect of the Class (__)
                                   Certificates will be made in an amount equal
                                   to the sum of the amounts specified in
                                   clauses (i)-(vi) under "Class (__) Principal"
                                   above (net of any principal paid in respect
                                   of the Class (__) Certificates on the Class
                                   (__) Termination Date), to the extent of
                                   Available Funds remaining after payment of
                                   all interest payable on the Class (__)
                                   Certificates and the Class (__) Certificates
                                   on such dates. On each Distribution Date on
                                   or after the Class (__) Termination Date,
                                   payments of the Class (__) Certificates will
                                   be made in an amount equal to the sum of the
                                   amounts specified in clauses (i)-(vi) under
                                   "Class (__) Principal" above (net of
                                   principal paid in respect of the Class (__)
                                   Certificates on the Class (__) Termination
                                   Date), to the extent of Available Funds
                                   remaining after payment of all interest
                                   payable on the Class (__) Certificates on
                                   such date. Notwithstanding the foregoing, in
                                   no event shall the aggregate distributions of
                                   principal to holders of the Class (__) and
                                   Class (__) Certificates exceed the original
                                   Class (__) and Class (__) Certificate
                                   Balance, respectively.

Certain Other Distributions
  of Principal to Class (__)
  and Class (__)
  Certificateholders.......     On each Distribution Date to and including the
                                   Distribution Date on which the Class (__)
                                   Certificate Balance has been reduced to zero
                                   (the "Class (__) Termination Date"), the
                                   Class (__) Certificateholders will be
                                   entitled to receive as payments of principal
                                   (in addition to the amounts, if any,
                                   distributable as described in "Class (__) and
                                   Class (__) Principal" above) an amount equal
                                   to the lesser of (x) Excess Available Funds
                                   and (y) an amount equal to approximately
                                   ______% of the Pool Balance for such
                                   Distribution Date (such amount, the "Class
                                   (__) Excess Available Amount"). "Excess
                                   Available Funds" in respect of a Distribution
                                   Date is the amount, if any, by which
                                   Available Funds exceed the sum of (i) the
                                   Class (__) Formula Amount, (ii) the Class
                                   (__) Formula Amount and

                                       S-8

<PAGE>

                                   (iii) the Class (__) Interest Requirement.
                                   The Class (__) and Class (__) Formula Amounts
                                   and Class (__) Interest Requirement are
                                   described under "Description of the
                                   Certificates -- Amount of Distributions"
                                   herein. The Class (__) and Class (__) Formula
                                   Amounts are generally equal to the sum of all
                                   interest accrued on each such Class of
                                   Certificates (together with interest due and
                                   unpaid from prior Distribution Dates with
                                   interest thereon at the applicable
                                   Pass-Through Rate) plus the amounts described
                                   in the first paragraph under "Class (__)
                                   Principal" above, in the case of the Class
                                   (__) Certificates, and under "Class (__) and
                                   Class (__) Principal" above, in the case of
                                   the Class (__) Certificates.

                                On the Class (__) Termination Date and on each
                                   Distribution Date thereafter until the
                                   Distribution Date on which the Class (__)
                                   Principal Balance is reduced to zero, the
                                   Class (__) Certificateholders will be
                                   entitled to receive as payments of principal
                                   (in addition to the amounts, if any,
                                   distributable as described in "Class (__) and
                                   Class (__) Principal" above) the Class (__)
                                   Excess Available Amount (net of any such
                                   amounts paid in respect of the Class (__)
                                   Certificates on the Class (__) Termination
                                   Date).

                                Since, as described above, all principal
                                   proceeds of the Trust Balance of the Home
                                   Equity Loans will initially be applied
                                   towards the payment of principal of the Class
                                   (__) Certificates, the existence of Excess
                                   Available Funds on any Distribution Date
                                   prior to the Class (__) Termination Date will
                                   depend upon the interest spread on the Home
                                   Equity Loans (i.e., the amount, if any, by
                                   which (x) aggregate interest payments
                                   received on the Home Equity Loans (less the
                                   Servicing Fee) exceed (y) the interest
                                   distributable in respect of the Certificates
                                   at the related Pass-Through Rates and
                                   realized losses in respect of the Home Equity
                                   Loans).

Subordination of the Class
  (__) and Class (__)
  Certificates.............     The rights of holders of the Class (__) and
                                   Class (__) Certificates to receive
                                   distributions of amounts collected on the
                                   Home Equity Loans will be subordinated, to
                                   the extent described herein, to the rights of
                                   holders of the Class (__) Certificates to
                                   receive such distributions and the rights of
                                   holders of the Class (__) Certificates to
                                   receive distributions of such amounts will be
                                   further subordinated to the rights of the
                                   holders of the Class (__) Certificates to
                                   receive such distributions. The subordination
                                   of the Class (__) and Class (__) Certificates
                                   to the Class (__) Certificates is intended to
                                   enhance the likelihood of timely receipt by
                                   holders of the Class (__) Certificates of
                                   their required monthly interest payments and
                                   the ultimate receipt by such holders of
                                   principal equal to the original Class (__)
                                   Certificate Balance. The subordination of the
                                   Class (__) Certificates to the Class (__)
                                   Certificates is intended to enhance the
                                   likelihood of timely receipt by holders of
                                   the Class (__) Certificates of their required
                                   monthly interest payments and

                                       S-9

<PAGE>
                                   the ultimate receipt by such holders of
                                   principal equal to the original Class (__)
                                   Certificate Balance. See "Risk Factors" and
                                   "Maturity and Prepayment Considerations"
                                   herein.

                                The protection afforded to holders of Class (__)
                                   Certificates by means of the subordination,
                                   to the extent provided herein, of the Class
                                   (__) and Class (__) Certificates will be
                                   accomplished by (i) the application of the
                                   Available Funds as described under
                                   "Distributions on the Certificates" above and
                                   (ii) if the Available Funds on a Distribution
                                   Date are not sufficient to permit the
                                   distribution of the entire Class (__) Formula
                                   Amount to the Class (__) Certificateholders,
                                   respectively, the distribution to Class (__)
                                   Certificateholders, until the Class (__)
                                   Certificate Balance is reduced to zero, of
                                   Available Funds on future Distribution Dates
                                   that would otherwise have been payable to
                                   holders of the Class (__) and Class (__)
                                   Certificates.

                                   The protection afforded to holders of Class
                                   (__) Certificates by means of the
                                   subordination, to the extent provided
                                   herein, of the Class (__) Certificates will
                                   be accomplished by (i) the application of
                                   the Available Funds as described under
                                   "Distributions on the Certificates" above
                                   and (ii) if the Available Funds remaining
                                   for distribution of principal to the Class
                                   (__) Certificates on a Distribution Date are
                                   not sufficient to permit the distribution of
                                   the entire Class (__) Formula Amount to such
                                   Certificateholders, the distribution to Class
                                   (__) Certificateholders, until the Class (__)
                                   Certificate Balance is reduced to zero, of
                                   Available Funds on future Distribution Dates
                                   that would otherwise have been payable to
                                   holders of the Class (__) Certificates.

                                   Although the Class (__) and Class (__)
                                   Certificates are subordinated to the Class
                                   (__) Certificates and the Class (__)
                                   Certificates are subordinated to the Class
                                   (__) Certificates, on each Distribution Date
                                   prior to the Class (__) Termination Date, any
                                   Class (__) Excess Available Amount will be
                                   distributed to the Class (__)
                                   Certificateholders in reduction of the Class
                                   (__) Certificate Balance, and on the Class
                                   (__) Termination Date and on each
                                   Distribution Date thereafter, any Class (__)
                                   Excess Available Amount will be distributed
                                   to the Class (__) Certificateholders in
                                   reduction of the Class (__) Certificate
                                   Balance. These distributions will have the
                                   effect of accelerating the amortization of
                                   the Class (__) and Class (__) Certificates
                                   and are expected to result in the Class (__)
                                   and Class (__) Certificate Balances being
                                   reduced to zero prior to the Class (__)
                                   Termination Date and the Class (__)
                                   Certificate Balance being reduced to zero
                                   prior to the Class (__) Termination Date. Any
                                   such acceleration would create
                                   overcollateralization (i.e., the Pool Balance
                                   being greater than the sum of the Class (__)
                                   Certificate Balance, the Class (__)
                                   Certificate Balance and the Class (__)
                                   Certificate Balance), which has the effect of
                                   providing credit support for the Offered
                                   Certificates. See "Maturity and Prepayment
                                   Considerations" and "Description of the
                                   Certificates -- Subordination of the Class
                                   (__) and Class (__) Certificates" herein.

                                      S-10
<PAGE>

Servicer Letter of Credit.....  Unless the short-term debt obligations of
                                   Beneficial Corporation are rated at least A-1
                                   by Standard & Poor's Debt Ratings Group
                                   ("Standard & Poor's"), P-1 by Moody's
                                   Investors Service, Inc. ("Moody's") and F-1
                                   by Fitch Investors Service, L.P. ("Fitch"
                                   and, together with Standard & Poor's and
                                   Moody's, the "Rating Agencies"), if the
                                   Master Servicer wishes to commingle with its
                                   own funds the proceeds of the Home Equity
                                   Loans prior to the time such proceeds would
                                   otherwise be required to be deposited in the
                                   Certificate Account, the Master Servicer
                                   must, as a condition to such commingling,
                                   enter into a letter of credit, surety or
                                   similar agreement or other arrangement
                                   acceptable to the Rating Agencies that would
                                   not cause a reduction or withdrawal of the
                                   then-current ratings of any Class of
                                   Certificates (the "Servicer Letter of
                                   Credit") with a qualified financial
                                   institution. If the Master Servicer obtains
                                   such a Servicer Letter of Credit and fails to
                                   deposit in the Certificate Account the
                                   amounts required to be deposited therein on
                                   or prior to the business day preceding the
                                   related Distribution Date, the Trustee will,
                                   pursuant to the agreement governing the terms
                                   of the Servicer Letter of Credit, make a draw
                                   on such Servicer Letter of Credit in an
                                   amount equal to such deficiency (such amount
                                   not to exceed the maximum coverage then
                                   provided under the Servicer Letter of Credit)
                                   and deposit such funds in the Certificate
                                   Account. Any fees for a Servicer Letter of
                                   Credit will be paid by the Master Servicer
                                   and will not be an expense of the Trust Fund.
                                   See "Risk Factors" and "Description of the
                                   Certificates -- Servicer Letter of Credit"
                                   herein.

Servicing Fee..............     The Servicing Fee will be retained by the
                                   Master Servicer each month out of interest
                                   collections on each Home Equity Loan in an
                                   amount equal to one-twelfth of the product of
                                   ___% (the "Servicing Fee Rate") and the
                                   related Trust Balance as of the beginning of
                                   the preceding Collection Period. The
                                   Originators will be entitled to a portion of
                                   such fee in their capacity as subservicers.

The Home Equity Loans......     The Home Equity Loans are home equity revolving
                                   credit line loans originated or acquired by
                                   the Originators in their home equity
                                   revolving credit line loan programs and are
                                   secured by deeds of trust or mortgages (of
                                   which approximately _____% by principal
                                   balance as of the Cut-Off Date are first
                                   deeds of trust or mortgages and the remainder
                                   are second deeds of trust or mortgages) on
                                   properties that are primarily one- to
                                   four-family residential properties located in
                                   the Included States.

    A. Payments............     As described herein, the minimum monthly payment
                                   required under each Home Equity Loan is
                                   automatically changed each time the Reference
                                   Rate adjusts or whenever an Additional
                                   Balance is advanced. The advance of an
                                   Additional Balance will involve the extension
                                   of the period (ranging from 5 to 30 years, as
                                   provided in the Loan Agreement) over which
                                   the full amortization of the Loan Balance
                                   would occur if equal monthly payments were
                                   made in such minimum amount and the Loan Rate
                                   remained constant throughout. Thus, the
                                   maturity dates of

                                      S-11
<PAGE>

                                   the Home Equity Loans, and, therefore, the
                                   Offered Certificates, may be continuously
                                   extended. Interest on each Home Equity Loan
                                   is computed and payable monthly on the
                                   average daily outstanding Loan Balance at a
                                   floating rate per annum (the "Loan Rate")
                                   equal at any time to the sum of the prime
                                   rate charged by _____________________
                                   ("Prime") on the first day of the months of
                                   March, June, September and December (or, for
                                   ____% of the Home Equity Loans by Cut-Off
                                   Date Loan Balance, the London interbank
                                   offered rate for three-month United States
                                   dollar deposits as published in the Wall
                                   Street Journal) ("Three-Month LIBOR") (each
                                   such rate, the "Reference Rate") and a
                                   specified margin (ranging from ____% to
                                   ____%, with a weighted average as of the
                                   Cut-Off Date of ____% or, in the case of Home
                                   Equity Loans where the Loan Rate is based on
                                   Three-Month LIBOR, ranging from ____% to
                                   ____%, with a weighted average as of the
                                   Cut-Off Date of ____%). The maximum Loan
                                   Rates on the Home Equity Loans generally
                                   range from ____% to ____% per annum and the
                                   weighted average maximum Loan Rate of the
                                   Home Equity Loans as of the Cut-Off Date was
                                   ____% per annum. In certain of the states
                                   where the Mortgaged Properties are located,
                                   adjustments in any year (commencing on the
                                   anniversary date of the account) will not
                                   increase or decrease by more than a specified
                                   percentage (ranging from ____% to ____%) for
                                   home equity loans. See "The Home Equity Loan
                                   Pool" herein. Principal amounts may be drawn
                                   (up to the maximum permitted principal amount
                                   or "Credit Limit") or repaid under each Home
                                   Equity Loan from time to time. The Home
                                   Equity Loans have monthly billing cycles
                                   which end on Cycle Dates which fall on
                                   various days throughout each calendar month.
                                   The Cycle Date for each Home Equity Loan
                                   generally corresponds to the day of the month
                                   on which such Home Equity Loan was originally
                                   closed. Billing statements are produced as of
                                   each Cycle Date reflecting all payment
                                   activity and any additional borrowings by the
                                   borrower during the one-month period since
                                   the previous Cycle Date. All payments of
                                   principal of and interest on a Home Equity
                                   Loan in respect of any Collection Period
                                   (including payments made after any increased
                                   borrowings by a borrower subsequent to the
                                   Cut-Off Date), in general, will be allocated
                                   pro rata between the Trust Fund and the
                                   related Originator on the basis of the
                                   average daily Trust Balance and the
                                   Additional Balance during the second
                                   preceding Collection Period.

   
    B. The Pool............     The Cut-Off Date Trust Balances of the Home
                                   Equity Loans generally ranged from $________
                                   to $________ and averaged $________. Credit
                                   Limits as of the Cut-Off Date ranged from
                                   $________ to $________ and averaged
                                   $________. Each Home Equity Loan was
                                   originated between _______, 199_ and
                                   _________, 199_, and as of the Cut-Off Date
                                   the weighted average loan utilization rate
                                   (computed by dividing the Loan Balance for
                                   each Home Equity Loan by the related Credit
                                   Limit) was ____% weighted by Credit Limit.
                                   Based on the Sample Pool (as defined in "Risk
                                   Factors -- Lack of Electronic Records
                                   regarding Historical Data for certain Home
                                   Equity Loans" herein) the weighted average
                                   second lien ratio (computed
    

                                      S-12

<PAGE>
                                   by dividing the Credit Limit for each Home
                                   Equity Loan by the sum of such Credit Limit
                                   and the outstanding balances of all loans
                                   secured by first mortgages or deeds of trust
                                   affecting the related Mortgaged Property) was
                                   ____%. The weighted average Combined
                                   Loan-to-Value Ratio (as defined in "Home
                                   Equity Loan Pool" herein) of the Home Equity
                                   Loans in the Sample Pool was ____%. See "The
                                   Home Equity Lending Program" herein.

                                   All of the Home Equity Loans are required to
                                   be covered by standard hazard insurance
                                   policies insuring against losses due to fire
                                   and various other causes. See "Description
                                   of the Certificates" herein.

Losses on Liquidated Home
  Equity Loans.............     A "Liquidated Home Equity Loan," as to any
                                   Distribution Date, is any Home Equity Loan
                                   (other than a Defective Home Equity Loan to
                                   be repurchased or replaced on or prior to
                                   such Distribution Date) as to which the
                                   Master Servicer has determined as of the end
                                   of the calendar month next preceding the
                                   month of such Distribution Date that all
                                   proceeds that it expects to recover in
                                   connection with the liquidation thereof (the
                                   "Liquidation Proceeds") have been recovered.
                                   As described under "Distributions on the
                                   Certificates" above, Class (__)
                                   Certificateholders and, commencing on the
                                   Class (__) Termination Date, Class (__)
                                   Certificateholders will be entitled to
                                   receive on each Distribution Date in respect
                                   of each Home Equity Loan that became a
                                   Liquidated Home Equity Loan in such preceding
                                   calendar month the entire Trust Balance of
                                   such Liquidated Home Equity Loan, regardless
                                   of whether the Trust Percentage of the
                                   related Net Liquidation Proceeds (i.e., the
                                   Liquidation Proceeds less expenses incurred
                                   in connection with liquidating the related
                                   Home Equity Loan) is equal to its Trust
                                   Balance. If on any Distribution Date the
                                   aggregate amount of losses of principal
                                   realized in respect of Liquidated Home Equity
                                   Loans as of the end of the calendar month
                                   next preceding the month of such Distribution
                                   Date causes the amount of Available Funds to
                                   be less than the sum of the Class (__)
                                   Formula Amount, the Class (__) Formula Amount
                                   and the Class (__) Distribution Amount
                                   (exclusive of the Class (__) Excess Available
                                   Amount component thereof), the resulting
                                   shortfall will be carried forward to future
                                   Distribution Dates and will be distributed to
                                   the extent, if any, that amounts remain in
                                   the Certificate Account after distribution of
                                   the required components of the Class (__) and
                                   Class (__) Formula Amounts. See "Risk Factors
                                   -- Yield Sensitivity of Subordinate
                                   Certificateholders" and "Description of the
                                   Certificates -- Subordination of the Class
                                   (__) and Class (__) Certificates" herein.

Optional Purchase..........     On any Distribution Date on which the aggregate
                                   of the Trust Balances (the "Pool Balance") is
                                   10% or less of the Pool Balance as of the
                                   Cut-Off Date (the "Cut-Off Date Pool
                                   Balance"), the Master Servicer will have the
                                   option to purchase from the Trust Fund each
                                   Home Equity Loan and all property acquired in
                                   respect of any Home Equity Loan remaining in
                                   the Trust Fund. The purchase price will be
                                   equal to the greatest of (i) the sum of (x)
                                   the Pool Balance as of the first day of

                                      S-13

<PAGE>

                                   the related Collection Period and (y) one
                                   month's interest at the applicable Net Loan
                                   Rate on the Pool Balance as of such day
                                   (including any Foreclosed Home Equity Loans),
                                   (ii) the aggregate fair market value as
                                   determined by the Master Servicer of all of
                                   the assets of the Trust Fund and (iii) the
                                   sum of the Class (__), Class (__) and Class
                                   (__) Certificate Balances, plus accrued and
                                   unpaid interest thereon and on any overdue
                                   interest at the respective Pass- Through
                                   Rates. The portion of such purchase price
                                   equal to the Class (__), Class (__) and Class
                                   (__) Certificate Balances and any unpaid
                                   interest shortfall thereon, together with
                                   interest at the related Pass-Through Rates on
                                   the Class (__), Class (__) and Class (__)
                                   Certificate Balances and interest at such
                                   rates on any related unpaid interest
                                   shortfall (to the extent legally permitted),
                                   will be distributed to holders of the Class
                                   (__), Class (__) and Class (__) Certificates,
                                   respectively, thereby effecting early
                                   retirement of the Certificates.

Termination................     If not previously terminated in accordance with
                                   the terms of the Agreement, the Trustee will
                                   sell the assets remaining in the Trust Fund
                                   on the ______________ Distribution Date and
                                   the Trust Fund will terminate.

ERISA Considerations.......     A fiduciary of a pension or other employee
                                   benefit plan (a "Plan") subject to the
                                   Employee Retirement Income Security Act of
                                   1974, as amended ("ERISA"), contemplating the
                                   purchase of Class (__) Certificates should
                                   consult its counsel before making a purchase
                                   and the fiduciary and such legal advisors
                                   should consider whether the conditions of the
                                   administrative exemption (collectively, the
                                   "Exemption") granted to the Underwriter(s)
                                   from certain of the prohibited transaction
                                   rules of ERISA are satisfied or the possible
                                   application of certain other exemptions
                                   described herein. The Exemption will be
                                   applicable to the acquisition, holding and
                                   resale of the Class (__) Certificates (but
                                   not the Class (__) and Class (__)
                                   Certificates) by a Plan subject to ERISA
                                   provided that certain conditions (some of
                                   which are described herein under "ERISA
                                   Considerations -- Class (__) Certificates")
                                   are met. The Class (__) and Class (__)
                                   Certificates are not eligible for acquisition
                                   by any Plan subject to ERISA. See "ERISA
                                   Considerations" herein. Legal Investment
                                   Considerations........... The Offered
                                   Certificates 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 secured by
                                   first liens may not be legally authorized to
                                   invest in the Certificates because they are
                                   not "mortgage related securities" under
                                   SMMEA.

   
Registration of Certificates... Beneficial owners may elect to hold their
                                   Offered Certificate interests through the
                                   Depository Trust Company ("DTC"), in the
                                   United States, or Cedel Bank, societe anonyme
                                   ("Cedel") or the Euroclear System
                                   ("Euroclear"), in Europe. The Offered
                                   Certificates will initially be registered in
                                   the name of Cede, the nominee of DTC. Offered
    

                                      S-14

<PAGE>

                                   Certificates will be available in definitive
                                   form only under the limited circumstances
                                   described herein. Consequently, for purposes
                                   of the Agreement, Cede will be the sole
                                   record holder of the Offered Certificates
                                   unless and until Offered Certificates are
                                   issued in definitive form. The interests of
                                   beneficial owners ("Beneficial Owners") of
                                   Offered Certificates will be represented by
                                   book-entries on the records of DTC and
                                   participating members thereof. Beneficial
                                   Owners will only be able to exercise the
                                   rights of Certificateholders through DTC and
                                   its participants. All references in this
                                   Prospectus to "holders" or
                                   "Certificateholders" shall be deemed, unless
                                   the context clearly requires otherwise, to
                                   refer to Cede, as the sole holder of the
                                   Offered Certificates. See "Risk Factors" and
                                   "Description of the Certificates --
                                   Registration of Certificates" herein.
Certain Federal Tax
  Aspects..................     An election will [not] be made to treat the
                                   Trust Fund as a "real estate mortgage
                                   investment conduit" ("REMIC") for federal
                                   income tax purposes. The Class (__), Class
                                   (__) and Class (__) Certificates will be
                                   designated as "regular interests" in the
                                   REMIC and will be treated as debt instruments
                                   of the Trust Fund for federal income tax
                                   purposes. [The Class (___) Certificates will
                                   be designated as "residual interests" in the
                                   REMIC. Beneficial Owners, including
                                   Beneficial Owners that generally report
                                   income on the cash method of accounting, will
                                   be required to include interest on the Class
                                   (__) Certificates, the Class (__)
                                   Certificates or the Class (__) Certificates
                                   in income in accordance with the accrual
                                   method of accounting. ln general, as a result
                                   of the qualification of the Trust Fund as a
                                   REMIC, the Certificates will be treated as
                                   (i) assets described in Section
                                   7701(a)(19)(C) of the Internal Revenue Code
                                   of 1986, as amended (the "Code") and (ii)
                                   "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. For further
                                   information regarding the federal income tax
                                   consequences of investing in the
                                   Certificates]. See "Certain Federal Income
                                   Tax Consequences" herein and in the
                                   Prospectus.

Use of Proceeds............     The net proceeds to be received from the sale
                                   of the Offered Certificates will be used by
                                   the Depositor to pay the purchase price for
                                   the Home Equity Loans purchased from the
                                   Depositor.

Rating.....................     It is a condition to the issuance of the Class
                                   (__) Certificates that they be rated (not
                                   lower than) "___" by ___________. A rating is
                                   not a recommendation to purchase, hold or
                                   sell the Offered Certificates. There can be
                                   no assurance that the initial ratings
                                   assigned to the Offered Certificates will not
                                   be lowered or withdrawn by any of the Rating
                                   Agencies in the future. A rating by any
                                   Rating Agency is not a recommendation to
                                   purchase, hold or sell Offered Certificates.
                                   See "Certificate Ratings" herein and "Rating"
                                   in the Prospectus.

                                      S-15

<PAGE>


                                  RISK FACTORS

        Prospective investors should consider, in addition to the special
considerations discussed under "Special Considerations" in the Prospectus and
the other matters discussed in this Prospectus Supplement and the Prospectus,
the following factors.

   
No Market for the Offered Certificates
    

        Prior to their issuance there has been no market for the Offered
Certificates nor can there be any assurance that one will develop or, if it does
develop, that it will provide holders of the Offered Certificates with liquidity
or will continue for the life of the Offered Certificates. The Underwriter(s)
intends, but is not obligated, to make a market in the Offered Certificates.

   
Lack of Electronic Records regarding Historical Data for certain
Home Equity Loans
    

        As discussed under "The Home Equity Loan Pool" herein, until July 7,
1996, the Originators did not maintain in their electronic records certain data
with respect to the Home Equity Loans, including information relating to the
location of the Mortgaged Properties and information required to determine the
Combined Loan-to-Value Ratios for the Home Equity Loans. Certain of the
information presented in the tables under "The Home Equity Loan Pool" (including
information with respect to the geographical distribution of the Mortgaged
Properties and the Combined Loan-to-Value Ratios for the Home Equity Loans) only
relates to Home Equity Loans originated after July 7, 1996 (the "Sample Pool").
Although the Depositor believes that the Sample Pool is representative of the
entire Pool of Home Equity Loans in all material respects, no assurance can be
given in that regard.

   
Values of Mortgaged Properties subject to Residential Real Estate
Market Conditions

        An overall decline in the residential real estate market in one or more
of the applicable regions could adversely affect the values of the Mortgaged
Properties securing the related Home Equity Loans such that the Loan Balances of
such Home Equity Loans, together with any primary financing on such Mortgaged
Properties, equal or exceed the value of such Mortgaged Properties. Since a
significant portion of the Home Equity Loans are secured by second deeds of
trust or mortgages subordinate to the rights of the beneficiaries under the
related first deeds of trust or mortgages, a decline in real estate values would
adversely affect the position of the Trust Fund as the holder of a second lien
before having such an effect on that of the holder of the related first lien. In
addition, 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 such Mortgaged Property from the appraised value at the time the
Home Equity Loan was originated. If, following origination, there is a
subsequent reduction in the value of the Mortgaged Property, the ratio of the
amount of the Home Equity Loan to the value of the Mortgaged Property may exceed
the ratio in effect at the time the Home Equity Loan was originated. Such an
increase may reduce the likelihood that, in the event of a default by the
borrower, liquidation or other proceeds will be sufficient to satisfy the Home
Equity Loan after satisfaction of any senior liens.

Effect of Increase in Interest Rates on Ability to Repay

        An increase in interest rates over the Loan Rate in effect at the time a
Home Equity Loan was originated may have an adverse effect on the borrower's
ability to pay the required monthly payment. If the borrower also has a first
lien loan which is an adjustable rate loan and interest rates have increased
above the initial rate on such first lien loan, the borrower's ability to pay
the required monthly payment may be further adversely
    

                                      S-16

<PAGE>

affected by the increase in monthly payments on such first lien loan. Moreover,
such an increase in interest rates may reduce the borrower's ability to obtain
refinancing.

   
        Even assuming that the Mortgaged Properties provide adequate security
for the Home Equity Loans, substantial delays could be encountered in connection
with the liquidation of defaulted Home Equity Loans and corresponding delays in
the receipt of related proceeds by the Certificateholders could occur. Further,
liquidation expenses (such as legal fees, real estate taxes, and maintenance and
preservation expenses) will reduce the proceeds payable to Certificateholders
and thereby reduce the security for the Home Equity Loans. In the event the
Mortgaged Properties fail to provide adequate security for the Home Equity
Loans, holders of the Offered Certificates could experience a loss.

Mortgaged Properties Subject to Uninsured Risks

        Although the Master Servicer is required to cause hazard insurance for
each Mortgaged Property to be maintained, the standard form of fire and extended
coverage policy typically does not cover any physical damage resulting from the
following: war, revolution, governmental actions, floods or other water-related
causes, earth movement (including earthquakes, landslides and mudflows), nuclear
reactions, wet or dry rot, vermin, rodents, insects or domestic animals, theft
and, in certain cases, vandalism. Accordingly, holders of the Offered
Certificates will bear all risk of loss resulting from such uninsured risks. See
"Description of the Certificates -- Hazard Insurance" herein.
    

   
Recomputation of Minimum Monthly Payment and Prepayment Considerations
    

        As described herein under "The Home Equity Lending Program -- Home
Equity Loan Terms," minimum monthly payments due under a Home Equity Loan are
recomputed whenever an Additional Balance is advanced. Such recomputation is
based upon a level installment payment schedule providing for the monthly
payment of interest at the then-current Loan Rate and the amortization of the
Loan Balance over a period corresponding to the period over which the Home
Equity Loan was originally scheduled to amortize. The effect of any such
reamortization will be to extend the final date on which the Home Equity Loan
will be paid in full to a date which corresponds to the term at origination
(i.e., a Home Equity Loan which amortized over 30 years at origination will be
reamortized so as to be paid in full 30 years subsequent to the date of its most
recent advance) and to minimize any current requirement to pay principal. As a
result, in the absence of voluntary prepayments by borrowers, the Home Equity
Loans could extend continuously with negligible reductions in their Loan
Balances and, accordingly, the Certificates could remain outstanding for an
extended period but not to exceed the life of the Trust Fund. The pro rata basis
upon which payments of principal of a Home Equity Loan are allocated between the
Trust Balance and any Additional Balance may also increase the weighted average
lives of the Offered Certificates over those which otherwise would be
experienced were payments to be allocated first to the Trust Fund (until the
Trust Balance has been reduced to zero) and then to the Additional Balances held
by the Originators. See "Allocations of Payments on the Home Equity Loans
Between the Trust Fund and the Originators" herein. Although, for the reasons
described above, it is possible that the Offered Certificates will remain
outstanding (albeit at greatly reduced Certificate Principal Balances)
substantially beyond the time at which generally contemporaneous certificates
evidencing interests in substantially comparable trust funds have been paid in
full, the Master Servicer will have the option to purchase the Trust Balance of
each Home Equity Loan from the Trust Fund on any Distribution Date upon which
the Pool Balance is 10% or less of the Cut-Off Date Pool Balance. The
Originators are unable to project when sufficient Home Equity Loans will have
been paid to reduce the Pool Balance to the level at which the Master Servicer
has the option to purchase the remaining Home Equity Loans. If exercised, this
option would result in a final distribution to holders of the Offered
Certificates. Notwithstanding the foregoing, the Trustee will sell the assets
remaining in the Trust Fund on the ______________ Distribution Date and the
Trust Fund will terminate.

        The rate of prepayment of the Home Equity Loans is unpredictable and
will likely depend upon a number of factors. Since home equity loans are not
generally viewed by borrowers as permanent financing, the Home Equity Loans may
experience a higher rate of prepayments than traditional mortgage loans. In
addition, enforcement of the "due-on-sale" provisions of the Home Equity Loans
may also increase prepayments as may the obligation of the Depositor to
repurchase the Trust Balance of any Home Equity Loan as to which the Credit
Limit has been increased following the Cut-Off Date or as to which certain
representations and warranties have been breached

                                      S-17

<PAGE>


as of the Cut-Off Date. See "Description of the Certificates -- Amendments to
Loan Agreements" and " -- Collection and Other Servicing Procedures" herein and
"Certain Legal Aspects of Mortgage Loans -- Due-on-Sale Clauses" in the
Prospectus. On the other hand, the possibility that prepayment charges described
herein under "The Home Equity Lending Program -- Home Equity Loan Terms" may be
imposed in connection with the prepayment of certain Home Equity Loans could
slow prepayments during the early years of the Trust Fund during which such
charges may be assessed. Additional factors that may also be expected to affect
the prepayment experience of the Trust Fund include general economic conditions,
interest rates, the availability of alternative financing, homeowner mobility
and any changes limiting or eliminating the deductibility for federal income tax
purposes of interest payments on home equity loans. Furthermore, the prepayment
experience of the Trust Fund will be affected by the extent to which (i) in the
case of Defective Home Equity Loans, the Trust Balances of such Home Equity
Loans are repurchased by the Depositor, (ii) in the case of Liquidated Home
Equity Loans, the Trust Balance is, to the extent of Available Funds,
distributed to holders of the Offered Certificates and (iii) casualty losses are
incurred in respect of Home Equity Loans resulting in the receipt of Insurance
Proceeds by the Trust Fund. See "Description of the Certificates -- Amount of
Distributions" herein.

        As a result of the initial allocation of principal proceeds of the Trust
Balances of the Home Equity Loans to the distribution of principal in respect of
the Class (__) Certificates, and after the Class (__) Termination Date, in
respect of the Class (__) Certificates, an increase in the rate of prepayments
of the Home Equity Loans will likely have the effect of reducing the weighted
average lives of the Class (__) and Class (__) Certificates. In addition, on the
Distribution Date on which the Class (__) and Class (__) Certificate Balances
are reduced to zero and on each Distribution Date thereafter until the Class
(__) Certificate Balance is reduced to zero, the holders of the Class (__)
Certificates are entitled to receive as distributions of principal the Class
(__) Excess Available Amount. Such distributions will have the effect of
accelerating the amortization of the Class (__) Certificates. By contrast, prior
to the Class (__) Termination Date, distributions of principal to the Class (__)
and Class (__) Certificateholders will be limited to the Class (__) Excess
Available Amount, if any, which will be distributed first to the Class (__)
Certificateholders until the Class (__) Certificate Balance is reduced to zero,
and then to the Class (__) Certificateholders until the Class (__) Certificate
Balance is reduced to zero. Since an increase in the level of prepayments of the
Home Equity Loans will likely have the effect of reducing the aggregate interest
payments required on the Home Equity Loans on subsequent dates relative to the
amount of interest distributable on the Offered Certificates during such period,
such an increase in prepayments may have the effect of extending the weighted
average life of the Class (__) and Class (__) Certificates. Conversely, a
decreased level of prepayments will likely have the effect of increasing the
aggregate interest payments required on the Home Equity Loans on subsequent
dates relative to the interest distributable on the Offered Certificates during
such period and, accordingly, will have the effect of reducing the weighted
average lives of the Class (__) and Class (__) Certificates.

Subordination of Payments

   
        In order to enhance the likelihood of receipt by the Class (__)
Certificateholders of the Class (__) Formula Amount on each Distribution Date,
the rights of Class (__) and Class (__) Certificateholders to receive
distributions with respect to the Home Equity Loans will be subordinated to
certain rights of Class (__) Certificateholders to receive such distributions.
The rights of holders of the Class (__) Certificates will be further
subordinated to certain rights of holders of the Class (__) Certificates to
receive such distributions. Prior to the Class (__) Termination Date, holders of
the Class (__) Certificates will receive as distributions of principal all
payments of principal made on the Trust Balances of the Home Equity Loans and,
commencing on the Class (__)
    

                                      S-18

<PAGE>

Termination Date, until the Class (__) Termination Date, holders of the Class
(__) Certificates will receive as distributions of principal all such payments.
The entitlement of such Certificates to all of the payments of principal of the
Home Equity Loans will have the effect of accelerating the amortization of the
Class (__) Certificates, from what it would have been if such amounts had been
distributed pro rata on the basis of the principal balances of all Classes of
the Offered Certificates. Until the Class (__) Termination Date, holders of the
Class (__) Certificates will receive distributions of principal only to the
extent of the Class (__) Excess Available Amount, if any. Similarly, following
the Class (__) Termination Date and until the Class (__) Termination Date,
holders of the Class (__) Certificates will receive distributions of principal
only to such extent. Such distributions are expected to have the effect of
accelerating the amortization of the Class (__) and Class (__) Certificates. See
"Yield Sensitivity of Class (__) and Class (__) Certificates" below.

Bankruptcy and Insolvency Considerations

        Retention of Documentation. Under the terms of the Agreement, during the
period that the Offered Certificates are outstanding and so long as Beneficial
Corporation's long-term unsecured debt is rated at least A- by Standard &
Poor's, A3 by Moody's and A- by Fitch, the Originators will be entitled to
maintain possession of the documentation relating to each Home Equity Loan sold
by them, including the Loan Agreement or other evidence of indebtedness signed
by the borrower, and assignments of the Home Equity Loans in favor of the
Trustee will not be required to be recorded. Failure to deliver such documents
to the Trustee, when required as described below, and to record the assignments
of the Home Equity Loans in favor of the Trustee will have the result of making
the sale thereof potentially ineffective against (i) any creditors of the
Originators who may have been fraudulently or inadvertently induced to rely on
the Home Equity Loans as assets of the Originators or (ii) in the event the
Originators fraudulently or inadvertently resell a Home Equity Loan to a
purchaser who had no notice of the prior sale thereof and takes possession of
the related Loan Agreement or other evidence of indebtedness, against such a
purchaser. The Agreement will provide that if any loss is suffered in respect of
a Home Equity Loan as a result of an Originator's retention of the documentation
relating to such Home Equity Loan or the failure to record the assignment of the
Home Equity Loan, the Depositor will purchase the Trust Balance of such Home
Equity Loan from the Trust Fund. In the event Beneficial Corporation's long-term
unsecured debt rating does not satisfy the above referenced standards while the
Offered Certificates are outstanding, the documentation relating to each Home
Equity Loan will be delivered to and maintained by the Trustee, and assignments
of the Home Equity Loans in favor of the Trustee will be required to be recorded
(unless an opinion of counsel is obtained to the effect that such recording is
not required to protect the Trustee's right, title and interest in and to the
related Home Equity Loan).

        True Sale. The Originators intend that the transfer of the Trust Balance
of each of the Home Equity Loans to the Depositor, will constitute a sale by
each of the Originators to the Depositor and the Depositor intends that its
transfer of the Trust Balance of each of the Home Equity Loans to the Trust Fund
will constitute a sale by it to the Trust Fund. Accordingly, it is intended that
such Trust Balance will not be part of the bankruptcy estate of either any
Originator, or the Depositor and will not be available to the creditors of any
Originator, or the Depositor. However, in the event of an insolvency of an
Originator, or the Depositor, it is possible that the bankruptcy trustee or a
creditor of such Originator, or the Depositor or such Originator, as
debtor-in-possession may argue that the transaction between such Originator and
the Depositor or the Depositor and the Trust Fund, as applicable, was a pledge
of the Trust Percentage of each such Home Equity Loan rather than a true sale.
This position, if accepted by a court, could prevent timely payments of amounts
due on the Offered Certificates. In the event that the documentation relating to
the Home Equity Loans is not delivered to the Trustee and the Originators have
not recorded assignments of the Home Equity

                                      S-19

<PAGE>


Loans in favor of the Trustee as described herein under "Description of the
Certificates -- Assignment of Home Equity Loans" prior to the insolvency of an
Originator, or the Depositor, the Trust Fund will not have a perfected security
interest in the related Home Equity Loans and the collections thereon, which may
result in delays in payment and failure to pay amounts due on the Offered
Certificates. In addition, unless the Trust Fund's pro rata share of the
collections on the Home Equity Loans is required to be deposited in the
Certificate Account within two business days following receipt in accordance
with the Agreement, cash collections may be commingled with the Master
Servicer's own funds and used for the Master Servicer's own benefit prior to
each Distribution Date. In the event of the insolvency of the Master Servicer,
the Trust Fund likely will not have a perfected interest in such collections and
the inclusion thereof in the bankruptcy estate of the Master Servicer may result
in delays in payment and failure to pay amounts due on the Offered Certificates.

        If a filing of a petition for relief by or against the Originators, or
the Depositor under applicable federal bankruptcy laws were made and a claim
were made that the transfer of the Trust Percentage of each Home Equity Loan to
the Trust Fund should be characterized not as a sale but rather as a transaction
intended to create a security interest to secure obligations of the Originators,
or the Depositor, delays in payments on the Offered Certificates and possible
reductions in the amount of distributions of principal and interest could occur.
In addition, so long as the Originators retain the documentation relating to the
Home Equity Loans in their possession, if such a recharacterization were to
occur, holders of the Offered Certificates may be treated as unsecured creditors
of the Originators.

General Federal and State Regulations

        Applicable state laws generally regulate interest rates and other
charges, require certain disclosures, and require licensing of the originator
and holder of loans such as the Home Equity Loans. In addition, many states have
other laws, public policies and general principles of equity relating to the
protection of consumers, unfair and deceptive trade practices and debt
collection practices which may apply to the origination, servicing and
collection of the Home Equity Loans. Depending on the provisions of the
applicable law and the specific facts and circumstances involved, violations of
these laws, policies and principles may limit the ability of the Originators, as
subservicers, and, thus, the Master Servicer, 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
Originators, as subservicers, and the Master Servicer to damages and
administrative enforcement remedies. See "Certain Legal Aspects of Mortgage
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;

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


                                      S-20

<PAGE>


               (iv) the Fair Debt Collection Practices Act and the Federal Trade
        Commission rule on Credit Practices, which regulate practices used to
        effect collection on consumer loans;

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

               (vi) the Real Estate Settlement Procedures Act and Regulation X
        promulgated thereunder, which require certain disclosures to borrowers
        regarding settlement costs; and

               (vii) the Flood Disaster Protection Act of 1973, as amended by
        the National Flood Insurance Reform Act of 1994, which prohibits certain
        lending or servicing institutions from making or modifying loans secured
        by real estate in certain flood hazard areas unless the underlying
        property is covered by appropriate flood insurance.

        Numerous other federal and state statutory provisions, including the
federal bankruptcy laws, the Soldiers' and Sailors' Civil Relief Act of 1940 and
state debtor relief laws, may adversely affect the Master Servicer's ability to
collect the principal of or interest on the Home Equity Loans and could also
affect the interests of the Certificateholders in the Home Equity Loans if such
laws result in Home Equity Loans being written off as uncollectible. See
"Description of the Certificates -- Amount of Distributions" herein and "Certain
Legal Aspects of Mortgage Loans -- Anti-Deficiency Legislation and Other
Limitations on Lenders" in the Prospectus.

Distributions of Principal to Class (__) and Class (__) Certificateholders;
Effect on Class (__) and Class (__) Certificateholders of Losses on Home Equity
Loans

        Prior to the Class (__) Termination Date, the Class (__)
Certificateholders will not receive any distributions from principal payments on
or in respect of the Home Equity Loans, and the Class (__) Certificateholders
will not receive any such distributions until the Class (__) Termination Date.
The Class (__) Certificateholders will receive as distributions of principal the
Class (__) Excess Available Amount until the Class (__) Termination Date and the
Class (__) Certificateholders will receive as distributions of principal such
amount thereafter. It is not possible to predict whether there will be any Class
(__) Excess Available Amount on any Distribution Date. It is also not possible
to predict when the Class (__) Termination Date, Class (__) Termination Date or
Class (__) Termination Date will occur, if ever. However, each such date will be
affected by the rate of voluntary principal prepayments and recoveries on
account of the liquidation of defaulted Home Equity Loans. The aggregate amount
of distributions on the Class (__) Certificates and the Class (__) Certificates
will be affected by the loss experience of the Home Equity Loans. If the amount
of Available Funds, if any, remaining after the application of Available Funds
to interest due on the Offered Certificates and principal due to be distributed
(exclusive of the portion thereof equal to principal losses on liquidated Home
Equity Loans) (the "Remaining Available Funds") is insufficient to cover such
losses, such losses will be borne by the Class (__) Certificateholders until the
Class (__) Termination Date and thereafter by the Class (__) Certificateholders.
Consequently, Class (__) and Class (__) Certificateholders may not recover their
initial investment in their respective Class of Certificates. In addition, under
such circumstances, such losses will have the effect of reducing the amount of
the Class (__) Excess Available Amount, thereby decreasing the rate of
amortization of the Class (__) Certificates and, after the Class (__)
Termination Date, the Class (__) Certificates. See "Maturity and Prepayment
Considerations" herein.

                                      S-21

<PAGE>


Yield Sensitivity of Class (__) and Class (__) Certificateholders

        As described herein under "Description of the Certificates -- Amount of
Distributions," Class (__) Certificateholders and, after the Class (__)
Termination Date, Class (__) Certificateholders, will be entitled to receive on
each Distribution Date in respect of each Home Equity Loan that became a
Liquidated Home Equity Loan in such preceding calendar month the entire Trust
Balance of such Home Equity Loan, regardless of whether the Trust Percentage of
the related Net Liquidation Proceeds (i.e., the Liquidation Proceeds less
expenses incurred in connection with liquidating the related Home Equity Loan)
is equal to its Trust Balance. In the event that the aggregate amount of losses
in respect of Liquidated Home Equity Loans causes the sum of the Class (__),
Class (__) and Class (__) Certificate Balances to equal or exceed the Pool
Balance and such losses are not covered by future Excess Available Funds, if
any, such losses will be borne by the holders of the Class (__) Certificates
and, after the date, if any, on which the sum of the Class (__) Certificate
Balance and the Class (__) Certificate Balance equals or exceeds the Pool
Balance, by the holders of the Class (__) Certificates. Consequently, the yield
on the Class (__) Certificates and, after such date, the Class (__)
Certificates, will be extremely sensitive to the losses experienced by the Pool
and the timing of any such losses. If the actual rate and amount of losses
experienced by the Pool exceed the rate and amount of such losses assumed by an
investor in the Class (__) or Class (__) Certificates, such investor's yield to
maturity may be lower than anticipated.

                ALLOCATIONS OF PAYMENTS ON THE HOME EQUITY LOANS
                   BETWEEN THE TRUST FUND AND THE ORIGINATORS

        The aggregate outstanding Loan Balance of the Home Equity Loans in the
Pool on the Cut-Off Date, including the right to receive all payments of
interest on such Loan Balance (net of the Servicing Fee), have been sold and
assigned to the Trust Fund. Although each Loan Agreement could in the future
evidence more than the Trust Balance, the balance assigned to the Trust Fund
will be the balance outstanding as of the Cut-Off Date. If Additional Balances
are drawn by the borrowers, future payments and other recoveries (including
proceeds of any insurance policy or liquidation proceeding) of both principal
and interest on the related Home Equity Loans will be allocated for any
Distribution Date on a pro rata basis between the Trust Fund and the Originators
in amounts reflecting the portions of the Loan Balance represented by the
average daily Trust Balance and any average daily Additional Balance.

                                  THE DEPOSITOR

   
        Beneficial Mortgage Services, Inc., the Depositor, is an indirect
wholly-owned subsidiary of Beneficial Corporation and was formed on
February 6, 1997 under the laws of the State of Delaware.  The Depositor was
formed for the limited purpose of purchasing and selling mortgage loans,
mortgage pass-through certificates, certain other mortgage-backed securities,
home improvement installment sale contracts and certain direct obligations of
the United States, and issuing, or causing trusts or partnerships to issue,
securities collateralized by, or evidencing on ownership interest in, such
assets.
    

                               THE MASTER SERVICER

        Beneficial Mortgage Corporation, the Master Servicer, is an indirect
wholly-owned subsidiary of Beneficial Corporation. Each Home Equity Loan will
be serviced directly by the Master Servicer if such Home Equity Loan was
originated by Beneficial Mortgage Corporation, or, if originated by
another Originator, subserviced by such Originator as subservicer on behalf of
the Master Servicer. The servicing and collection policies of the Originators
and the Master Servicer are substantially similar except for differences
attributable to differences in local law and regional economic conditions. In no
event are such differences materially adverse to the interest of
Certificateholders. The Agreement will provide that the Master Servicer will
remain primarily liable for the servicing of the Accounts and have the ultimate
responsibility for ensuring that the subservicers perform their duties as such.
The Master Servicer will be entitled to retain the Servicing Fee on behalf of
itself and the subservicers. The Originators will be entitled to a portion of
the Servicing Fee in their capacity as subservicers.


                                      S-22

<PAGE>


                                 THE ORIGINATORS

        The Originators, wholly-owned direct and indirect subsidiaries of
Beneficial Corporation, are each licensed as required to make home equity
revolving credit line loans in the states where the Mortgaged Properties
securing Home Equity Loans originated by them are located. The Originators will
sell and assign the Trust Balance of each Home Equity Loan to the Depositor
immediately prior to the issuance of the Certificates.

                                 USE OF PROCEEDS

   
        The Depositor will transfer the Home Equity Loans and other assets of
the Trust Fund to the Trustee in exchange for the Certificates. The net proceeds
to be received from the sale of the Certificates will be used by the Depositor
to pay for the Home Equity Loans purchased from the Originators.
    

                         THE HOME EQUITY LENDING PROGRAM

General

        The Originators have originated closed-end, fixed-rate mortgages for
over twenty-five years, and have offered home equity revolving credit line
accounts (the "home equity loans") since 1982. As of _______, 199_, the
subsidiaries of the Originators' parent corporation, Beneficial Corporation, had
approximately $________ billion of home equity loans in their owned and managed
portfolios. Of this total amount, approximately $________ billion in home equity
loans were made to customers in the Included States.

Underwriting Procedures Relating to Home Equity Loans

        All home equity loan applications received by the Originators are
subjected to an initial credit approval process. The first step in the credit
approval process is to develop a customer analysis profile ("CAP") based upon
information disclosed in the credit application, such as salary, current
employment, and length of period of employment. Each region of the United States
has its own empirically derived numerical credit scoring system, which is used
as an indicator of probability of prompt repayment. If the initial CAP subtotal
is acceptable, an independent credit bureau report is obtained and reviewed,
along with credit references where appropriate. Credit ratings obtained through
the review of the credit bureau report are used to determine the total CAP
score. A loan will not be approved if the total CAP score is lower than the
minimum acceptable total for that region. In addition, a total CAP score which
meets or exceeds the acceptable score for that region is not sufficient reason
in itself for approval of an application.

        All home equity loan applications achieving an acceptable CAP score are
next subjected to a direct credit investigation. This investigation includes, in
addition to the above-referenced independent credit bureau report, obtaining (i)
a verification of the first deed of trust or mortgage balance, if any, and
payment history, (ii) verification of employment, income and residence, (iii) a
title search to ensure that all liens, except for any existing first trust deed
or mortgage, are paid prior to, or at the time of, the funding of the loan, and
(iv) for home equity loans with a Credit Limit of $10,000 or more, an
independent appraisal of the property, using a certified appraiser and standard
FNMA/FHLMC appraisal forms.

        After this investigation is completed, a decision is made to accept or
reject the loan application. The Originators base their lending decisions
primarily on their analysis of the borrower's ability to repay the loan. If the
application is accepted, a maximum credit limit ("Credit Limit") is

                                      S-23

<PAGE>


assigned based on the borrower's ability to repay and an acceptable combined
loan-to-value ratio. Generally, all prospective borrowers must have a
debt-to-income ratio of no greater than 50% where debt is defined as the sum of
the first deed of trust or mortgage payment, including escrow payments for
hazard insurance premiums, real estate taxes, mortgage insurance premiums and
any owner's association dues, plus payments on any installment debt (including
payments on the home equity loan, computed on the basis of the Credit Limit
applied for at the then-current interest rate on the home equity loan) that
extends beyond ten months, and alimony, child support or maintenance payments,
and where income is defined as stable monthly gross income from the borrower's
primary source of employment, plus acceptable secondary income. In addition, an
assessment is made of the adequacy of the borrower's remaining income to pay
other monthly obligations, taking into consideration such factors as the number
of dependents. The borrowers are not required to requalify or update their
applications for their home equity loans following the initial credit
application process. The determination of an acceptable combined loan-to-value
ratio (which takes into account any senior lien loan) is based on the real
estate's quality, condition, appreciation history and prospective market
conditions. The home equity loans generally will have a combined loan-to-value
ratio not in excess of 75% if secured by a second deed of trust or mortgage, or
80% if secured by a first deed of trust or mortgage. All home equity loans with
a Credit Limit of $10,000 or more are required to be covered by title insurance
policies or, in Georgia, Ohio and Pennsylvania, foreclosure impairment insurance
which is underwritten by affiliates of the Originators.

Home Equity Loan Terms

        The borrower may access the home equity loan by writing a check. The
borrower must, however, on the opening of an account, draw an initial advance.
The minimum initial advance ranges from $2,500 to $5,500. Each home equity loan
is assigned an amortization basis when the account is opened. The "amortization
basis" is the length of time in which the initial advance plus interest is
scheduled to be repaid in full. The amortization bases of the home equity loans
range from 60 months (5 years) to 360 months (30 years) depending on the Credit
Limit assigned. Generally, the amortization basis is longer the higher the
Credit Limit. The minimum monthly payment on a home equity loan is equal to the
sum of the following: (i) a Monthly Payment Amount (which is the amount
necessary to completely repay the balance and the applicable finance charge in
equal installments over the assigned amortization basis); (ii) any monthly
insurance charges; (iii) any delinquency or other similar charges; and (iv) any
past due amounts, including past due finance charges. The Monthly Payment Amount
will be recomputed each time the Reference Rate adjusts and whenever an
additional amount is advanced under the home equity loan (such amount, an
"advance"); such recomputation in the case of an advance also resets the
amortization schedule. The effect of each such advance on the related home
equity loan is to reset the commencement date of the original amortization basis
to the date of the most recent advance. For example, a home equity loan made
originally with a 15-year amortization basis measured from the date of
origination changes at the time of the next advance to a home equity loan with
an amortization basis of 15 years measured from the date of such advance.
Interest on home equity loans is calculated on the basis of actual days elapsed
over a year of 360 days. Accordingly, in the case of home equity loans having a
30-year amortization basis, there may be no repayment of principal for billing
cycles in which there are more than 30 days. Generally, a borrower's minimum
monthly payment is due one month after the billing date. A billing cycle for a
home equity loan is a one-month period which generally commences on the day
following the end of the preceding billing cycle (or the date such home equity
loan was originated, in the case of the first billing cycle) and ends on the
corresponding day of the following month. Billing statements are produced as of
the end of each billing cycle which reflect all payment activity and any
additional borrowings during such billing cycle.


                                      S-24

<PAGE>


        Each home equity loan bears interest at a variable rate which may change
each calendar quarter based on changes in the Reference Rate. The initial
interest rate generally will be the Reference Rate plus from ____ to ____
percentage points, rounded up to the nearest one-quarter percent (the "Margin").
The applicable Margin on any home equity loan is determined by an overall
evaluation of the borrower and market conditions. Subsequently, the interest
rate charged on the home equity loan will be reviewed on the first day of the
months of March, June, September and December and will be increased or decreased
if the Reference Rate in effect on such dates is different by ___ of ____% or
more from the Reference Rate used to calculate the interest rate then in effect
on the home equity loan. Any such adjustment in the interest rate on a home
equity loan will take effect on the first day of the borrower's billing cycle in
April, July, October and January, respectively. Depending on the date on which a
home equity loan account is opened, the first adjustment may take place earlier
than three calendar months after the opening of the account. In certain of the
Included States, adjustments in any year (commencing on the anniversary date of
the account) will not increase or decrease by more than a specified percentage
(ranging from ____% to ____%) for home equity loans. The Home Equity Loans have
maximum Loan Rates generally ranging from ____% to ____% per annum. The weighted
average maximum Loan Rate of the Home Equity Loans as of the Cut-Off Date was
____%. The interest rates on the home equity loans are generally not subject to
a floor annual percentage rate.

        For home equity loans secured by real property located in certain
states, the Originators may have a right to assess a penalty in connection with
the prepayment of a Home Equity Loan. The amount of the prepayment charge will
generally be based on the interest rate on the home equity loan in effect on the
date of prepayment. A prepayment charge also may be assessed against the
borrower if a home equity loan account is closed by the related Originator due
to a default by the borrower under the loan agreement evidencing the home equity
loan (the "loan agreement"). It has been the Originators' general policy to
collect prepayment charges on all home equity loans evidenced by loan agreements
which provide for a prepayment charge, although in some limited cases such
prepayment charges may be waived. The prepayment charges collected on the home
equity loans will not be distributed to the Certificateholders, but will be
retained by the Master Servicer and paid to the Originators as compensation for
the origination costs of the home equity loans incurred by the Originators. See
"Maturity and Prepayment Considerations" herein.

        Each loan agreement provides that the related Originator has the right
to require the borrower to pay the entire balance plus all other accrued but
unpaid charges immediately, and to cancel the borrower's credit privileges under
the loan agreement if, among other things, the borrower fails to make any
minimum monthly payment when due under the loan agreement, if there is a
material change in the borrower's ability to repay the home equity loan, if the
borrower sells any interest in the property securing the loan agreement, thereby
causing the "due-on-sale" clause in the trust deed or mortgage to become
effective, or if, as a result of unfavorable economic conditions or legislation,
the Originators determine not to continue to offer home equity loans to new
borrowers.

        In the event of a default on a first deed of trust or mortgage that is
senior to any home equity loan, the related Originator has the right to satisfy
the defaulted senior lien loan in full or to cure such default and bring the
defaulted senior lien loan current, in either event adding any amounts expended
in connection with such satisfaction or cure to the then-current principal
balance of such home equity loan. In such event, the Originators will either
take the action described above or may refrain from taking any action based upon
reasonable commercial practice in the home equity revolving credit line loan
industry generally. See "Certain Legal Aspects of Mortgage Loans -- Foreclosure"
and " -- Junior Mortgages" in the Prospectus.


                                      S-25

<PAGE>


        None of the home equity loans are insured by the Federal Housing
Administration, guaranteed by the Veterans Administration or otherwise insured
or guaranteed in any manner (except for title, foreclosure impairment and hazard
insurance).

Servicing of Home Equity Loans

        Each Home Equity Loan will be serviced directly by the Master Servicer
or, if originated by another Originator, by such Originator as subservicer on
behalf of the Master Servicer. The servicing and collection policies of the
Originators and the Master Servicer are substantially similar except for
differences attributable to differences in local law and local economic
conditions which in no event are materially adverse to the interests of
Certificateholders. The Master Servicer and the Originators, through local loan
offices, keep abreast of, and in making servicing decisions take account of,
local economies and other regional considerations. The Master Servicer and the
Originators believe that this type of regionalized, consumer-oriented attention
enables them to service their portfolios of home equity loans in the most
efficient manner.

        The current policy of the Master Servicer and the Originators is
generally to consider initiating the foreclosure process on the mortgaged
property after a home equity loan is more than 60 days contractually delinquent
and, in the case of non-judicial foreclosure, after all notices required by law
have been sent to the borrower. Upon obtaining title to the property, the loan
is written down to its net realizable value and any losses are recognized. After
six months, such loan is written down an additional 25% of its net realizable
value. Any real estate which is owned and not resold is ordinarily charged off
after 12 months. However, losses on Liquidated Home Equity Loans will be
realized by the Trust Fund as described herein under "Description of the
Certificates -- Amount of Distributions."

        Servicing and charge-off policies and collection practices may change
over time in accordance with the Master Servicer's business judgment, changes in
the Master Servicer's home equity loan portfolio and applicable laws and
regulations, as well as other items.

        The information in the tables below represents (i) the loan loss
experience for the total real estate portfolio (both revolving home equity loans
and traditional closed-end second mortgages, since separate loan loss data on
the revolving home equity loans is not maintained) for both the entire United
States servicing portfolio of the consumer finance subsidiaries of Beneficial
Corporation (such portfolio, the "Total U.S. Real Estate Portfolio") and their
combined servicing portfolio in the Included States (such portfolio, the
"Included States Portfolio"), and (ii) the delinquency experience for revolving
home equity loans for both the entire United States servicing portfolio of such
subsidiaries (such portfolio, the "U.S. Servicing Portfolio") and the Included
States Portfolio.

        The delinquency information presented in the tables is based upon
calendar month information, whereas the Home Equity Loan delinquencies will be
reported to the Certificateholders on a billing cycle basis. See "Description of
the Certificates -- Reports to Certificateholders" herein.


                                      S-26

<PAGE>


<TABLE>
              Total U.S. Real Estate Portfolio Loan Loss Experience

<CAPTION>
                                                    Year Ended December 31,
                                       --------------------------------------------------
                                          199_        199_         199_           199_
                                        ---------   ---------    ---------      ---------
                                                     (dollars in thousands)
<S>                                    <C>          <C>          <C>            <C>
Number of Real Estate Loans
  Serviced.........................
Average Aggregate Loan Balance of
  Real Estate Serviced.............
Gross Credit Losses(1)
        Dollars........................
        Percentage.....................
- ---------
(1) Not including accrued interest.
(2) Annualized.
</TABLE>

<TABLE>
                 Included States Portfolio Loan Loss Experience

<CAPTION>
                                                    Year Ended December 31,
                                       --------------------------------------------------
                                          199_        199_         199_           199_
                                        ---------   ---------    ---------      ---------
                                                     (dollars in thousands)
<S>                                    <C>          <C>          <C>            <C>
Number of Real Estate Loans
  Serviced.........................
Average Aggregate Loan Balance of
  Real Estate Serviced.............
Gross Credit Losses(1)
        Dollars........................
        Percentage.....................
- ---------
(1) Not including accrued interest.
(2) Annualized.
</TABLE>


                                      S-27

<PAGE>

<TABLE>
                    Home Equity Revolving Credit Line (HELS)
                 U.S. Servicing Portfolio Delinquency Experience

<CAPTION>
                                                    Year Ended December 31,
                                       --------------------------------------------------
                                          199_        199_         199_           199_
                                        ---------   ---------    ---------      ---------
                                                     (dollars in thousands)
<S>                                    <C>          <C>          <C>            <C>
Number of HELs Serviced............
Loan Balance of HELs Serviced......
Loan Balance of HELs 2 Months
  Delinquent(1)....................
Loan Balance of HELs 3 Months or
  more Delinquent(1)...............
Total of 2 Months or more
  Delinquent as a Percentage of the
  Loan Balance of HELs
  Serviced(1)......................
- ---------
(1) On a contractual basis.
</TABLE>

<TABLE>
                    Home Equity Revolving Credit Line (HELS)
                Included States Portfolio Delinquency Experience

<CAPTION>
                                                    Year Ended December 31,
                                       --------------------------------------------------
                                          199_        199_         199_           199_
                                        ---------   ---------    ---------      ---------
                                                     (dollars in thousands)
<S>                                    <C>          <C>          <C>            <C>
Number of HELs Serviced............
Loan Balance of HELs Serviced......
Loan Balance of HELs 2 Months
  Delinquent(1)....................
Loan Balance of HELs 3 Months or
  more Delinquent(1)...............
Total of 2 Months or more
  Delinquent as a Percentage of the
  Loan Balance of HELs
  Serviced(1)......................
- ---------
(1) On a contractual basis.
</TABLE>


                                      S-28

<PAGE>


                            THE HOME EQUITY LOAN POOL

        The Home Equity Loans are evidenced by loan agreements (each, a "Loan
Agreement") secured by deeds of trust or mortgages on the Mortgaged Properties.

        Each Home Equity Loan was selected by the related Originator for
inclusion in the Pool from among those that met the following criteria: (i) as
of the Cut-Off Date, a current Loan Balance of not less than $________, (ii) as
of the Cut-Off Date, the most recent payment in respect of each Home Equity Loan
was received on or subsequent to the ______, 199_ billing date, (iii) secured by
a first or second lien position, (iv) originated by loan offices of the
Originators doing business in the Included States, (v) did not have a remaining
term or original term greater than 360 months and (vi) did not provide for
negative amortization. Each Home Equity Loan was originated between ________,
199_ and _________, 199_ in the ordinary course of the Originators' Home Equity
Loan programs. As of the Cut-Off Date, the average principal balance of the Home
Equity Loans was $________. As of the Cut-Off Date, the weighted average Margin
of the Home Equity Loans where the Reference Rate is based on Prime was ____%,
the weighted average loan utilization rate (computed by dividing the Loan
Balance for each Home Equity Loan by the related Credit Limit) of the Home
Equity Loans was ____% weighted by Credit Limit and the weighted average Net
Loan Rate was ____%. As of the Cut-Off Date, ____% of the Home Equity Loans (by
Trust Balance) were secured by first deeds of trust or mortgages and the
remainder were secured by second deeds of trust or mortgages.

        Prior to July 7, 1996, the Originators did not maintain in their
electronic records the following data: (i) the valuation of the related
mortgaged properties and the balance of each mortgage loan that is senior to a
Home Equity Loan, which information is needed in order to compute the Combined
Loan-to-Value Ratio of such Home Equity Loan, (ii) the existence of liens senior
to the related Home Equity Loan, (iii) the type of Mortgaged Property (e.g.,
single-family), (iv) the use of the Mortgaged Property (e.g., owner-occupied),
or (v) the actual location of the Mortgaged Property. Although such information
is contained in the original physical files for each Home Equity Loan, the
Originators do not enter such information into their electronic records. The
Originators have on their electronic records information with respect to the
billing address of the borrower and the location of the Originator's loan
office, but do not have information with respect to the actual location of the
Mortgaged Property. The Depositor cannot predict to what extent there is a
correlation between the billing address or the location of the Originator's loan
office, on the one hand, and the actual location of the Mortgaged Property, on
the other hand. Therefore, the Depositor cannot determine whether the billing
addresses of the borrowers or the location of the Originator's loan offices
would provide an accurate picture of the geographical distribution of the
Mortgaged Properties. Consequently, certain of the tables below are based solely
on information on the Sample Pool which includes all Home Equity Loans
originated after ________, 199_ (the "Sample Pool Home Equity Loans"). The _____
Home Equity Loans in the Sample Pool represent ____% of the ______ Home Equity
Loans and _____% of the aggregate Trust Balance of the Home Equity Loans.
Although the Depositor believes that the Sample Pool is representative of the
entire Pool in all material respects, no assurance can be given in this regard.
Based on the Trust Balances of the Sample Pool Home Equity Loans as of
_________, 199_ (the "Sample Pool Balance"), the weighted average Combined
Loan-to-Value Ratio was approximately ____%, and the Combined Loan-to-Value
Ratios did not exceed ____%, in the case of approximately ____% by Sample Pool
Balance of such Sample Pool Home Equity Loans, and did not exceed __%, in the
case of ____% by Sample Pool Balance of such Sample Pool Home Equity Loans. In
addition, ____% of the Sample Pool Home Equity Loans by Sample Pool Balance were
secured by deeds of trust or mortgages on single-family residences and ____% of
the Sample Pool Home Equity Loans by Sample Pool Balance were secured by
properties

                                      S-29

<PAGE>


represented by the borrowers to be their primary residences. "Combined
Loan-to-Value Ratio" for any Home Equity Loan means the ratio of (i) the credit
limit as of the date of origination of such Home Equity Loan plus the then
current balance of any first mortgage to (ii) the appraised value of the related
Mortgaged Property, as determined in connection with the origination of such
Home Equity Loan.

        The sum of the individual balances and percentages set forth on the
following schedules may not equal the total due to rounding. The following
schedules are indicative of certain additional characteristics of the Home
Equity Loans and the Sample Pool Home Equity Loans as of the Cut-Off Date:



                         Cut-Off Date Trust Balances(1)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
Range of              Number of             Date                   Pool By
Cut-Off Date         Home Equity            Trust               Cut-Off Date
Trust Balances          Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%
                                                                    =======

- -------------------
(1) The average Cut-Off Date Trust Balance is $________.


                           Cut-Off Date Loan Rates(1)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
Range of             Home Equity            Trust               Cut-Off Date
Loan Rates              Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


  Total                                                             100.00%

- -------------------
(1) The Weighted Average Cut-Off Date Loan Rate is ____% per annum.


                                      S-30

<PAGE>


                    Cut-Off Date Margin Ranges -- LIBOR(1)(2)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
Cut-Off Date         Home Equity            Trust               Cut-Off Date
Margin Ranges           Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


   
  Total                                                             100.00%
    

- -------------------
(1) The Weighted Average Cut-Off Date Margin where the Reference Rate is based
    on Three-Month LIBOR is ____%.

(2) This schedule includes those Home Equity Loans where the Reference Rate is
    based on Three-Month LIBOR.


                            Cut-Off Date Margin Ranges-Prime (1)(2)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
Cut-Off Date         Home Equity            Trust               Cut-Off Date
Margin Ranges           Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


   
  Total                                                             100.00%
                                                                    =======
    

- -------------------
(1) The Weighted Average Cut-Off Date Margin where the Reference Rate is based
    on Prime is _____%.

(2) This schedule includes those Home Equity Loans where the Reference Rate is
    based on Prime.


                      Cut-Off Date Maximum Interest Rate(1)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
Cut-off Date          Number of             Date                   Pool By
Maximum              Home Equity            Trust               Cut-Off Date
Interest Rate           Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


   
  Total                                                             100.00%
                                                                    =======
    

- -------------------
(1) The Weighted Average Cut-Off Date Maximum Interest Rate is ____% per annum.


                                      S-31

<PAGE>

                     Cut-Off Date Loan Amortization Term(1)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
Loan Amortization     Number of             Date                   Pool By
Term                 Home Equity            Trust               Cut-Off Date
Trust Balances          Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


   
  Total                                                             100.00%
                                                                    =======
    

- -------------------
(1) The Weighted Average Cut-Off Date Loan Amortization Term is approximately
    ___ months. The effect of an Additional Balance in connection with a Home
    Equity Loan is to reset the commencement date of the original amortization
    basis to the date such Additional Balance is drawn.


                 Sample Pool Types of Mortgaged Properties(1)(2)
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
                     Home Equity            Trust                Sample Pool
Property Type           Loans              Balance                 Balance
- --------------------------------------------------------------------------------


   
  Total                                                             100.00%
                                                                    =======
    

- -------------------
(1) Based on information supplied by the borrower in loan application.
(2) Includes Home Equity Loans secured by multiple Mortgaged Properties. Each of
    these Home Equity Loans has been categorized according to the property type
    of the Mortgaged Property that has the highest appraised value securing such
    Home Equity Loan.


                  Sample Pool Use of Mortgaged Properties(1)(2)
- --------------------------------------------------------------------------------
                                           Cut-Off               Percentage
                      Number of             Date                     of   
                     Home Equity            Trust                Sample Pool
Property Use            Loans              Balance                 Balance
- --------------------------------------------------------------------------------

   
  Total                                                             100.00%
                                                                    =======
    

- -------------------
(1) Based on information supplied by the borrower in loan application.
(2) Includes Home Equity Loans secured by multiple Mortgaged Properties. Each of
    these Home Equity Loans has been categorized according to the use of the
    Mortgaged Property that has the highest appraised value securing such Home
    Equity Loan.



                                      S-32

<PAGE>

                               Year of Origination
- --------------------------------------------------------------------------------
                                           Cut-Off              Percentage of
                      Number of             Date                   Pool By
Year of              Home Equity            Trust               Cut-Off Date
Origination             Loans              Balance              Trust Balance
- --------------------------------------------------------------------------------


   
  Total                                                             100.00%
                                                                    =======
    


                   Sample Pool Combined Loan-to-Value Ratio(1)
- --------------------------------------------------------------------------------
                                           Cut-Off               Percentage
Range of              Number of             Date                     of
Combined             Home Equity            Trust                Sample Pool
Loan-to-Value Ratios     Loans              Balance                 Balance
- --------------------------------------------------------------------------------


   
  Total                                                             100.00%
                                                                    =======
- -----------------
(1) The weighted average of the Sample Pool Combined Loan-to-Value Ratio is
____%.
    


        Sample Pool Geographical Distribution of Mortgaged Properties(1)
- --------------------------------------------------------------------------------

                                           Cut-Off               Percentage
                      Number of             Date                     of
                     Home Equity            Trust                Sample Pool
State                   Loans              Balance                 Balance
- --------------------------------------------------------------------------------


   
  Total                                                             100.00%
                                                                    =======
- ------------------
(1) Includes Home Equity Loans secured by multiple Mortgaged Properties. Each of
    these Home Equity Loans has been geographically categorized according to the
    location of the Mortgaged Property that has the highest appraised value
    securing such Home Equity Loan.
    


                                      S-33


<PAGE>

                     MATURITY AND PREPAYMENT CONSIDERATIONS

        As described herein, the actual maturity of the Offered Certificates
will depend on the timing of the receipt of principal (including prepayments) on
the Home Equity Loans, the amount of Excess Available Amounts distributed on
each Distribution Date and, among other things, the extent to which the Home
Equity Loans become Liquidated Home Equity Loans. All of the Home Equity Loans
may be prepaid in full or in part at any time. In certain of the Included
States, however, the Originators may have a right to assess a penalty in
connection with prepayments of any such Home Equity Loans. The prepayment
charges collected on the Home Equity Loans will not be distributed to
Certificateholders, but will be retained by the Master Servicer and paid to the
related Originator as compensation for the origination costs of the Home Equity
Loans incurred by the Originator. See "The Home Equity Lending Program -- Home
Equity Loan Terms" herein.

        The Originators do not generally maintain records of the historical
prepayment experience on their portfolios of home equity loans, and the
Depositor is not aware of any publicly available studies or statistics on the
rate of prepayment of home equity loans such as the Home Equity Loans.
Generally, home equity loans are not viewed by mortgagors as permanent
financing. Accordingly, the Home Equity Loans may experience a higher rate of
prepayment than traditional mortgage loans. On the other hand, because the
amortization schedules relating to the Home Equity Loans are reset upon
additional draws by the related borrowers, in the absence of voluntary borrower
prepayments, slower rates of principal payments could be experienced relative to
traditional fully amortizing first mortgages. The prepayment experience of the
Home Equity Loans may be affected by a wide variety of factors, including
general economic conditions, interest rates, the availability of alternative
financing and homeowner mobility. Notwithstanding the foregoing, the Trustee
will sell the assets remaining in the Trust Fund on the Distribution Date
occurring in ______________ and the Trust Fund will terminate.

   
        Borrower payments of principal (including prepayments) with respect to
any Home Equity Loan will be applied on a pro rata basis to the reduction of the
related Trust Balance and any related Additional Balance. As described above,
holders of Class (__) Certificates are entitled to distributions of principal
equal to the Trust Percentage of all principal received on or in respect of the
Home Equity Loans until the Class (__) Termination Date. After such date,
holders of the Class (__) Certificates will be entitled to all such amounts
until the Class (__) Termination Date and thereafter holders of the Class (__)
Certificates will be entitled to all such amounts. In addition, the rate at
which the Class (__), Class (__) and Class (__) Certificate Balances amortize
will be affected by the application of Excess Available Funds as described
herein and by any repurchases of Home Equity Loans by the Depositor pursuant to
the Agreement. Furthermore, substantially all of the Home Equity Loans contain
due-on-sale provisions, and the Master Servicer intends to enforce such
provisions unless such enforcement is not permitted by applicable law. The
enforcement of a due-on-sale provision will have the same effect as a prepayment
of the related Home Equity Loan. See "Description of the Certificates --
Collection and Other Servicing Procedures" herein and "Certain Legal Aspects of
Mortgage Loans -- Due-on-Sale Clauses" in the Prospectus for a description of
certain provisions of the Agreement that may affect the prepayment experience on
the Home Equity Loans. The yield to an investor in any Class of Offered
Certificates who purchases such Offered Certificates at a price that is
different from par will be different if the rate of prepayment on the Home
Equity Loans is actually different than the rate anticipated by such investor at
the time such Certificates were purchased. Holders of the Offered Certificates
will bear the risk of being able to reinvest their distributions of principal at
a yield at least equal to the yield on their Offered Certificates.
    


                                      S-34

<PAGE>

        Collections on the Home Equity Loans may vary because, among other
things, borrowers may make payments during any month as low as the interest
payment for such month plus an amount of principal or as high as the entire
outstanding balance plus accrued interest thereon. Collections on the Home
Equity Loans may also vary due to seasonal purchasing and payment habits of
borrowers.

        No assurance can be given as to the level of prepayments that the Home
Equity Loans will experience, and it can be expected that a portion of borrowers
will not prepay their Home Equity Loans to any significant degree.

        Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The prepayment assumption model used in this
Prospectus Supplement is based on a Constant Prepayment Rate ("CPR"). CPR
represents a constant rate of prepayment on the Home Equity Loans each month
relative to the aggregate outstanding principal balance of the Home Equity
Loans. CPR does not purport to be either a historical description of the
prepayment experience of any pool of home equity loans or a prediction of the
anticipated rate of prepayment of any pool of home equity loans, including the
Home Equity Loans, and no representation is made to the effect that the Home
Equity Loans will prepay at the specified CPR. Furthermore, the Depositor does
not make any representation about the appropriateness of the CPR model.

        The following tables set forth the percentages of the initial Class (__)
and Class (__) Certificate Balances that would be outstanding after each of the
dates shown, based on CPRs of 0%, 10%, 20%, 25%, 30% and 40% per annum. It is
very unlikely that the Home Equity Loans will prepay at a constant rate of CPR
until maturity or that all of the Home Equity Loans will prepay at the same
rate.

        The following tables assume that the Home Equity Loans have been
aggregated into a pool with a principal balance of $______________, a weighted
average Loan Rate of _____%, and a weighted average Net Loan Rate of _____%. In
addition, such tables assume that (i) the distributions are made in accordance
with the description set forth under "Description of the Certificates -- Amount
of Distributions" herein, (ii) distributions of principal and interest on the
Offered Certificates will be made on the ____ day of each calendar month
regardless of the day on which the Distribution Date actually occurs, (iii) no
delinquencies or losses occur on the Home Equity Loans, (iv) scheduled monthly
payments on the Home Equity Loans are comprised of interest only and the only
principal payments on the Home Equity Loans are those represented by prepayments
calculated under each of the prepayment assumptions as set forth in the previous
paragraph, (v) all prepayments are prepayments in full, (vi) the scheduled due
date for each of the Home Equity Loans is the first day of each month and each
Home Equity Loan accrues interest on the basis of a 360-day year of twelve
30-day months, (vii) the Closing Date is ____________, 199_, (viii) other than
as indicated in the tables, the Home Equity Loans are not purchased as described
under "Description of the Certificates -- Termination; Retirement of the
Certificates" herein, (ix) the difference between the weighted average Loan Rate
of _____% and the weighted average Net Loan Rate of _____% is sufficient to pay
servicing fees, (x) the initial Class (__) Certificate Balance is $___________
the initial Class (__) Certificate Balance is $__________ and the initial Class
(__) Certificate Balance is $__________ and (xi) the Class (__), Class (__) and
Class (__) Pass-Through Rates remain constant at ______%, ______% and ______%
per annum, respectively.

        Since the tables were prepared on the basis of the assumptions in the
preceding paragraph, there will be discrepancies between the characteristics of
the actual Home Equity Loans and the characteristics assumed in preparing the
tables. Any such discrepancy may have an effect upon the percentages of the
Class (__) and Class (__) Certificate Balances outstanding and the weighted

                                      S-35


<PAGE>

average lives of the Offered Certificates set forth in the tables. In
particular, all the rates on the Home Equity Loans are adjustable and will most
likely vary from the assumed interest rate, which variation may have a
significant effect on the percentages of the Class (__) and Class (__)
Certificate Balances outstanding and the weighted average lives. As a result of
the foregoing, the distributions of principal on the Offered Certificates may be
made earlier or later than indicated in the tables. In addition, the tables show
the weighted average lives of each Class of the Offered Certificates assuming
that the Master Servicer exercises its option to purchase the Home Equity Loans
when the Pool Balance is 10% or less of the Cut-Off Date Pool Balance, as
described herein under "Description of the Certificates -- Termination;
Retirement of the Certificates." There can be no assurance that such purchase
will occur.

        Based upon the assumptions set forth above, the weighted average life
and expected maturity date of the Class (__) Certificates are ____ years and
__________, 199_, assuming a CPR of 0%, ____ years and _______, 199_, assuming a
CPR of 30%, and ____ years and ___________, 199_, assuming a CPR of 40%.

        The Master Servicer has the option of purchasing all of the assets of
the Trust Fund at such time as the Pool Balance is less than 10% of the Cut-Off
Date Pool Balance. In the event the Master Servicer exercises its option of
purchasing all of the assets of the Trust Fund, distributions allocable to
principal will be made to holders of the Offered Certificates in advance (and
possibly significantly in advance) of the time that the aggregate amount of such
distributions would otherwise have been made to Certificateholders. See
"Description of the Certificates -- Termination; Retirement of the Certificates"
herein. Further, the distribution of all or a portion of the Excess Available
Funds in reduction of principal of the Class (__) Certificates for so long as
such Certificates are outstanding, and thereafter in reduction of principal of
the Class (__) Certificates, will accelerate the rate of principal distributable
thereon. In addition, if the Class (__) Certificates remain outstanding
following the retirement of the Class (__) and Class (__) Certificates, all or a
portion of the Excess Available Funds will be distributed in reduction of
principal of the Class (__) Certificates and, accordingly, will accelerate the
amortization of such Class.

<TABLE>
              PERCENTAGE OF INITIAL CERTIFICATE BALANCE OUTSTANDING
                             Class (__) CERTIFICATES
<CAPTION>
Distribution Dates                     0%       10%      20%       25%       30%       40%
                                      ---       ---      ---       ---       ---       ---
<S>                                   <C>       <C>      <C>       <C>       <C>       <C>
Initial..........................     100%      100%     100%      100%      100%      100%

Weighted Average Life(1).........
Expected Maturity Date...........
Weighted Average Life(2).........
Expected Maturity Date(2)........

- ---------

(1) The weighted average life of the Class (__) Certificates is determined by
    (i) multiplying the amount of each principal payment by the number of years
    from the date of issuance to the related Distribution Date, (ii) adding the
    results and (iii) dividing the sum by the initial Certificate Balance for
    such Certificates.
</TABLE>
                                      S-36

<PAGE>

(2) Assumes that an optional purchase is exercised by the Master Servicer when
    the Pool Balance is 10% or less of the Cut-Off Date Pool Balance.

<TABLE>
            PERCENTAGE OF INITIAL CERTIFICATE BALANCE OUTSTANDING OF
                             Class (__) CERTIFICATES
<CAPTION>
Distribution Dates                     0%       10%      20%       25%       30%       40%
                                      ---       ---      ---       ---       ---       ---
<S>                                  <C>       <C>      <C>       <C>       <C>       <C>

Initial..........................    100%      100%     100%      100%      100%      100%

Weighted Average Life(1).........
Expected Maturity Date...........
Weighted Average Life(2).........
Expected Maturity Date(2)........

- ---------
(1) The weighted average life of the Class (__) Certificates is determined by
    (i) multiplying the amount of each principal payment by the number of years
    from the date of issuance to the related Distribution Date, (ii) adding the
    results and (iii) dividing the sum by the initial Class (__) Certificates
    Balance.

(2) Assumes that an optional purchase is exercised by the Master Servicer when
    the Pool Balance is 10% or less of the Cut-Off Date Pool Balance.
</TABLE>

                         DESCRIPTION OF THE CERTIFICATES

   
        The Certificates will be issued pursuant to the Agreement, which will be
filed with the Securities and Exchange Commission on a Form 8-K current report
after the initial issuance of the Certificates. The following summaries describe
certain provisions of the Agreement, but do not purport to be complete and are
subject to, and are qualified in their entirety by reference to, all of the
provisions of the Agreement. Wherever particular sections or defined terms of
the Agreement are referred to, such sections or defined terms are hereby
incorporated herein by reference. The description of the Agreement herein
contains the material terms of the Agreement and supplements the description of
a Pooling and Servicing Agreement in the Prospectus.
    

General

   
        The Offered Certificates will be issued in denominations of $________
and integral multiples thereof and will evidence specified beneficial ownership
interests in the Trust Fund. (Section ____). The Trust Fund consists of, to the
extent provided in the Agreement, (i) the Trust Balance of each of the Home
Equity Loans that from time to time are subject to the Agreement, (ii) the
assets that from time to time are identified as deposited in respect thereof in
the Certificate Account referred to below under Payments on Home Equity Loans;
Establishment of Home Equity Loan Payment Record; Deposits to Certificate
Account" in accordance with the Agreement (except as otherwise provided
therein), (iii) the Trust Percentage of property acquired by foreclosure of such
Home Equity Loans or deed in lieu of foreclosure and (iv) any Servicer Letter of
Credit. (Article and Section ____). Definitive Certificates (as defined in
"Description of Certificates -- Registration of Certificates" herein), if
issued, will be transferable and exchangeable at the corporate trust office of
the Trustee, acting as Certificate Registrar. No service charge will be made for
any
    

                                      S-37


<PAGE>

registration of exchange or transfer of Certificates, but the Trustee may
require payment of a sum sufficient to cover any tax or other governmental
charge. (Section ____).

Assignment of Home Equity Loans

        At the time of issuance of the Certificates, the Originators will assign
to the Depositor, who in turn will assign to the Trustee, all of the
Originators' right, title and interest in and to the Trust Percentage of each
Home Equity Loan, including the Trust Percentage of all principal and interest
received on or with respect to each such Home Equity Loan subsequent to the
Cut-Off Date (other than principal and interest allocable to any Additional
Balance and any prepayment charges, fees or amounts received in respect of
taxes, insurance premiums, assessments and similar items, as provided in the
Agreement), together with all their right, title and interest in and to the
Trust Percentage of the proceeds of any related insurance policies received
after the Cut-Off Date. (Section ____). The Trustee, concurrently with the
Depositor's assignment, will deliver the Certificates to the Depositor in
exchange for the Home Equity Loans. (Section ____).

        Under the terms of the Agreement, during the period that the
Certificates are outstanding and so long as Beneficial Corporation's long-term
senior debt is rated at least A- by Standard & Poor's, A3 by Moody's and A- by
Fitch, the related Originators shall be entitled to maintain possession of
certain documents relating to the Home Equity Loans (the "Mortgage Files") and
will not be required to deliver any of them to the Trustee. In addition, during
such time the Originators shall not be required to record assignments of the
Home Equity Loans in favor of the Trustee. In the event, however, that
possession of any Mortgage File is required by the Master Servicer, the Master
Servicer will be entitled to request delivery thereof and to retain the same for
as long as necessary for servicing purposes. Any such Mortgage Files will be
returned to the related Originator (unless returned to the related borrower in
connection with the payment in full of the related Home Equity Loan) when
possession thereof is no longer required. In the event that Beneficial
Corporation's long-term senior debt rating does not satisfy the above-referenced
standards while the Certificates are outstanding, the documentation relating to
each Home Equity Loan will be delivered to and maintained by the Trustee and the
Originators will be required to record assignments of the Home Equity Loans in
favor of the Trustee (unless opinions of counsel are delivered to the Trustee to
the effect that recordation of assignments is not required to protect the
interests of the Trustee in the Home Equity Loans). The Agreement will provide
that the Master Servicer will notify each of the Originators and the Trustee
upon learning that Beneficial Corporation's long-term senior debt rating does
not satisfy the above-referenced standards. Under the Agreement, the Trustee is
appointed attorney-in-fact for each Originator with power to prepare, execute
and record assignments of the Home Equity Loans in the event that the
Originators fail to do so on a timely basis. (Section ____).

        In the event the Mortgage Files are delivered to the Trustee, the
Trustee will review such Mortgage Files within 60 days of receipt thereof.
(Section ____). If any such document is found to be missing or defective in any
material respect and if the omission or defect is not cured within a 30-day
period, the Depositor will be obligated either (i) to repurchase the Trust
Balance of the related Home Equity Loan from the Trust Fund at a price equal to
the sum of the Trust Balance of such Home Equity Loan as of the end of the
Collection Period preceding the date of repurchase and accrued and unpaid
interest on such Trust Balance at the Net Loan Rate to the end of the related
Collection Period (the "Purchase Price") or (ii) within two years from the
original issuance of the Certificates, to substitute therefor one or more
Eligible Substitute Home Equity Loans and deliver the positive difference
between the Trust Balance of the replaced Home Equity Loan (together with any
accrued and unpaid interest thereon) and the amount of the conveyed balance of
the Eligible

                                      S-38

<PAGE>

Substitute Home Equity Loans (such difference, the "Substitution Adjustment
Amount") to the Master Servicer for deposit in the Certificate Account prior to
the following Distribution Date.
(Section ____).

        The Depositor will make certain representations and warranties as to the
accuracy in all material respects of certain information furnished to the
Trustee with respect to each Home Equity Loan (e.g., original Combined
Loan-to-Value Ratio, Cut-Off Date Trust Balance and Loan Rate). In addition, the
Depositor will represent and warrant that, as of the applicable Cycle Date
immediately preceding the Cut-Off Date, no payment of principal or interest on
or in respect of any Home Equity Loan is more than 30 days past due on a
contractual basis. (Section ____). Upon discovery of a breach of any such
representation and warranty which materially and adversely affects the interests
of the Certificateholders in the related Home Equity Loan, the Depositor will
have a period of 60 days after discovery or notice of a breach to effect a cure.
If the breach is not cured within such 60-day period, the Depositor will be
obligated either (i) to repurchase the Trust Balance of the related Home Equity
Loan from the Trust Fund at the Purchase Price or (ii) within two years from the
original issuance of the Certificates, to substitute for such Trust Balance an
Eligible Substitute Home Equity Loan and remit the Substitution Adjustment
Amount to the Master Servicer, as described above, in either case for deposit in
the Certificate Account prior to the Distribution Date following the end of the
related cure period. Upon receipt by the Trustee of written notification of any
such repurchase or substitution, the Trustee shall execute and deliver an
instrument of transfer or assignment necessary to vest in the Depositor legal
and beneficial ownership of the Trust Balance of such Home Equity Loan
(including any property acquired in respect thereof or proceeds of any insurance
policy with respect thereto). The obligation of the Depositor to repurchase or
replace the Trust Balance of any such Home Equity Loan shall be the sole remedy
available to Certificateholders or the Trustee for any such breach. (Sections
____ and ____). In a separate agreement among the Originators and the Depositor
the Originators will make corresponding representations, warranties and
covenants to the Depositor and will indemnify the Depositor for any losses
resulting from breaches in any representations and warranties relating to the
Home Equity Loans.

        An Eligible Substitute Home Equity Loan is a Home Equity Loan that
conforms to the representations and warranties of the Depositor in the Agreement
described above (deemed to have been made as of the date of substitution), has a
Loan Rate of not less than the Loan Rate of the Defective Home Equity Loan and
not more than ____% in excess thereof, has a final maturity no more than six
months earlier or later than the final maturity of the Defective Home Equity
Loan, has an original Combined Loan-to-Value Ratio not greater than that of the
Defective Home Equity Loan and has a Mortgage of the same or higher level of
priority of the Mortgage relating to the Defective Home Equity Loan (an
"Eligible Substitute Home Equity Loan"). (Section ____). [The remedies in the
event of a breach of representation or warranty with respect to an Eligible
Substitute Home Equity Loan will be similar to those described above (to the
extent permitted by laws applicable at the time to REMICs, except that
substitution will not be permitted after two years following the initial
issuance of the Certificates). (Section ____)].

        [Notwithstanding the foregoing, in the case of any repurchase or
substitution of the Trust Balance of a Home Equity Loan that would result in the
realization of a gain by the Trust Fund, the Depositor will not be required to
repurchase or replace the Trust Balance of such Home Equity Loan unless it is a
Defective Home Equity Loan and the Trustee has received (i) either an opinion of
counsel to the effect that such repurchase or substitution will not be subject
to tax as a result of being deemed a "prohibited transaction" under section
860F(a)(2) of the Code or a certificate from the Depositor to the effect that
such repurchase or substitution will not give rise to net income taxable under
section 860F(a)(1) of the Code and (ii) an opinion of counsel to the effect that
such

                                      S-39

<PAGE>

repurchase or substitution will not be deemed a contribution to the REMIC after
the "start-up day" that would give rise to the tax specified under section
860G(d)(1) of the Code. Any such opinion or certificate will be provided solely
at the expense of the Master Servicer. In the absence of such opinion or
certificate, the Depositor will not be required to repurchase the Trust Balance
of such Home Equity Loan unless it is a Defective Home Equity Loan and there is
an actual or imminent default with respect thereto or unless such breach
adversely affects the enforceability of such Home Equity Loan. (Section ____)].

        Pursuant to the Agreement, the Master Servicer will, or will cause the
related Originator, as subservicer, to, service and administer the Home Equity
Loans as more fully set forth below.

Amendments to Loan Agreements

        [The Master Servicer and any Originator in its capacity as subservicer
may consent to the modification of the terms of any of the Loan Agreements not
expressly prohibited by the Agreement, if (i) the effect of such modification
will not be to materially and adversely affect the security afforded by the
Mortgaged Property or, except as provided in the following sentence, decrease or
slow the timing of receipt of any payments required thereunder, (ii) such
modification will not cause the Trust Fund to fail to qualify as a REMIC under
the REMIC Provisions, (iii) after such modification of the Loan Agreement or
Mortgage, the related Home Equity Loan is a "qualified mortgage" as defined in
the REMIC Provisions, and (iv) the modification does not cause the Trust Fund to
owe additional tax to any state or federal governmental agency. (Section ____).
The Master Servicer and any Subservicer also may in its discretion (i) waive any
late payment charge or any prepayment or other fees which may be collected in
the ordinary course of servicing the Home Equity Loans and (ii) arrange with a
borrower a schedule for the payment of interest due and unpaid, provided such
arrangement is consistent with the Master Servicer's or Subservicer's
then-current policies with respect to comparable home equity loans held in its
own portfolio. (Section ____)].

        The Master Servicer and each Originator in its capacity as subservicer
may also consent to the placing of a lien or liens junior to that of the
Mortgage on the related Mortgaged Property so long as the total of the principal
amount of any first deed of trust or mortgage, the Credit Limit and the
aggregate principal balance secured by any such junior lien or liens does not
exceed ____%, if such Mortgage is a second deed of trust or mortgage, or ____%,
if such Mortgage is a first deed of trust, of the appraised value of the
Mortgaged Property as specified in an appraisal made by or on behalf of the
Master Servicer at the time of and in connection with such consent. (Section
____).

        In addition, the Master Servicer and each Originator in its capacity as
subservicer may consent to an increase in the Credit Limit for any Home Equity
Loan, provided (i) the Master Servicer or such Originator in its capacity as
subservicer and such borrower enter into a new Loan Agreement providing for such
increase and (ii) the Master Servicer deposits in the Certificate Account the
amount necessary to prepay in full on behalf of the borrower the Trust Balance
of the related Home Equity Loan. (Section ____).

        In the event that any tax is imposed on "prohibited transactions" of the
Trust Fund, as defined in section 860F(a)(2) of the Code, such tax will be
charged against amounts otherwise distributable to holders of the Class (__)
Certificates. To the extent such amounts are insufficient, such tax will be paid
by the Master Servicer from its own funds, in which case the Master Servicer may
retain from amounts otherwise distributable to the holders of the Class (__)
Certificates on any subsequent Distribution Date funds sufficient to reimburse
the Master Servicer for any such payments. (Section ____).

                                      S-40

<PAGE>

Consent to Senior Liens

        The Master Servicer and each Originator, in its capacity as a
subservicer, to the extent consistent with its then-current practice respecting
comparable mortgage loans held in its own portfolio, may permit the replacement
of an existing senior lien loan with a new senior lien loan on any Mortgaged
Property. The Master Servicer and each Originator in its capacity as subservicer
may consent to the placement of a lien or liens senior to that of the Mortgage
on the related Mortgaged Property; provided that the Combined Loan-to-Value
Ratio for such Home Equity Loan after placement of such lien or liens will not
exceed the Combined Loan-to-Value Ratio of such Home Equity Loan at origination.
(Section ____).

Payments on Home Equity Loans; Establishment of Home Equity Loan Payment Record;
Deposits to Certificate Account

        The Master Servicer and each of the Originators, in its capacity as
subservicer, will follow such collection procedures as it follows from time to
time with respect to mortgage loans in its servicing portfolio which are
comparable to the Home Equity Loans. Collections in respect of the Trust
Percentage of the Home Equity Loans that constitute part of the Trust Fund will
be recorded in a record (the "Home Equity Loan Payment Record") to be
established and maintained by the Master Servicer. The Master Servicer will
credit to the Home Equity Loan Payment Record payments in respect of each Home
Equity Loan attributable to Trust Interest, Trust Principal Payments, Trust
Liquidation Proceeds (i.e., the Trust Percentage of Liquidation Proceeds), the
Purchase Price of any Trust Balance repurchased and Trust Insurance Proceeds
(collectively, "Home Equity Loan Collections"). Payments and collections that do
not constitute Home Equity Loan Collections (e.g., annual fees or prepayment
charges) will not be credited to the Home Equity Loan Payment Record.
(Section ____).

        Debits to the Home Equity Loan Payment Record will be permitted to make
deposits in the Certificate Account to be established by the Master Servicer
with the Trustee as described below. (Section ____). Until so debited, all funds
recorded on the Home Equity Loan Payment Record will be held in trust for the
Certificateholders. (Section ____).

        The Master Servicer will establish and maintain a separate account (the
"Certificate Account") with the Trustee for the benefit of the
Certificateholders. The Certificate Account must be (i) maintained with a
depository institution whose long-term deposits or long-term unsecured debt
obligations at the time of any deposit therein are rated by each of the Rating
Agencies in its highest rating category, (ii) an account or accounts the
deposits in which are fully insured under the Bank Insurance Fund or The Savings
Association Insurance Fund, as from time to time constituted, (iii) a segregated
trust account maintained with the Trustee in its fiduciary capacity in its
corporate trust department or (iv) an account otherwise acceptable to each
Rating Agency, as evidenced by a letter from such Rating Agency. The collateral
that is eligible to secure amounts in the Certificate Account is limited to
Permitted Investments (i.e., United States government securities and other
high-quality investments). (Article and Section ____). Funds in the Certificate
Account may be invested in Permitted Investments maturing in general not later
than the business day preceding the next Distribution Date. All income and gain
realized from any such investment will be for the benefit of the Master
Servicer. The amount of any loss incurred in connection with any such investment
must be deposited in the Certificate Account by the Master Servicer out of its
own funds immediately as realized. (Section ____).


                                      S-41

<PAGE>

        The Master Servicer will deposit in the Certificate Account not later
than (i) the business day preceding each Distribution Date, provided the Master
Servicer is entitled to retain and commingle funds pursuant to Section ____ of
the Agreement, or (ii) the second business day following receipt of such funds,
in the event the Master Servicer is not entitled to retain and commingle funds
pursuant to Section ____ of the Agreement, an amount equal to the aggregate of
the following amounts:

               (i) the total amount of Home Equity Loan Collections received
          during the related Collection Period; and

               (ii) the Purchase Price for any Defective Home Equity Loans which
        the Master Servicer is required to repurchase on the business day
        preceding such Distribution Date.

   
        Subject to the requirements to deposit such amounts in the Certificate
Account as set forth in the preceding paragraph, the Master Servicer may retain
and commingle funds to be deposited in the Certificate Account with its own
funds so long as (i) no Event of Default (as defined in "Description of
Certificates -- Events of Default herein) shall have occurred and be continuing
and (ii) either (x) the Master Servicer remains an affiliate of Beneficial
Corporation and the short-term debt obligations of Beneficial Corporation are
rated at least A-1 by Standard & Poor's and P-1 by Moody's (or such lower rating
as each such organization may otherwise agree to in writing) or (y) the Master
Servicer arranges for and maintains a Servicer Letter of Credit securing the
Master Servicer's obligations acceptable in form and substance to each Rating
Agency; provided, however, that amounts permitted to be retained and commingled
pursuant to this subclause (y) shall not exceed the maximum amount of coverage
under the Servicer Letter of Credit in accordance with the terms thereof (the
"Available Servicer LOC Amount"). As of any Distribution Date on which a
Servicer Letter of Credit is maintained, the Available Servicer LOC Amount will
be the maximum amount of coverage thereunder in accordance with the terms
thereof. (Section ____).
    

Servicer Letter of Credit

        If a Servicer Letter of Credit is required to be maintained, the terms
of this paragraph shall be applicable. In the event that the Master Servicer is
at any time commingling with its own funds proceeds of the Home Equity Loans and
fails to deposit in the Certificate Account on or before the business day prior
to a Distribution Date funds collected in connection with the Home Equity Loans
which the Master Servicer is obligated to so deposit, the Trustee will, pursuant
to the terms of the Servicer Letter of Credit, make a proper demand under the
Servicer Letter of Credit that the institution that is then obligated under the
Servicer Letter of Credit (the "Servicer LOC Issuer") pay as promptly as
practicable to the Trustee for deposit in the Certificate Account the lesser of
(i) Home Equity Loan Collections for the related Distribution Date and (ii) the
amount by which the total deposited by the Master Servicer in the Certificate
Account is less than the amount of such Home Equity Loan Collections (but in no
event shall the amount of such demand exceed the Available Servicer LOC Amount).
(Section ____).

Method of Distribution on the Certificates

        The Collection Period for any Home Equity Loan for any Distribution Date
will be the one-month period ending on the Cycle Date for such Home Equity Loan
in the month preceding the month of the related Distribution Date; provided that
the first Collection Period will begin on the Cut-Off Date and end on the
applicable Cycle Date in ________, 199_. (Section ____).

        Since the Collection Period for the initial Distribution Date will
consist, as to each Home Equity Loan, of only that portion of the billing cycle
beginning in ______ 199_ which falls on or after

                                      S-42

<PAGE>

the Cut-Off Date, the Master Servicer will be required to deposit in the
Certificate Account either (i) on the business day prior to the initial
Distribution Date, if the Master Servicer is permitted to commingle funds, or
(ii) on the second business day following the Closing Date, if the Master
Servicer is not permitted to commingle funds, the amount by which the sum of the
Class (__) Formula Amount, the Class (__) Formula Amount, the Class (__)
Interest Requirement and approximately ____% of the Pool Balance for the initial
Distribution Date exceeds the amount representing payments on and collections in
respect of the Trust Percentage of the Home Equity Loans received on or after
the Cut-Off Date and prior to the end of the related Collection Period. (Section
____).

        Distributions of principal and interest on the Certificates will be made
by the Trustee on each Distribution Date (i.e., the ____ day of each month or,
if such date is not a business day, the next succeeding business day, commencing
__________, 199_), to the persons in whose names such Certificates are
registered as of the Record Date. Distributions will be made by check or money
order mailed (or upon the request of a Certificateholder owning Certificates
having denominations aggregating at least $_________, by wire transfer or
otherwise) to the address of the person entitled thereto (which, in the case of
Book-Entry Certificates, will be DTC or its nominee) as it appears on the
certificate register maintained by the Trustee in amounts calculated as
described herein on the fifth business day prior to the related Distribution
Date (the "Determination Date"). However, the final distribution in respect of
the Certificates will be made only upon presentation and surrender thereof at
the office or the agency of the Trustee specified in the notice to
Certificateholders of such final distribution. (Sections ____ and ____).

Amount of Distributions

Pass-Through Rates

        The "Class (__) Pass-Through Rate" for any Distribution Date is
____________. Calculations of interest with respect to the Class (__)
Certificates will be based on the actual number of days elapsed during the
related Accrual Period and a year assumed to consist of 360 days. (Section
____).

        In the event that, on a particular Distribution Date, Available Funds
are not sufficient to make a full distribution of interest to the holders of the
Class (__) Certificates, the amount of any interest shortfall will be carried
forward and added to the amount of interest such holders will be entitled to
receive on the next Distribution Date. Any such amount so carried forward will
itself bear interest at the related Pass-Through Rate to the extent legally
permitted.

        The "Class (__) Pass-Through Rate" for any Accrual Period will be
___________. The "Class (__) Pass-Through Rate" for any Accrual Period will be
____________. Calculations of interest with respect to the Class (__) and the
Class (__) Certificates will be based on the actual number of days elapsed
during the related Accrual Period and a year assumed to consist of 360 days.
(Section ____).

        In the event that on a particular Distribution Date, the Amount
Available for Class (__) Interest or the Amount Available for Class (__)
Interest is not sufficient to make a full distribution of interest to the
holders of the Class (__) and Class (__) Certificates, the amount of any
interest shortfall will be carried forward and added to the amount of interest
such holders will be entitled to receive on the next Distribution Date. Any such
amount so carried forward will itself bear interest at the related Pass-Through
Rate to the extent legally permitted.


                                      S-43

<PAGE>

Calculation of LIBOR

        On the second business day preceding each Distribution Date (or, in the
case of the initial Accrual Period, the second business day preceding the first
day of such Accrual Period) (each such date, a "LIBOR Determination Date"), the
Trustee will determine the London interbank offered rate for one- month U.S.
dollar deposits ("LIBOR") for the next Accrual Period for the Certificates on
the basis of the rate for such deposits that appears on the Telerate Page 3750
as of 11:00 a.m., London time, on that LIBOR Determination Date (or in the case
of the initial Accrual Period, on the second business day preceding the Closing
Date). As used in this section, "business day" means a day on which banks are
open for dealing in foreign currency and exchange in London and New York City
and "Telerate Page 3750" means the display designated as page "3750" on the
Telerate Service (or such other page as may replace the 3750 page on that
service or such other service or services as may be nominated by the British
Bankers' Association for the purpose of displaying London interbank offered
rates for U.S. dollar deposits). (Section ____).

        With respect to a LIBOR Determination Date on which no rate appears on
Telerate Page 3750, LIBOR will be determined on the basis of the rates at which
one-month U.S. dollar deposits are offered at approximately 11:00 a.m., London
time, on that LIBOR Determination Date by four "Reference Banks" to prime banks
in the London interbank market commencing on the second business day immediately
following that LIBOR Determination Date. "Reference Banks" means leading banks
selected by the Trustee and engaged in transactions in Eurodollar deposits in
the international Eurocurrency market (i) with an established place of business
in London, (ii) which have been designated as such by the Trustee and (iii) not
controlling, controlled by, or under common control with, the Depositor. 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, LIBOR in respect of that LIBOR Determination Date will be the
arithmetic mean of such quotations. If fewer than two quotations are provided,
LIBOR in respect of that LIBOR Determination Date will be the higher of (x)
LIBOR as determined on the previous LIBOR Determination Date and (y) the Reserve
Interest Rate. The "Reserve Interest Rate" shall be the rate per annum that the
Trustee determines to be either (i) the arithmetic mean (rounded upwards if
necessary to the nearest whole multiple of 1/16%) of the one-month U.S. dollar
lending rates which at least two New York City banks selected by the Trustee are
quoting on the relevant LIBOR Determination Date to the principal London offices
of leading banks in the London interbank market or (ii) in the event that the
Trustee can determine no such arithmetic mean, the lowest one-month U.S. dollar
lending rate which at least two New York City banks selected by the Trustee are
quoting on such LIBOR Determination Date to leading European banks. (Section
____).

        The establishment of LIBOR on each LIBOR Determination Date by the
Trustee and the Trustee's calculation of the rate of interest applicable to the
Certificates for the related Accrual Period shall (in the absence of manifest
error) be final and binding. Each such rate of interest may be obtained by
telephoning the Trustee at ______________.

Class (__) Certificates

        On each Distribution Date, the Trustee will distribute from the
Certificate Account to the Class (__) Certificateholders of record on the
related Record Date the Class (__) Distribution Amount. The "Class (__)
Distribution Amount" for any Distribution Date will be the sum of (i) the lesser
of (x) Available Funds for the Class (__) Certificates and (y) the Class (__)
Formula Amount and (ii) any Class (__) Excess Available Amount to which the
Class (__) Certificateholders are entitled.

                                      S-44

<PAGE>

        The "Class (__) Formula Amount" for any Distribution Date is the sum of:

               (a) interest at the Class (__) Pass-Through Rate on the sum of
        (i) the outstanding Class (__) Certificate Balance immediately prior to
        such Distribution Date and (ii) to the extent legally permitted, any
        Unpaid Class (__) Interest Shortfall (as defined below);

               (b) to the extent not previously distributed, if distribution of
        the amount of interest calculated pursuant to clause (a) above was not
        made in full on a previous Distribution Date, the difference between (i)
        the amount of interest calculated pursuant to clause (a) above for such
        previous Distribution Date and (ii) the amount of interest actually
        distributed to holders of the Class (__) Certificates on such previous
        Distribution Date (the "Unpaid Class (__) Interest Shortfall");

               (c) the sum of (A) all principal payments received during the
        related Collection Period in respect of the Trust Percentage or Overdue
        Trust Percentage, as applicable, of the Home Equity Loans, (B) all Trust
        Insurance Proceeds received during the related Collection Period, (C)
        the Trust Balance on the last day of the related Collection Period of
        each Defective Home Equity Loan that was purchased by the Depositor on
        the business day next preceding such Distribution Date, (D) the
        Substitution Adjustment Amount for each Defective Home Equity Loan that
        was replaced by an Eligible Substitute Home Equity Loan on the business
        day next preceding such Distribution Date and (E) the Trust Balance on
        the last day of the related Collection Period of each Home Equity Loan
        that became a Liquidated Home Equity Loan during the calendar month
        preceding the month of such Distribution Date; and

               (d) to the extent not previously distributed, if distribution of
        the amount of principal calculated pursuant to clause (c) above was not
        made in full on a previous Distribution Date, the difference between (i)
        the amount of principal calculated pursuant to clause (c) above for such
        previous Distribution Date and (ii) the amount of principal actually
        distributed to holders of the Class (__) Certificates on such previous
        Distribution Date (the "Unpaid Class (__) Principal Shortfall");

provided, however, that the portion of the Class (__) Distribution Amount to be
distributed as principal will be limited to the Class (__) Certificate Balance
immediately prior to such Distribution Date. The amounts distributable pursuant
to clauses (c) and (d) above will be distributed only after the distribution of
the amounts in clauses (a) and (b) and the distribution of the Class (__) and
Class (__) Interest Requirements.

        "Available Funds" for a Distribution Date will consist of:

               (i) the total amount of interest (net of the Servicing Fee)
        received in connection with the Trust Balances of the Home Equity Loans
        (such amount, the "Trust Interest") during the related Collection
        Period; plus

               (ii) Trust Principal Payments received during the related 
        Collection Period; plus

               (iii) Trust Insurance Proceeds received during the related 
        Collection Period; plus

               (iv) Trust Liquidation Proceeds received during the related 
        Collection Period; plus

                                      S-45

<PAGE>

               (v) the aggregate Purchase Price for the Trust Balances of any
        Home Equity Loans repurchased by the Depositor on the business day next
        preceding such Distribution Date pursuant to the Agreement; plus

               (vi) the aggregate Substitution Adjustment Amount for any
        Defective Home Equity Loans that were replaced by Eligible Substitute
        Home Equity Loans during the related Collection Period.

        On any Distribution Date on or after the date on which both the Class
(__) and Class (__) Certificate Balances have been reduced to zero, the holders
of the Class (__) Certificates will also be entitled to receive on account of
principal the Class (__) Excess Available Amount (net of principal paid in
respect of the Class (__) Certificates on the Class (__) Termination Date) until
the Class (__) Certificate Balance is reduced to zero.

        The "Class (__) Excess Available Amount" is the lesser of (x) the Excess
Available Funds and (y) an amount equal to approximately ______% of the Pool
Balance for such Distribution Date.

Class (__) and Class (__) Certificates

        On each Distribution Date, the Trustee will distribute from the
Certificate Account to the Class (__) and Class (__) Certificateholders of
record on the related Record Date, and prior to any distribution being made on
the Class (__) Certificates, an amount equal to the Class (__) Distribution
Amount and Class (__) Distribution Amount, respectively. The Class (__)
Distribution Amount for any Distribution Date will be the sum of (i) the Class
(__) Formula Amount and (ii) with respect to any Distribution Date on or after
the Class (__) Termination Date, the Class (__) Excess Available Amount (on the
Class (__) Termination Date, exclusive of the portion thereof, if any,
distributed to the Class (__) Certificateholders).

        The "Class (__) Formula Amount" for any Distribution Date is the sum of:

               (i) the Amount Available for Class (__) Interest; and

               (ii) commencing on the Class (__) Termination Date and on each
        Distribution Date thereafter, the Amount Available for Class (__)
        Principal.

        The "Amount Available for Class (__) Principal" for each Distribution
Date on and after the Class (__) Termination Date is the lesser of:

               (i) Available Funds for such Distribution Date less (a) any
        amounts distributed in respect of the Class (__) Certificates on such
        date, (b) the Class (__) Interest Requirement and (c) the Class (__)
        Interest Requirement; and

               (ii) the sum of:

                      (a) the sum of the amounts described in clause (c) of the
               definition of "Class (__) Formula Amount" (net of principal
               distributed on of the Class (__) Certificates on the Class (__)
               Termination Date); and

                      (b) to the extent not previously distributed, if 
               distribution of the amount payable pursuant to the preceding 
               clause (a) was not made in full on a previous

                                      S-46

<PAGE>

               Distribution Date, the difference between (x) the amount so
               payable and (y) the amount of principal actually distributed to
               holders of the Class (__) Certificates on such previous
               Distribution Date (the "Unpaid Class (__) Principal Shortfall").

        The "Amount Available for Class (__) Interest" for any Distribution Date
will be the lesser of (i) Available Funds in excess of the Class (__) Interest
Requirement for such Distribution Date and (ii) the "Class (__) Interest
Requirement," which is the sum of:

               (a) interest at the Class (__) Pass-Through Rate on the sum of
        (i) the outstanding Class (__) Certificate Balance immediately prior to
        such Distribution Date and (ii) to the extent legally permitted, any
        Class (__) Unpaid Interest Shortfall (defined below); plus

               (b) to the extent not previously distributed, if distribution of
        the amount of interest calculated pursuant to clause (a) above was not
        made in full on a previous Distribution Date, the difference between (i)
        the amount of interest which holders of such Class would have received
        on such Distribution Date if the Amount Available for Class (__)
        Interest in the Certificate Account had been sufficient and (ii) the
        amount of interest actually distributed to such holders on such
        Distribution Date (the "Unpaid Class (__) Interest Shortfall").

        The "Class (__) Distribution Amount" will be calculated for any
Distribution Date as the sum of (i) the Amount Available for Class (__)
Interest, (ii) the Class (__) Excess Available Amount and (iii) with respect to
any Distribution Date on or after the Class (__) Termination Date following the
Class (__) Termination Date, the sum of the amounts described in clause (c) of
the definition of "Class (__) Formula Amount" (net of principal distributed on
the Class (__) Certificates on the Class (__) Termination Date). The "Amount
Available for Class (__) Interest" for any Distribution Date will be the lesser
of (i) Available Funds in excess of the Class (__) Interest Requirement and the
Class (__) Interest Requirement for such Distribution Date and (ii) the "Class
(__) Interest Requirement," which is the sum of:

               (a) interest at the Class (__) Pass-Through Rate on the sum of
        (i) the outstanding Class (__) Certificate Balance immediately prior to
        such Distribution Date and (ii) to the extent legally permitted, any
        Unpaid Class (__) Interest Shortfall (defined below); plus

               (b) to the extent not previously distributed, if distribution of
        the amount of interest calculated pursuant to clause (a) above was not
        made in full on a previous Distribution Date, the difference between (i)
        the amount of interest which holders of such Class would have received
        on such Distribution Date if the Amount Available for Class (__)
        Interest in the Certificate Account had been sufficient and (ii) the
        amount of interest actually distributed to such holders on such
        Distribution Date (the "Unpaid Class (__) Interest Shortfall").

        Amounts distributed to holders of the Class (__) and Class (__)
Certificates on a Distribution Date will be deemed to be applied, first, to
distribution of current interest (i.e., the amount calculated pursuant to clause
(a) of the description of the Class (__) Interest Requirement or Class (__)
Interest Requirement above), second, to the distribution of any previously
unpaid interest on such Classes (i.e., the amount calculated pursuant to clause
(b) of such description), and third, to the distribution of principal, if any,
of such Classes.

        On each Distribution Date prior to the Class (__) Termination Date,
distributions of principal on the Class (__) and Class (__) Certificates will be
limited to the Class (__) Excess Available Amount, if any, which will be
distributed to the Class (__) Certificateholders until the Class (__)

                                      S-47

<PAGE>

Termination Date and thereafter will be distributed to the Class (__)
Certificateholders until the Class (__) Termination Date. (Section ____).

Subordination of the Class (__) and Class (__) Certificates

        The rights of holders of the Class (__) and Class (__) Certificates to
receive distributions with respect to the Home Equity Loans will be subordinated
to the rights of holders of the Class (__) Certificates by means of the
preferential right of holders of the Class (__) Certificates to receive the
Class (__) Interest Requirements from Available Funds prior to any distribution
being made out of funds on deposit in the Certificate Account in respect of the
Class (__) and Class (__) Certificates. This subordination is intended to
enhance the likelihood of timely receipt of the interest on Class (__)
Certificates by holders of the Class (__) Certificates on each Distribution Date
and the ultimate receipt by such holders of principal equal to the original
Class (__) Certificate Balance and to afford such Certificateholders limited
protection against losses.

        In addition, the rights of holders of the Class (__) Certificates to
receive distributions with respect to the Home Equity Loans will be further
subordinated to the rights of holders of the Class (__) Certificates by means of
the preferential right of holders of the Class (__) Certificates to receive the
Class (__) Interest Requirements from Available Funds remaining after payment of
the Class (__) Interest Requirements prior to any distribution being made out of
funds on deposit in the Certificate Account in respect of the Class (__)
Certificates. This subordination is intended to enhance the likelihood of timely
receipt of the interest on Class (__) Certificates by holders of the Class (__)
Certificates on each Distribution Date and the ultimate receipt by such holders
of principal equal to the original Class (__) Certificate Balance and to afford
such Certificateholders limited protection against losses.

        Class (__) Certificateholders, and after the Class (__) Termination
Date, Class (__) Certificateholders, will be entitled to receive on each
Distribution Date in respect of each Home Equity Loan that became a Liquidated
Home Equity Loan in such preceding calendar month the entire Trust Balance of
such Home Equity Loan, regardless of whether the Trust Percentage of the related
Net Liquidation Proceeds (i.e., the Liquidation Proceeds less expenses incurred
in connection with liquidating the related Home Equity Loan) are equal to its
Trust Balance. In the event that the aggregate amount of losses in respect of a
Liquidated Home Equity Loan exceeds the amount of Remaining Available Funds, the
Class (__) Certificateholders will absorb all such losses. The holders of the
Class (__) Certificates will bear an increasing risk of loss as the Class (__)
Certificate Balance and the Class (__) Certificate Balance are reduced. In
addition, if the aggregate of the Trust Balances were reduced to equal the sum
of the Class (__) Certificate Balance, holders of the Class (__) Certificates
would thereafter absorb the effect of all Liquidated Loan Loss Amounts on the
Home Equity Loans if Remaining Available Funds were insufficient to cover such
losses and, accordingly, could incur a loss on their investment. See "Amount of
Distributions" herein. Similarly, Holders of the Class (__) Certificates will
bear an increasing risk of loss as the Class (__) Certificate Balance is
reduced. If the aggregate Trust Balances were reduced to equal the sum of the
Class (__) and Class (__) Certificate Balances, holders of the Class (__)
Certificates would thereafter absorb the effect of all Liquidated Loan Loss
Amounts on the Home Equity Loans if Remaining Available Funds were insufficient
to cover such losses and, accordingly, could incur a loss on their investment. A
"Liquidated Loan Loss Amount" is, with respect to any Distribution Date, the
excess, if any, of (x) the sum of (A) the Trust Balance of any Home Equity Loan
that became a Liquidated Home Equity Loan during the month immediately preceding
the month of such Distribution Date and (B) accrued and unpaid interest thereon
at the rate of interest applicable to the Trust Balance of such Home Equity Loan

                                      S-48

<PAGE>

(the "Loan Rate") less the Servicing Fee Rate (the "Net Loan Rate") over (y) the
Net Liquidation Proceeds thereon.

        Holders of the Class (__) and Class (__) Certificates will not be
required to refund any amounts properly distributed to them, regardless of
whether there are sufficient funds on any subsequent Distribution Date to make a
full distribution to holders of any more senior Class of Certificates.

Reports to Certificateholders

        Concurrently with each monthly remittance to the Certificate Account,
the Master Servicer will forward to the Trustee for mailing to each
Certificateholder a statement setting forth:

               (i) the amount of such distribution to holders of the Class (__)
        Certificates allocable to principal, any Unpaid Class (__) Principal
        Shortfall included in such distribution and any remaining Unpaid Class
        (__) Principal Shortfall after giving effect to such distribution;

               (ii) the amount of such distribution to holders of the Class (__)
        Certificates allocable to interest, any Unpaid Class (__) Interest
        Shortfall included in such distribution and any remaining Unpaid Class
        (__) Interest Shortfall after giving effect to such distribution;

               (iii) the amount of any principal shortfall and any interest 
        shortfall in respect of the Class (__) Certificates for such 
        Distribution Date;

               (iv) the Class (__) Certificate Balance and the Principal Factors
        in respect of the Class (__) Certificates, each after giving effect to
        the distribution of principal on such Distribution Date;

               (v) the amount of such distribution to holders of the Class (__)
        and Class (__) Certificates allocable to principal, any Unpaid Class
        (__) Principal Shortfall and any remaining Unpaid Class (__) Principal
        Shortfall after giving effect to such distribution;

               (vi) the amount of such distribution to holders of the Class (__)
        and Class (__) Certificates allocable to interest, any Unpaid Class (__)
        Interest Shortfall or any unpaid Class (__) Interest Shortfall included
        in such distribution and any remaining Unpaid Class (__) Interest
        Shortfall or any Unpaid Class (__) Interest Shortfall after giving
        effect to such distribution;

               (vii) the amount of any principal shortfall and any interest
        shortfall in respect of each Class (__) and Class (__) Certificates for
        such Distribution Date;

               (viii) the Class (__) and Class (__) Certificate Balance and the
        Principal Factor in respect of the Class (__) and Class (__)
        Certificates, each after giving effect to the distribution of principal
        on such Distribution Date;

               (ix) the Pool Balance for the following Distribution Date and the
        number of outstanding Home Equity Loans for the following Distribution
        Date;

               (x) the number and aggregate Trust Balances of Home Equity Loans
        as to which no payment of interest or principal has been received for a
        period of at least (a) one billing cycle

                                      S-49

<PAGE>

        and (b) two or more billing cycles, respectively, as of the end of 
        the month in which the related Collection Period ends;

               (xi) any Liquidated Loan Loss Amount for such Distribution Date;

               (xii) the book value (within the meaning of 12 C.F.R. SS571.13 or
        comparable provision) of the Trust Percentage of any real estate
        acquired through foreclosure or grant of a deed in lieu of foreclosure
        and held by the Trust Fund as of the last day of the related Collection
        Period; and

               (xiii) the Class (__) Pass-Through Rate, the Class (__)
        Pass-Through Rate and the Class (__) Pass-Through Rate applicable to the
        distribution on the following Distribution Date.

        In the case of information furnished pursuant to clauses (i), (ii),
(v) and (vi) above, the amounts will be expressed as a dollar amount per
Certificate with a $1,000 denomination. (Section ___).

        The Agreement will define "Principal Factor" with respect to each Class
as the percentage, carried to seven places (rounded down), obtained by dividing
either the Class (__) Certificate Balance, Class (__) Certificate Balance or
Class (__) Certificate Balance, as of any Distribution Date (after giving effect
to all payments of principal made on such Distribution Date) by the original
Class (__) Certificate Balance, Class (__) Certificate Balance or Class (__)
Certificate Balance. (Section ____).

   
        Within 90 days after the end of each calendar year, the Master Servicer
will forward to the Trustee for mailing to each Person who at any time during
the calendar year was a Certificateholder a statement containing the information
set forth in clauses (i) and (ii) (for Class (__) Certificateholders) or (v) and
(vi) (for Class (__) and Class (__) Certificateholders) above aggregated for
such calendar year or applicable portion thereof during which such Person was a
Certificateholder. (Section ____). Unless and until Replacement Certificates are
issued as described herein, Cede will be the sole certificateholder as such term
is used in the Agreement and will not forward to Beneficial Owners the reports
referred to above. However, such reports may be made available to Beneficial
Owners upon request to their Participants. See "Registration of Certificates"
herein.
    

Collection and Other Servicing Procedures

        The Master Servicer and each Originator, in its capacity as subservicer,
will follow such collection procedures as it follows from time to time with
respect to mortgage loans held in its own portfolio which are comparable to the
Home Equity Loans. Consistent with the above, the Master Servicer and each
Originator may in its discretion (i) waive any late payment charge or any
prepayment or other fee that may be collected in the ordinary course of
servicing the Home Equity Loans and (ii) arrange with a borrower a schedule for
the payment of interest due and unpaid; provided such arrangement is consistent
with the Master Servicer's or such Originator's policies with respect to
comparable home equity loans held in its own portfolio. (Section ____).

        In any case in which a Mortgaged Property is being conveyed by the
borrower, the Master Servicer and each Originator will be obligated to exercise,
to the extent permitted under applicable law, its right to accelerate the
maturity of the related Home Equity Loan under any due-on-sale

                                      S-50

<PAGE>

clause applicable thereto. See "Certain Legal Aspects of Mortgage Loans --
Due-on-Sale Clauses" in the Prospectus. (Section ____).

Hazard Insurance

        The Agreement requires the Master Servicer to (i) cause to be maintained
for each Home Equity Loan hazard insurance with an appropriate endorsement in
favor of the Master Servicer or the related subservicer and extended coverage in
an amount equal to the lesser of (x) the maximum insurable value of the
improvements securing the related Home Equity Loan from time to time and (y) the
combined principal balance owing on such Home Equity Loan and any mortgage loan
senior to such Home Equity Loan from time to time, and (ii) maintain for any
property acquired upon foreclosure of a Home Equity Loan, or by deed in lieu of
such foreclosure, hazard insurance with an appropriate endorsement in favor of
the Master Servicer or the related Originator, in its capacity as subservicer,
and extended coverage in an amount equal to the lesser of (x) the maximum
insurable value from time to time of the improvements which are a part of such
property or (y) the combined principal balance of such Home Equity Loan and any
mortgage loan senior to such Home Equity Loan at the time of such foreclosure,
or deed in lieu of foreclosure, plus accrued interest and the good faith
estimate of the Master Servicer of related liquidation expenses to be incurred
in connection therewith. The ability of the Master Servicer to assure that
hazard insurance proceeds are appropriately applied may be dependent on its
being named as an additional insured under any 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 the Master Servicer by a borrower. As
set forth above, all amounts collected by the Master Servicer under any hazard
policy (except for amounts to be applied to the restoration or repair of the
Mortgaged Property or released to the borrower in accordance with the Master
Servicer's normal servicing procedures), to the extent they constitute Trust
Liquidation Proceeds or Trust Insurance Proceeds, will ultimately be deposited
in the Certificate Account. The Agreement will provide that the Master Servicer
may satisfy its obligation to cause hazard policies to be maintained by
maintaining a blanket policy issued by an insurer acceptable to the Rating
Agencies insuring against losses on the Home Equity Loans. If such blanket
policy contains a deductible clause, the Master Servicer will deposit in the
Certificate Account the Trust Percentage of all sums which would have been
deposited therein but for such clause. (Section ____).

        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, windstorm and hail, and riot, strike and
civil commotion, subject to the conditions and exclusions specified in each
policy. Although the policies relating to the Home Equity Loans will be
underwritten by different insurers and therefore will not contain identical
terms and conditions, the basic terms thereof dictated by applicable state laws
typically do not cover any physical damage resulting from the following: war,
revolution, governmental actions, floods or other water-related causes, earth
movement (including earthquakes, landslides and mudflows), 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. When a
Mortgaged Property is located in a federally designated flood area at the time
of origination of the related Home Equity Loan, the Agreement will require the
related Originator to cause flood insurance (to the extent available) to be
maintained for each such Home Equity Loan in an amount equal in general to the
lesser of the amount required to compensate for any loss or damage on a
replacement cost basis or the maximum insurance available under the federal
flood insurance program. (Section ____).

                                      S-51

<PAGE>

        The hazard insurance policies covering the Mortgaged Properties
typically contain a co-insurance clause which in effect requires the insured at
all times to carry insurance of a specified percentage (generally 80% to 90%) of
the full replacement value of the improvements on the property in order to
recover the full amount of any partial loss. If the insured's coverage falls
below this specified percentage, such clause generally provides that the
insurer's liability in the event of partial loss does not exceed the greater of
(i) the replacement cost of the improvements less physical depreciation or (ii)
such proportion of the loss as the amount of insurance carried bears to the
specified percentage of the full replacement cost of such improvements.

        Since residential properties have historically appreciated in value over
time, if the amount of hazard insurance maintained on the improvements securing
the Home Equity Loans were to decline as the principal balances owing thereon
decreased, hazard insurance proceeds could be insufficient to restore fully the
damaged property in the event of a partial loss.

Foreclosure Upon Home Equity Loans

        The Master Servicer, or the applicable Originator, as subservicer, will
foreclose upon or otherwise comparably convert to ownership Mortgaged Properties
securing such of the Home Equity Loans serviced by it as come into and continue
in default when, in the opinion of the Master Servicer, no satisfactory
arrangements can be made for the collection of delinquent payments. In
determining whether to foreclose upon or otherwise comparably convert the
ownership of a Mortgaged Property, the Master Servicer and each Originator shall
take into account (and shall not be required to foreclose or otherwise convert
the ownership of such Mortgaged Property in the case of) the existence of any
hazardous substances, hazardous wastes or solid wastes, as such terms are
defined in the Comprehensive Environmental Response Compensation and Liability
Act, the Resource Conservation and Recovery Act of 1976, or other federal, state
or local environmental legislation, on such Mortgaged Property. In connection
with such foreclosure or other conversion, the Master Servicer and each
Originator will follow such practices and procedures as it deems necessary or
advisable and as are in keeping with its general first or second mortgage
servicing activities; provided that neither the Master Servicer nor any
Originator will expend its own funds in connection with foreclosure or other
conversion, correction of a default on a senior deed of trust or mortgage or
restoration of any property unless it determines that such foreclosure,
correction or restoration will increase Trust Liquidation Proceeds. [Any
Mortgaged Property so acquired by the Trust Fund will be disposed of in
accordance with applicable federal income tax regulations and consistent with
the status of the Trust Fund as a REMIC. (Section ____)].

        Upon the receipt of any liquidation proceeds net of related expenses
(the "Net Liquidation Proceeds") relating to a Foreclosed Home Equity Loan, the
Trust Percentage of such Net Liquidation Proceeds (the "Trust Liquidation
Proceeds") will be deposited in the Certificate Account for distribution to
Certificateholders on the following Distribution Date. A "Foreclosed Home Equity
Loan" is any Home Equity Loan which is not a Liquidated Home Equity Loan and as
to which the related Mortgaged Property is held in the Trust Fund upon the
foreclosure or comparable conversion thereof.

Servicing and Other Compensation and Payment of Expenses

        The principal servicing compensation to be paid to the Master Servicer
in respect of its servicing activities relating to the Certificates will be
retained by it from collections of interest on the Trust Balance of each Home
Equity Loan in the Trust Fund at the time such collections are received at a
rate equal to __% per annum on such Trust Balance as of the beginning of the
related

                                      S-52

<PAGE>

Collection Period. A portion of such servicing compensation will be paid to each
of the Originators in its capacity as subservicer of the Home Equity Loans. In
addition, the Master Servicer will retain any benefit from the investment of
funds in the Certificate Account. All assumption fees, prepayment charges and
late payment charges, to the extent collected from borrowers, will be retained
by the Master Servicer. (Section ____).

        The Master Servicer will pay from its own funds certain ongoing expenses
associated with the Trust Fund and incurred by it in connection with its
responsibilities under the Agreement, including, without limitation, payment of
the fees and disbursements of the Trustee, any custodian appointed by the
Trustee, the Certificate Registrar and any payment agent. In addition, the
Master Servicer will be entitled to reimbursement for certain expenses incurred
by it in connection with Liquidated Home Equity Loans and in connection with the
restoration of Mortgaged Properties, such right of reimbursement being prior to
the rights of Certificateholders to receive any related Trust Insurance Proceeds
or Trust Liquidation Proceeds. (Section ____).

Evidence as to Compliance

        The Agreement provides for delivery on or before ________ in each year,
beginning ________, 199_, to the Trustee of an annual statement signed by an
officer of the Master Servicer to the effect that the Master Servicer has
fulfilled its material obligations under the Agreement throughout the preceding
calendar year. (Section ____).

        The Agreement provides that on or before ________ in each year,
beginning ________, 199_, a firm of independent public accountants will furnish
a statement to the Trustee to the effect that such firm has examined, for the
preceding calendar year, certain documents and records related to the servicing
of mortgage loans under agreements (including the Agreement) substantially
similar to the Agreement and such examination, which shall have been conducted
substantially in compliance with the Uniform Single Audit Program for Mortgage
Bankers, has disclosed no items of non-compliance with the provisions of the
Agreement which, in the opinion of such firm, are material, except for such
items of non-compliance as will be referred to in the report. (Section ____).

Certain Matters Regarding the Master Servicer

        The Agreement will provide that the Master Servicer may not resign from
its obligations and duties thereunder, except in connection with a permitted
transfer of servicing, unless such duties and obligations are no longer
permissible under applicable law or are in material conflict by reason of
applicable law with any other activities of a type and nature presently carried
on by it. No such resignation will become effective until the Trustee or a
successor Master Servicer shall have assumed the Master Servicer's obligations
and duties under the Agreement. (Section ____).

        The Agreement will provide that neither the Master Servicer nor any
director, officer, employee or agent of the Master Servicer will be under any
liability to the Trust Fund or the Certificateholders for any action taken or
for refraining from the taking of any action in good faith pursuant to the
Agreement, or for errors in judgment. However, neither the Master Servicer nor
any such person will be protected against any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence in the
performance of duties or by reason of reckless disregard of obligations and
duties thereunder. The Agreement will further provide that the Master Servicer
and any director, officer, employee or agent of the Master Servicer is entitled
to indemnification by the Trust Fund and will be held harmless against any loss,
liability or expense incurred in connection with any legal action relating to
the Agreement or the Certificates, other than

                                      S-53

<PAGE>

any loss, liability or expense related to any specific Home Equity Loan or Home
Equity Loans (except any such loss, liability or expense otherwise reimbursable
pursuant to the Agreement) and any loss, liability or expense incurred by reason
of willful misfeasance, bad faith or gross negligence in the performance of
duties thereunder or by reason of reckless disregard of obligations and duties
thereunder. In addition, the Agreement will provide that the Master Servicer
will be under no obligation to appear in, prosecute or defend any legal action
which is not incidental to its duties under the Agreement and which in its
opinion may involve it in any expense or liability. The Master Servicer may,
however, in its discretion, undertake any such action which it may deem
necessary or desirable with respect to the Agreement and the rights and duties
of the parties thereto and the interest of the Certificateholders thereunder. In
such event, the legal expenses and costs of such action and any liability
resulting therefrom will be expenses, costs and liabilities of the Trust Fund
and the Master Servicer will be entitled to be reimbursed therefor from amounts
otherwise distributable to holders of the residual certificates on any
subsequent Distribution Date. The Master Servicer's right to such indemnity or
reimbursement shall survive any resignation or termination of the Master
Servicer with respect to any losses, expenses, costs or liabilities arising
prior to such resignation or termination (or arising from events that occurred
prior to such resignation or termination). (Section ____).

        Any corporation into which the Master Servicer may be merged or
consolidated, or any corporation resulting from any merger, conversion or
consolidation to which the Master Servicer shall be a party, or any corporation
succeeding to the business of the Master Servicer shall be the successor of the
Master Servicer under the Agreement, without the execution or filing of any
paper or any further act on the part of any of the parties thereto, anything
herein to the contrary notwithstanding. (Section ____).

        The Master Servicer will not be obligated as part of its servicing
responsibilities to make any advances with respect to the Home Equity Loans.

Events of Default

        Events of Default under the Agreement (each, an "Event of Default") will
consist of (i) any failure by the Master Servicer to deposit in the Certificate
Account any deposit required to be made under the Agreement, which failure
continues unremedied for five business days after the giving of written notice
of such failure to the Master Servicer by the Trustee, or to the Master Servicer
or the Trustee by holders of any Class of Certificates affected thereby,
evidencing, as to such Class, Percentage Interests aggregating not less than
51%; (ii) any failure by the Master Servicer duly to observe or perform in any
material respect any other of its covenants or agreements in the Agreement which
materially affects the rights of holders of any Class of Certificates or
residual certificates and continues unremedied for 60 days after the giving of
written notice of such failure to the Master Servicer by the Trustee, or to the
Master Servicer or the Trustee by holders of any Class of Certificates affected
thereby, evidencing, as to such Class, Percentage Interests aggregating not less
than 51%; (iii) certain events of insolvency, readjustment of debt, marshalling
of assets and liabilities or similar proceedings regarding the Master Servicer
and certain actions by the Master Servicer indicating its insolvency or
inability to pay its obligations; and (iv) realized losses on the Home Equity
Loans exceeding certain levels more fully described in the Agreement. (Section
____).

Rights Upon Event of Default

        So long as an Event of Default remains unremedied, either the Trustee or
holders of any Class of Certificates affected thereby, evidencing, as to such
Class, Percentage Interests aggregating

                                      S-54

<PAGE>

not less than 51%, may terminate all of the rights and obligations of the Master
Servicer under the Agreement covering such Trust Fund and in and to the Home
Equity Loans, whereupon the Trustee will succeed to all the responsibilities,
duties and liabilities of the Master Servicer under such Agreement and will be
entitled to similar compensation arrangements. In the event that the Trustee
would be obligated to succeed the Master Servicer but is unwilling or unable so
to act, it may appoint, or petition a court of competent jurisdiction for the
appointment of, a housing and home finance institution that is then servicing a
home equity loan portfolio with all licenses and permits required by applicable
law and a net worth of at least $__________ to act as successor to the Master
Servicer under the Agreement. Pending such appointment, the Trustee is obligated
to act in such capacity unless prohibited by law. Such successor will be
entitled to receive the same compensation the Master Servicer would otherwise
have received (or such lesser compensation as the Trustee and such successor may
agree). (Sections ____ and ____).

        No holder of a Certificate has any right under the Agreement to
institute any proceeding with respect to such Agreement unless such holder
previously has given to the Trustee written notice of default and unless holders
of any Class of Certificates affected thereby, evidencing, as to such Class,
Percentage Interests aggregating not less than 51%, have made written requests
upon the Trustee to institute such proceeding in its own name as Trustee
thereunder, have offered to the Trustee reasonable indemnity and the Trustee for
60 days has neglected or refused to institute any such proceeding. (Section
_____). However, the Trustee will be 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 holders of Certificates, unless such holders have offered to the Trustee
reasonable security or indemnity against the costs, expenses and liabilities
which may be incurred therein or thereby. (Section ____).

Amendment

        The Master Servicer, the Depositor and the Trustee may from time to time
amend the Agreement with the consent of any Servicer LOC Issuer (if its rights
are materially and adversely affected) but without the consent of any holders of
the Certificates, to cure any ambiguity, to correct or supplement any provisions
therein which may be inconsistent with any other provisions therein, or to add
any other provisions with respect to matters or questions arising under the
Agreement which shall not be inconsistent with the provisions of the Agreement,
provided that such action will not, as evidenced by an opinion of counsel,
materially and adversely affect the interests of any Certificateholder or, as
evidenced by a letter from each Rating Agency, result in a downgrading of the
rating of any rated Class of Certificates. The Agreement may also be amended
from time to time by the Master Servicer, the Depositor and the Trustee, with
the consent of any Servicer LOC Issuer and the holders of any Class of
Certificates affected thereby, evidencing, as to such Class, Percentage
Interests aggregating not less than 51%, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
the Agreement or of modifying in any manner the rights of holders of the
Certificates; provided that no such amendment will (i) reduce in any manner the
amount of, or delay the timing of, collections of payments of Home Equity Loans
or distributions which are required to be made on any Certificate without the
consent of the holder of such Certificate, or (ii) reduce the aforesaid
percentage required to consent to any such amendment, without the consent of the
holders of all Certificates then outstanding. (Section ____).

                                      S-55

<PAGE>

Termination; Retirement of the Certificates

        The obligations of the Master Servicer and the Trustee pursuant to the
Agreement generally will terminate upon the last action required to be taken by
the Trustee on the final Distribution Date pursuant to the Agreement following
the earlier of (i) the repurchase by the Master Servicer, or the sale by the
Trustee, of the Trust Percentage of each Home Equity Loan, and all property
acquired in respect of the Trust Percentage of any Home Equity Loan, remaining
in the Trust Fund and (ii) the final payment or other liquidation of the Trust
Balance of the last Home Equity Loan subject thereto or the disposition of all
property acquired upon foreclosure of any such Home Equity Loan. In no event,
however, will the Trust Fund created by the Agreement continue in perpetuity.
Written notice of termination of the Agreement will be given to each
Certificateholder, and the final distribution will be made only upon surrender
and cancellation of the Certificates at an office or agency appointed by the
Trustee which will be specified in the notice of termination. (Section ____).
Notwithstanding the foregoing, the Trustee will sell the assets remaining in the
Trust Fund on the ______________ Distribution Date and the Trust Fund will
terminate.

        On any Distribution Date upon which the Pool Balance immediately prior
to such Distribution Date is 10% or less of the Cut-Off Date Pool Balance, the
Master Servicer will have the option to purchase from the Trust Fund all
remaining Home Equity Loans held by the Trust Fund at a price equal to the
greatest of (x) the sum of (A) the aggregate of the Trust Balances of the Home
Equity Loans as of the first day of the Collection Period immediately preceding
such final Distribution Date, and (B) one month's interest at the applicable Net
Loan Rate on the Trust Balance of each Home Equity Loan (including any
Foreclosed Home Equity Loans); (y) the aggregate fair market value (as
determined by the Master Servicer) of all the assets of the Trust Fund and (z)
the sum of (i) the Class (__) Certificate Balance together with any related
Unpaid Class (__) Interest Shortfall and interest accrued thereon during the
related Accrual Period at the Class (__) Pass-Through Rate, (ii) the Class (__)
Certificate Balance together with any Unpaid Class (__) Interest Shortfall and
interest accrued thereon at the Class (__) Pass-Through Rate and (iii) the Class
(__) Certificate Balance together with any Unpaid Class (__) Interest Shortfall
and interest accrued thereon at the Class (__) Pass-Through Rate. Such purchase
price (not to exceed the sum of the Class (__), Class (__) and Class (__)
Certificate Balances together with interest thereon at the applicable
Pass-Through Rates), will be distributed to the Certificateholders, thereby
effecting early retirement of the Certificates (Section ____).

        [The termination of the Trust Fund will be effected in a manner
consistent with applicable federal income tax regulations and its status as a
REMIC. (Section ____)].

The Trustee

        The Trustee, __________________, a _________________, may have normal
banking relationships with the Depositor, the Master Servicer, the Originators
and their affiliates.

        The Trustee may resign at any time, in which event the Master Servicer
will be obligated to appoint a successor Trustee. The Master Servicer may also
remove the Trustee if the Trustee ceases to be eligible to continue as such
under the Agreement or if the Trustee becomes legally unable to act or
insolvent. Upon such removal, the Master Servicer 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. (Section ____).

                                      S-56

<PAGE>

        The Master Servicer is obligated to pay to the Trustee reasonable
compensation for its services and to reimburse the Trustee for all reasonable
expenses, disbursements and advances. In addition, the Master Servicer is
obligated to indemnify the Trustee from, and to hold it harmless against, all
losses, liabilities, damages, claims and expenses arising in connection with its
performance of the Agreement other than those resulting from the Trustee's
negligence or bad faith. (Section ____).

Registration of Certificates

        Beneficial Owners may hold their Offered Certificates through DTC (in
the United States) or Cedel or Euroclear (in Europe) if they are participants of
such systems, or indirectly through organizations which are participants in such
systems.

   
        The Offered Certificates will initially be registered in the name of
Cede & Co., the nominee of DTC ("Cede"). Cedel and Euroclear will hold omnibus
positions on behalf of their participants through customers' securities accounts
in Cedel's and Euroclear's names on the books of their respective depositaries
which in turn will hold such positions in customers' securities accounts in the
depositaries' names on the books of DTC. Citibank, N.A. will act as depositary
for Cedel and Morgan Guaranty Trust Company of New York will act as depositary
for Euroclear (in such capacities, individually the "Depositary" and
collectively the "Depositaries").
    

        Transfers between Participants (as hereinafter defined) will occur in
accordance with DTC rules. Transfers between Cedel Participants and Euroclear
Participants will occur in accordance with their respective rules and operating
procedures.

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

        Because of time-zone differences, credits of securities received in
Cedel or Euroclear as a result of a transaction with a Participant will be made
during subsequent securities settlement processing and dated the business day
following the DTC settlement date. Such credits or any transactions in such
securities settled during such processing will be reported to the relevant
Euroclear or Cedel Participants on such business day. Cash received in Cedel or
Euroclear as a result of sales of securities by or through a Cedel Participant
or Euroclear Participant to a Participant will be received with value on the DTC
settlement date but will be available in the relevant Cedel or Euroclear cash
account only as of the business day following settlement in DTC. For information
with respect to tax documentation procedures relating to the Offered
Certificates, see "Global Clearance, Settlement and Tax Documentation
Procedures" in Annex I hereto.

        Beneficial Owners who are not Participants but desire to purchase, sell
or otherwise transfer ownership of Certificates may do so only through
Participants or indirect participants (unless and until

                                      S-57

<PAGE>

Definitive Certificates, as defined below, are issued). In addition, Beneficial
Owners will receive all distributions of principal of, and interest on, Offered
Certificates from the Trustee through DTC and Participants. Beneficial Owners
will not receive or be entitled to receive certificates representing their
respective interests in the Offered Certificates, except under the limited
circumstances described below.

        Unless and until Definitive Certificates are issued, it is anticipated
that the only "Certificateholder" of the Offered Certificates will be Cede.
Beneficial Owners therefore will not be Certificateholders as that term is used
in the Agreement and will only be permitted to exercise the rights of
Certificateholders indirectly through Participants and DTC.

        While the Offered Certificates are outstanding (except under the
circumstances described below), under the rules, regulations and procedures
creating and affecting DTC and its operations (the "Rules"), DTC is required to
make book-entry transfers among Participants on whose behalf it acts with
respect to the Offered Certificates and is required to receive and transmit
distributions of principal of, and interest on, the Offered Certificates.
Participants and indirect participants with whom Beneficial Owners have accounts
with respect to Offered Certificates are similarly required to make book-entry
transfers and receive and transmit such distributions on behalf of their
respective 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 interests.

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

        DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York Uniform Commercial Code, and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
1934 Act. DTC accepts securities for deposit from its participating
organizations ("Participants") and facilitates the clearance and settlement of
securities transactions between Participants in such securities through
electronic book-entry changes in accounts of Participants, thereby eliminating
the need for physical movement of certificates. Participants include securities
brokers and dealers (including the Underwriter(s)), banks and trust companies
and clearing corporations and may include certain other organizations. Indirect
access to the DTC system is also available to others such as banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a Participant, either directly or indirectly ("indirect
participants").

        Cedel is incorporated under the laws of Luxembourg as a professional
depository. Cedel holds securities for its participating organizations ("Cedel
Participants") and facilitates the clearance and settlement of securities
transactions between Cedel Participants through electronic book-entry changes in
accounts of Cedel Participants, thereby eliminating the need for physical
movement of certificates. Transactions may be settled in Cedel in any of 28
currencies, including United States dollars. Cedel provides to its Cedel
Participants, among other things, services for safekeeping,

                                      S-58

<PAGE>

administration, clearance and settlement of internationally traded securities
and securities lending and borrowing. Cedel interfaces with domestic markets in
several countries. As a professional depository, Cedel is subject to regulation
by the Luxembourg Monetary Institute. Cedel Participants are recognized
financial institutions around the world, including underwriters (and the
Underwriter(s)), securities brokers and dealers, banks, trust companies,
clearing corporations and certain other organizations. Indirect access to Cedel
is also available to others, such as banks, brokers, dealers and trust companies
that clear through or maintain a custodial relationship with a Cedel
Participant, either directly or indirectly.

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

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

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

   
        Distributions with respect to Offered Certificates held through Cedel or
Euroclear will be credited to the cash accounts of Cedel Participants or
Euroclear Participants in accordance with the relevant system's rules and
procedures, to the extent received by its Depositary. Such distributions will be
subject to tax reporting in accordance with relevant United States tax laws and
regulations. See "Federal Income Tax Consequences" herein and in the Prospectus.
Cedel or the Euroclear Operator, as the case may be, will take any other action
permitted to be taken by a Certificateholder under the Agreement on behalf of a
Cedel Participant or Euroclear Participant only
    

                                      S-59

<PAGE>

in accordance with its relevant rules and procedures and subject to its
Depositary's ability to effect such actions on its behalf through DTC.

        Offered Certificates will be issued in registered, certificated form to
Beneficial Owners, or their nominees, rather than to DTC (such Offered
Certificates being referred to herein as "Definitive Certificates"), only if (i)
DTC or the Master Servicer advises the Trustee in writing that DTC is no longer
willing or able to discharge properly its responsibilities as nominee and
depository with respect to the Offered Certificates and the Master Servicer is
unable to locate a qualified successor, (ii) the Master Servicer, at its sole
option, elects to terminate the book-entry system through DTC or (iii) after the
occurrence of an Event of Default, DTC, at the direction of Participants acting
on behalf of Beneficial Owners having a majority in Percentage Interests of the
Offered Certificates, advises the Trustee in writing that the continuation of a
book-entry system through DTC (or a successor thereto) to the exclusion of any
physical certificates being issued to Beneficial Owners is no longer in the best
interests of Beneficial Owners. Upon issuance of Definitive Certificates to
Beneficial Owners, such Offered Certificates will be transferable directly (and
not exclusively on a book-entry basis) and registered holders will deal directly
with the Trustee with respect to transfers, notices and distributions.

        DTC has advised the Master Servicer and the Trustee that, unless and
until Definitive Certificates are issued, DTC will take any action permitted to
be taken by a Certificateholder under the Agreement only at the direction of one
or more Participants to whose DTC accounts the Certificates are credited. DTC
has advised the Master Servicer that DTC will take such action with respect to
any Percentage Interests of the Offered Certificates only at the direction of
and on behalf of such Participants with respect to such Percentage Interests of
the Offered Certificates. DTC may take actions, at the direction of the related
Participants, with respect to some Offered Certificates which conflict with
actions taken with respect to other Offered Certificates.

        Because DTC can only act on behalf of Participants, who in turn act on
behalf of indirect participants and certain banks, the ability of Beneficial
Owners to pledge such Offered Certificates to persons or entities that do not
participate in the DTC system, or otherwise take actions in respect of such
Offered Certificates, may be limited due to the lack of a definitive certificate
for such Offered Certificates.

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

                         FEDERAL INCOME TAX CONSEQUENCES

        An election will [not] be made to treat the assets of the Trust Fund as
a REMIC for federal income tax purposes. The Class (__) Certificates, the Class
(__) Certificates and the Class (__) Certificates will be regular interests in
the Trust Fund and the Class (__) Certificates will be residual interests in the
Trust Fund.

        The Class (__), Class (__) and Class (__) Certificates may [will not] be
treated as having been issued with original issue discount. The prepayment
assumption that will be used for purposes of computing original issue discount,
if any, for federal income tax purposes is a CPR of ____%. No representation is
made that the Mortgage Loans will, in fact, prepay at this or any other rate.


                                      S-60

<PAGE>

            See "Federal Income Tax Consequences" in the Prospectus.

                              ERISA CONSIDERATIONS

        The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), imposes certain restrictions on employee benefit plans that are
subject to ERISA ("Plans") and on persons who are fiduciaries with respect to
such Plans. See "ERISA Considerations" in the Prospectus.

Class (__) Certificates

        The U.S. Department of Labor has granted to the underwriter(s) (the
"Underwriter(s)") an administrative exemption (Prohibited Transaction Exemption
90-29, Exemption Application ____________________) (the "Exemption") from
certain of the prohibited transaction rules of ERISA with respect to the initial
purchase, the holding and the subsequent resale by Plans of certificates
representing interests in asset-backed pass-through trusts that consist of
certain receivables, loans and other obligations that meet the conditions and
requirements of the Exemption. The receivables covered by the Exemption apply to
mortgage loans such as the Trust Balances in the Trust Fund. The Exemption will
apply to the acquisition, holding and resale of the Class (__) Certificates by a
Plan, provided that certain conditions (certain of which are described below)
are met.

        Among the conditions which must be satisfied for the Exemption to apply
to the Class (__) Certificates are the following:

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

               (2) The rights and interests evidenced by the Class (__)
        Certificates acquired by the Plan are not subordinate to the rights and
        interests evidenced by other certificates of the Trust Fund;

               (3) The Class (__) Certificates acquired by the Plan have
        received a rating at the time of such acquisition that is in one of the
        three highest generic rating categories from either Standard & Poor's,
        Moody's, Duff & Phelps Inc. or Fitch;

               (4) The Trustee is not an affiliate of any member of the
        Restricted Group (as defined below);

               (5) The sum of all payments made to the Underwriter(s) in
        connection with the distribution of the Class (__) Certificates
        represents not more than reasonable compensation for underwriting the
        Class (__) Certificates. The sum of all payments made to and retained by
        the Company pursuant to the sale of the Class (__) Certificates to the
        Trust Fund represents not more than the fair market value of such
        Mortgage Loans. The sum of all payments made to and retained by the
        Master Servicer represents not more than reasonable compensation for the
        Master Servicer's services under the Agreement and reimbursement of the
        Master Servicer's reasonable expenses in connection therewith; and

               (6) The Plan investing in the Class (__) 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,
        as amended (the "Securities Act of 1933").

                                      S-61

<PAGE>


        Moreover, the Exemption would provide relief from certain
self-dealing/conflict of interest prohibited transactions only if, among other
requirements, (i) in the case of the acquisition of Class (__) Certificates in
connection with the initial issuance, at least fifty (50) percent of the Class
(__) Certificates are acquired by persons independent of the Restricted Group
(as defined below), (ii) the Plan's investment in Class (__) Certificates does
not exceed twenty-five (25) percent of all of the Class (__) Certificates
outstanding at the time of the acquisition and (iii) immediately after the
acquisition, no more than twenty-five (25) percent of the assets of the Plan 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 Underwriter(s), the Trustee, the
Master Servicer, any obligor with respect to Home Equity Loans included in the
Trust Fund constituting more than five percent of the aggregate unamortized
principal balance of the assets in the Trust Fund, or any affiliate of such
parties (the "Restricted Group").

        The Depositor believes that the Exemption will apply to the acquisition
and holding by Plans of the Class (__) Certificates sold by the Underwriter(s)
and that all conditions of the Exemption other than those within the control of
the investors have been met. In addition, as of the date hereof, no obligor with
respect to Home Equity Loans included in the Trust Fund constitutes more than
five percent of the aggregate unamortized Trust Balances.

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

        Any Plan fiduciary who proposes to cause a Plan to purchase Class (__)
Certificates should consult with its own counsel with respect to the potential
consequences under ERISA and the Code, of the Plan's acquisition and ownership
of Class (__) Certificates. Assets of a Plan or individual retirement account
should not be invested in the Class (__) Certificates unless it is clear that
the assets of the Trust Fund will not be plan assets or unless it is clear that
the Exemption or a prohibited transaction class exemption will apply and exempt
all potential prohibited transactions.

The Class (__) and Class (__) Certificates

        Because the Class (__) and Class (__) Certificates are subordinate
interest, the Exemption is not available. Accordingly, the Class (__) and Class
(__) Certificates are not eligible for purchase by Plans and no beneficial
interests therein may be sold or otherwise transferred to a Plan.

        The Agreement and each Class (__) and Class (__) Certificate will
provide that in accepting and holding such Certificate, the Beneficial Owner of
such Class (__) or Class (__) Certificate will be deemed to have represented and
warranted that it is not (i) an employee benefit plan (as defined in Section
3(3) of ERISA) that is subject to the provision of Title 1 of ERISA, (ii) a plan
described in Section 4975(e)(1) of the Code or (iii) any entity whose underlying
assets include plan assets by reason of a plan's investment in the entity.

                                 USE OF PROCEEDS

        Substantially all of the net proceeds to be received from the sale of
the Offered Certificates will be applied by the Depositor to the purchase price
of the Trust Balances and expenses connected with pooling the Trust Balances and
issuing the Certificates.

                                      S-62

<PAGE>

                                  UNDERWRITING

   
        The underwriter(s) named in the Underwriting Agreement referred to below
(the "Underwriter(s)") has agreed, on the terms and conditions of the
Underwriting Agreement and a Terms Agreement (together, the "Underwriting
Agreement") relating to the Offered Certificates, to purchase the entire
principal amount of the Offered Certificates.
    

        In the Underwriting Agreement, the Underwriter(s) has agreed, subject to
the terms and conditions set forth therein, to purchase all the Offered
Certificates offered hereby if any Offered Certificates are purchased.

        The distribution of the Offered Certificates by the Underwriter(s) may
be effected from time to time in one or more negotiated transactions, or
otherwise, at varying prices to be determined, in each case, at the time of
sale. The Underwriter(s) may effect such transactions by selling the Offered
Certificates to or through dealers, and such dealers may receive compensation in
the form of underwriting discounts, concessions or commissions from the
Underwriter(s). In connection with the sale of the Offered Certificates, the
Underwriter(s) may be deemed to have received compensation from the Depositor in
the form of underwriting compensation. The Underwriter(s) and any dealers that
participate with the Underwriter(s) in the distribution of the Offered
Certificates may be deemed to be underwriters and any commissions received by
them and any profit on the resale of the Offered Certificates positioned by them
may be deemed to be underwriting discounts and commissions under the Securities
Act of 1933.

        The Underwriting Agreement provides that the Depositor will indemnify
the Underwriter(s) against certain liabilities, including liabilities under the
Securities Act of 1933, or contribute to payments the Underwriter(s) may be
required to make in respect thereof.

        All of the Trust Balances (not originated by the Depositor) evidenced by
the Certificates will have been acquired by the Depositor in certain privately
negotiated transactions with the Depositor.

        The Underwriter(s) has represented and agreed that (i) it has not
offered or sold and, prior to the expiration of the period of six months from
the Closing Date, will not offer or sell any Offered Certificates to persons in
the United Kingdom, except to persons whose ordinary activities involve them in
acquiring, holding, managing or disposing of investments (as principal or agent)
for the purposes of their businesses or otherwise in circumstances which have
not resulted and will not result in an offer to the public in the United Kingdom
within the meaning of the Public Offers of Securities Regulation 1995; (ii) it
has complied and will comply with all applicable provisions of the Financial
Services Act 1986 with respect to anything done by it in relation to the Offered
Certificates in, from or otherwise involving the United Kingdom; and (iii) it
has only issued or passed on and will only issue or pass on in the United
Kingdom any document received by it in connection with the issue of the Offered
Certificates to a person who is of a kind described in Article 11(3) of the
Financial Services Act 1986 (Investment Advertisements) (Exemptions) Order 1995,
or is a person to whom such document may otherwise lawfully be issued or passed
on.

                                  LEGAL MATTERS

        Certain legal matters will be passed upon for the Company and the
Underwriter(s) by _________________. The material federal income tax
consequences of the Certificates and certain other legal matters will be passed
upon for the Depositor by Dechert Price & Rhoads, New York, New York.


                                      S-63

<PAGE>

                               CERTIFICATE RATINGS

        It is a condition to the issuance of the Certificates that the Class
(__) Certificates be rated (not lower than ) "___" by _______, that the Class
(__) Certificates be rated (not lower than ) "___" by _______, and that the
Class (__) Certificates be rated (not lower than ) "___" by _______. A rating is
not a recommendation to purchase, hold or sell the Certificates, inasmuch as
such rating does not comment as to the market price or suitability for a
particular investor. There is no assurance that a rating will remain for any
given period of time or that such rating will not be lowered or withdrawn by any
of the Rating Agencies if in its judgment circumstances so warrant.

        There can be no assurance as to whether any rating agency other than the
Rating Agencies will rate the Class (__), Class (__) or Class (__) Certificates
or, if one does, what rating would be assigned by any such other rating agency.


                                      S-64

<PAGE>



                            INDEX OF PRINCIPAL TERMS

Definition

   
Accrual Period ...............................................................5
Additional Balances...........................................................3
Advance......................................................................24
Agreement..................................................................1, 3
Amount Available for Class (__) Interest.....................................47
Amount Available for Class (__) Principal....................................46
Available Funds...........................................................5, 45
Available Servicer LOC Amount................................................42
Beneficial Owners............................................................15
Business day.................................................................44
CAP..........................................................................23
Cede.........................................................................57
Cedel........................................................................14
Cedel Participants...........................................................58
Certificate Account..........................................................41
Certificate Principal Balance.................................................2
Certificateholder............................................................58
Certificateholders............................................................2
Certificates   ...............................................................1
Class (__) Certificate Balance................................................6
Class (__) Certificates.......................................................1
Class (__) Distribution Amount...............................................44
Class (__) Excess Available Amount........................................8, 46
Class (__) Formula Amount....................................................45
Class (__) Interest Requirement..............................................47
Class (__) Pass-Through Rate..............................................6, 43
Class (__) Principal..........................................................8
Class (__) Termination Date...................................................8
Code.........................................................................15
Collection Period.............................................................4
Combined Loan-to-Value Ratio.................................................30
Cooperative..................................................................59
CPR..........................................................................35
Credit Limit.............................................................12, 23
Cut-Off Date..................................................................3
Cut-Off Date Pool Balance....................................................13
Cut-Off Date Trust Balance....................................................3
Cycle Date....................................................................4
Defective Home Equity Loan....................................................7
Definitive Certificates......................................................60
Depositaries.................................................................57
Depositary...................................................................57
Depositor.....................................................................3
Determination Date...........................................................43
    

                                      S-65

<PAGE>

Distribution Date..........................................................2, 5
DTC..........................................................................14
Eligible Substitute Home Equity Loan.........................................39
ERISA....................................................................14, 61
Euroclear....................................................................14
Euroclear Operator...........................................................59
Euroclear Participants.......................................................59
Event of Default.............................................................54
Exemption................................................................14, 61
Fitch........................................................................11
Foreclosed Home Equity Loan..................................................52
Home Equity Loan Collections.................................................41
Home Equity Loan Payment Record..............................................41
Home Equity Loans......................................................1, 3, 23
Included States...............................................................4
Included States Portfolio....................................................26
Indirect participants........................................................58
LIBOR........................................................................44
LIBOR Determination Date.....................................................44
Liquidated Loan Loss Amount..................................................48
Liquidation Proceeds.........................................................13
Loan agreement ..........................................................25, 29
Loan Balance..................................................................4
Loan Rate................................................................12, 49
Margin.......................................................................25
Master Servicer...............................................................1
Moody's......................................................................11
Mortgage Files...............................................................38
Mortgaged Properties..........................................................1
Net Liquidation Proceeds.....................................................52
Net Loan Rate................................................................49
Offered Certificates.......................................................1, 3
Originators...................................................................4
Overdue Trust Percentage......................................................4
Participants.................................................................58
Percentage Interest...........................................................5
Plan.........................................................................14
Plans........................................................................61
Pool..........................................................................1
Pool Balance.................................................................13
Principal Factor.............................................................50
Purchase Price ..............................................................38
Rating Agencies..............................................................11
Record Date...................................................................5
Reference Banks..............................................................44
Reference Rate ..............................................................12
Regular interests.............................................................2
Remaining Available Funds....................................................21
REMIC.....................................................................2, 15
Reserve Interest Rate........................................................44
Residual interests............................................................2
Restricted Group.............................................................62
Rules........................................................................58

                                      S-66

<PAGE>

Sample Pool..................................................................16
Sample Pool Balance..........................................................29
Sample Pool Home Equity Loans................................................29
Securities Act of 1933.......................................................61
Servicer Letter of Credit....................................................11
Servicer LOC Issuer..........................................................42
Servicing Fee  ...............................................................5
Servicing Fee Rate...........................................................11
SMMEA........................................................................14
Standard & Poor's............................................................11
Subordinate Certificates......................................................3
Substitution Adjustment Amount...............................................39
Telerate Page 3750...........................................................44
Terms and Conditions.........................................................59
Three-Month LIBOR............................................................12
Total U.S. Real Estate Portfolio.............................................26
Trust Balance.................................................................3
Trust Fund....................................................................1
Trust Insurance Proceeds......................................................3
Trust Interest ..............................................................45
Trust Liquidation Proceeds...................................................52
Trust Percentage..............................................................4
Trust Principal Payments......................................................3
U.S. Servicing Portfolio.....................................................26
Underwriter(s) ..............................................................63
Underwriting Agreement.......................................................63
Unpaid Class (__) Interest Shortfall.........................................45
Unpaid Class (__) Principal Shortfall....................................45, 47



                                      S-67

<PAGE>


                      [THIS PAGE INTENTIONALLY LEFT BLANK]



                                      S-68

<PAGE>

                                                                        ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

        Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations and prior home equity loan asset backed
certificate issues.

        Secondary cross-market trading between Cedel or Euroclear and DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis through the respective Depositaries of Cedel and Euroclear (in such
capacity) and as DTC Participants.

        Non-U.S. holders (as described below) of Global Securities will be
subject to U.S. withholding taxes unless such holders meet certain requirements
and deliver appropriate U.S. tax documents to the securities clearing
organizations or their participants.

Initial Settlement

        All Global Securities will be held in book-entry form by DTC in the name
of Cede & Co. as nominee of DTC. Investors' interests in the Global Securities
will be represented through financial institutions acting on their behalf as
direct and indirect Participants in DTC. As a result, Cedel and Euroclear will
hold positions on behalf of their participants through their respective
Depositaries, which in turn will hold such positions in accounts as DTC
Participants.

        Investors electing to hold their Global Securities through DTC will
follow the settlement practices applicable to prior home equity loan asset
backed certificates issues. Investor securities custody accounts will be
credited with their holdings against payment in same-day funds on the settlement
date.

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


                                       A-1

<PAGE>

Secondary Market Trading

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

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

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

        Trading between DTC seller and Cedel or Euroclear purchaser. When Global
Securities are to be transferred from the account of a DTC Participant to the
account of a Cedel Participant or a Euroclear A-1 Participant, the purchaser
will send instructions to Cedel or Euroclear through a Cedel Participant or
Euroclear Participant at least one business day prior to settlement. Cedel or
Euroclear will instruct the respective Depositary, as the case may be, to
receive the Global Securities against payment. Payment will include interest
accrued on the Global Securities from and including the last coupon payment date
to and excluding the settlement date, on the basis of (i) the actual number of
days in such accrual period and a year assumed to consist of 360 days. For
transactions settling on the 31st of the month, payment will include interest
accrued to and excluding the first day of the following month. Payment will then
be made by the respective Depositary of the DTC Participant's account against
delivery of the Global Securities. After settlement has been completed, the
Global Securities will be credited to the respective clearing system and by the
clearing system, in accordance with its usual procedures, to the Cedel
Participant's or Euroclear Participant's account. The securities credit will
appear the next day (European time) and the cash debt will be back-valued to,
and the interest on the Global Securities will accrue from, the value date
(which would be the preceding day when settlement occurred in New York). If
settlement is not completed on the intended value date (i.e., the trade fails),
the Cedel or Euroclear cash debt will be valued instead as of the actual
settlement date.

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

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


                                       A-2

<PAGE>

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

        Trading between Cedel or Euroclear seller and DTC purchaser. Due to time
zone differences in their favor, Cedel Participants and Euroclear Participants
may employ their customary procedures for transactions in which Global
Securities are to be transferred by the respective clearing system, through the
respective Depositary, to a DTC Participant. The seller will send instructions
to Cedel or Euroclear through a Cedel Participant or Euroclear Participant at
least one business day prior to settlement. In these cases, Cedel or Euroclear
will instruct the respective Depositary, as appropriate, to deliver the Global
Securities to the DTC Participant's account against payment. Payment will
include interest accrued on the Global Securities from and including the last
coupon payment to and excluding the settlement date on the basis of (i) the
actual number of days in such accrual period and a year assumed to consist of
360 days. For transactions settling on the 31st of the month, payment will
include interest accrued to and excluding the first day of the following month.
The payment will then be reflected in the account of the Cedel Participant or
Euroclear Participant the following day, and receipt of the cash proceeds in the
Cedel Participant's or Euroclear Participant's account would be back-valued to
the value date (which would be the preceding day, when settlement occurred in
New York). Should the Cedel Participant or Euroclear Participant have a line of
credit with its respective clearing system and elect to be in debt in
anticipation of receipt of the sale proceeds in its account, the back-valuation
will extinguish any overdraft incurred over that one-day period. If settlement
is not completed on the intended value date (i.e., the trade fails), receipt of
the cash proceeds in the Cedel Participant's or Euroclear Participant's account
would instead be valued as of the actual settlement date.

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

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

        A beneficial owner of Global Securities holding securities through Cedel
or Euroclear (or through DTC if the holder has an address outside the U.S.) will
be subject to the 30% U.S. withholding tax that generally applies to payments of
interest (including original issue discount) on registered debt issued by U.S.
Persons, unless (i) each clearing system, bank or other financial

                                       A-3

<PAGE>

institution that holds customers' securities in the ordinary course of its trade
or business in the chain of intermediaries between such beneficial owner and the
U.S. entity required to withhold tax complies with applicable certification
requirements and (ii) such beneficial owner takes one of the following steps to
obtain an exemption or reduced tax rate:

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

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

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

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

               U.S. Federal Income Tax Reporting Procedure. The Beneficial
        Owners of a Global Security or, in the case of a Form 1001 or a Form
        4224 filer, his agent, files by submitting the appropriate form to the
        person through whom it holds (the clearing agency, in the case of
        persons holding directly on the books of the clearing agency). Form W-8
        and Form 1001 are effective for three calendar years and Form 4224 is
        effective for one calendar year.

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


                                       A-4

<PAGE>

                      [THIS PAGE INTENTIONALLY LEFT BLANK]


                                       A-5


<PAGE>

PROSPECTUS

                            Asset Backed Certificates

                               Asset Backed Notes
                              (Issuable in Series)

                       Beneficial Mortgage Services, Inc.
                                    Depositor
                           ---------------------------

   
        The Asset Backed Certificates (the "Certificates") and Asset Backed
Notes (the "Notes" and, together with the Certificates, the "Securities")
offered hereby and by Supplements to this Prospectus (the "Offered Securities")
will be offered from time to time in one or more series. Each series of
Certificates will represent in the aggregate the entire beneficial ownership
interest in a trust fund (with respect to any series, the "Trust Fund")
consisting of one or more segregated pools (each, a "Pool") of various types of
single family and/or multifamily mortgage loans (or certain balances thereof)
(collectively, the "Mortgage Loans"), unsecured home improvement installment
sales contracts and installment loans ("Unsecured Home Improvement Loans"),
mortgage participations ("Mortgage Participations"), mortgage pass-through
certificates or mortgage-backed securities evidencing interests therein or
secured thereby (the "MBS"), manufactured housing installment sale contracts or
installment loan agreements ("Contracts"), certain direct obligations of the
United States, agencies thereof or agencies created thereby (the "Government
Securities"), or a combination of Mortgage Loans, Unsecured Home Improvement
Loans, Mortgage Participations, MBS, Contracts and/or Government Securities
(with respect to any series, collectively, "Assets"). The Mortgage Loans,
Mortgage Participations and MBS are collectively referred to herein as the
"Mortgage Assets." If a series of Securities includes Notes, such Notes will be
issued and secured pursuant to an indenture and will represent indebtedness of
the Trust Fund. If so specified in the related Prospectus Supplement, the Trust
Fund for a series of Securities may include letters of credit, insurance
policies, guarantees, reserve funds or other types of credit support, or any
combination thereof (with respect to any series, collectively, "Credit
Support"), and currency or interest rate exchange agreements and other financial
assets, or any combination thereof (with respect to any series, collectively,
"Cash Flow Agreements"). See "Description of the Trust Funds," "Description of
the Securities" and "Description of Credit Support." All defined terms used
herein are indexed in the Index of Principal Terms commencing on page __.
                                                (cover continued on next page)
                                      -------------------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
     PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR THE RELATED
            PROSPECTUS SUPPLEMENT. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.
                               -------------------
     Prior to issuance there will have been no market for the Securities of
any series and there can be no assurance that a secondary market for any Offered
Securities will develop or that, if it does develop, it will continue. This
Prospectus may not be used to consummate sales of the Offered Securities of any
series unless accompanied by the Prospectus Supplement for such series.
    

        Offers of the Offered Securities may be made through one or more
different methods, including offerings through underwriters, as more fully
described under "Plan of Distribution" herein and in the related Prospectus
Supplement.
                               -------------------

   
                  The date of this Prospectus is April __, 1997
    


<PAGE>

(cover continued from previous page)

        Each series of Securities will consist of one or more classes of
Securities that may (i) provide for the accrual of interest thereon based on
fixed, variable or adjustable rates; (ii) be senior or subordinate to one or
more other classes of Securities in respect of certain distributions on the
Securities; (iii) be entitled to principal distributions, with
disproportionately low, nominal or no interest distributions; (iv) be entitled
to interest distributions, with disproportionately low, nominal or no principal
distributions; (v) provide for distributions of accrued interest thereon
commencing only following the occurrence of certain events, such as the
retirement of one or more other classes of Securities of such series; (vi)
provide for distributions of principal as described in the related Prospectus
Supplement; and/or (vii) provide for distributions based on a combination of two
or more components thereof with one or more of the characteristics described in
this paragraph, to the extent of available funds, in each case as described in
the related Prospectus Supplement. Any such classes may include classes of
Offered Securities. See "Description of the Securities."

        Principal and interest with respect to Securities will be distributable
monthly, quarterly, semi-annually or at such other intervals and on the dates
specified in the related Prospectus Supplement. Distributions on the Securities
of any series will be made only from the assets of the related Trust Fund.

        The Securities of each series will not represent an obligation of or
interest in the Depositor, any Master Servicer, any Sub-Servicer or any of their
respective affiliates, except to the limited extent described herein and in the
related Prospectus Supplement. Neither the Securities nor any assets in the
related Trust Fund will be guaranteed or insured by any governmental agency or
instrumentality or by any other person, unless otherwise provided in the related
Prospectus Supplement. The assets in each Trust Fund will be held in trust for
the benefit of the holders of the related series of Certificates pursuant to a
Pooling and Servicing Agreement or a Trust Agreement, as more fully described
herein.

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

        If so provided in the related Prospectus Supplement, one or more
elections may be made to treat the related Trust Fund or a designated portion
thereof as a "real estate mortgage investment conduit" for federal income tax
purposes. See also "Federal Income Tax Consequences" herein.

   
                               -------------------
        Prospective investors should review the information appearing under the
caption "Risk Factors" herein and such information as may be set forth under the
caption "Risk Factors" in the related Prospectus Supplement before purchasing
any Offered Security.
    

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

                              PROSPECTUS SUPPLEMENT

   
        As more particularly described herein, the Prospectus Supplement
relating to the Offered Securities of each series will, among other things, set
forth with respect to such Securities, as appropriate: (i) a description of the
class or classes of Securities, the payment provisions with respect to each such
class and the pass-through Rate or interest rate or method of determining the
pass-through rate or interest rate with respect to each such class; (ii) the
aggregate principal amount and distribution dates relating to such series and,
if applicable, the initial and final scheduled distribution dates for each
class; (iii) information as to the assets comprising the Trust Fund, including
the general characteristics of the assets included therein, including the Assets
and any Credit Support and Cash Flow Agreements (with respect to the Securities
of any series, the "Trust Assets"); (iv) the circumstances, if any, under which
the Trust Fund may be subject to early
    

                                        2

<PAGE>

termination; (v) additional information with respect to the method of
distribution of such Certificates; (vi) whether one or more REMIC elections will
be made and designation of the regular interests and residual interests; (vii)
the aggregate original percentage ownership interest in the Trust Fund to be
evidenced by each class of Securities; (viii) information as to any Master
Servicer, any Sub-Servicer and the Trustee, as applicable; (ix) 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 (x)
whether such Securities will be initially issued in definitive or book-entry
form.

                              AVAILABLE INFORMATION

        The Depositor has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement (of which this Prospectus forms a part)
under the Securities Act of 1933, as amended, with respect to the Offered
Securities. This Prospectus and the Prospectus Supplement relating to each
series of Securities contain summaries of the material terms of the documents
referred to herein and therein, but do not contain all of the information set
forth in the Registration Statement pursuant to the rules and regulations of the
Commission. For further information, reference is made to such Registration
Statement and the exhibits thereto. Such Registration Statement and exhibits can
be inspected and copied at prescribed rates at the public reference facilities
maintained by the Commission at its Public Reference Section, 450 Fifth Street,
N.W., Washington, D.C. 20549, and at its Regional Offices located as follows:
Chicago Regional Office, Suite 1400, Citicorp Center, 500 West Madison Street,
Chicago, Illinois 60661; and New York Regional Office, Seven World Trade Center,
13th Floor, New York, New York 10048. The Commission maintains a Web site at
http://www.sec.gov containing reports, proxy and information statements and
other information regarding registrants, including the Depositor, that file
electronically with the Commission.

        No person has been authorized to give any information or to make any
representations other than those contained in this Prospectus and any Prospectus
Supplement with respect hereto and, if given or made, such information or
representations must not be relied upon. This Prospectus and any Prospectus
Supplement with respect hereto do not constitute an offer to sell or a
solicitation of an offer to buy any securities other than the Offered Securities
or an offer of the Offered Securities to any person in any state or other
jurisdiction in which such offer would be unlawful. The delivery of this
Prospectus and any Prospectus Supplement hereto at any time does not imply that
information herein is correct as of any time subsequent to its date.

   
        A Master Servicer or the Trustee will be required to mail to holders of
Offered Securities of each series periodic unaudited reports concerning the
related Trust Fund. Unless and until definitive Securities are issued, or unless
otherwise provided in the related Prospectus Supplement, such reports will be
sent on behalf of the related Trust Fund to Cede & Co. ("Cede"), as nominee of
The Depository Trust Company ("DTC") and registered holder of the Offered
Securities, pursuant to the applicable Agreement. Such reports may be available
to holders of interests in the Securities (the "Securityholders") upon request
to their respective DTC participants. See "Description of the Securities --
Reports to Securityholders" and "Description of the Agreements -- Evidence as to
Compliance." The Depositor will file or cause to be filed with the Commission
such periodic reports with respect to each Trust Fund as are required under the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), the rules and
regulations of the Commission thereunder, as interpreted by the staff of the
Commission thereunder. Periodic reports with respect to a Trust will not be
filed with the Commission following completion of the reporting period required
by Rule 15d-1 under the Exchange Act.
    

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

   
        There are incorporated herein by reference all documents and reports
filed or caused to be filed by the Depositor with respect to a Trust Fund
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the
termination of an offering of Offered Securities evidencing interests therein.
Upon request, the Depositor will provide or cause to be provided without charge
to each person to whom this Prospectus is delivered in connection with the
offering of one or more classes of Offered Securities, a copy of any or all
documents or reports incorporated herein by reference, in each case to the
extent such documents or reports relate to one or more of such classes of such
Offered Securities, other than the exhibits to such documents (unless such
exhibits are specifically incorporated by reference in such documents). Requests
to the Depositor should be directed in writing to Beneficial Mortgage
Corporation, One Christina Centre, 301 North Walnut Street, Wilmington, Delaware
19801, Attention: Scott A. Siebels, Esq. or by telephone at (302) 425-2500.
The Depositor has determined that its financial statements are not material to
the offering of any Offered Securities.
    

                                        3
<PAGE>



                                TABLE OF CONTENTS

   
                                                                      Page
                                                                      ----
Prospectus Supplement...............................................   2
Available Information...............................................   3
Incorporation of Certain Information
  by Reference......................................................   3
Summary of Prospectus...............................................   5
Risk Factors........................................................  14
Description of the Trust Funds......................................  20
Use of Proceeds.....................................................  25
Yield Considerations................................................  25
The Depositor.......................................................  30
The Master Servicer.................................................  30 
Description of the Securities.......................................  30
Description of the Agreements.......................................  37
Description of Credit Support.......................................  57
    

Certain Legal Aspects of Mortgage
  Loans.............................................................  59
Certain Legal Aspects of the
  Contracts.........................................................  69
Certain Federal Income Tax
  Consequences......................................................  73
State Tax Considerations............................................ 104
ERISA Considerations................................................ 104
Legal Investment.................................................... 106
Plan of Distribution................................................ 108
Legal Matters....................................................... 109
Financial Information............................................... 109
Rating.............................................................. 109
Index of Principal Definitions...................................... 111



                                        4

<PAGE>

                              SUMMARY OF PROSPECTUS

        The following summary of certain pertinent information is qualified in
its entirety by reference to the more detailed information appearing elsewhere
in this Prospectus and by reference to the information with respect to each
series of Securities contained in the Prospectus Supplement to be prepared and
delivered in connection with the offering of such series. An Index of Principal
Definitions is included at the end of this Prospectus.

Title of Certificates...............     Asset-Backed Certificates (the
                                         "Certificates") and Asset Backed Notes
                                         (the "Notes" and, together with the
                                         Certificates, the "Securities"),
                                         issuable in series.

Depositor...........................     Beneficial Mortgage Services, Inc., an
                                         indirect wholly owned subsidiary of
                                         Beneficial Corporation (the
                                         "Depositor"). Neither Beneficial
                                         Corporation nor any of its affiliates,
                                         including the Depositor, will insure or
                                         guarantee the Certificates or the
                                         Mortgage Loans or be otherwise
                                         obligated in respect thereof.

Master Servicer.....................     Unless otherwise set forth in the
                                         related Prospectus Supplement,
                                         Beneficial Mortgage Corporation will
                                         act as the master servicer (the "Master
                                         Servicer") for each series of
                                         Securities. See "Description of the
                                         Agreements" and "-- Collection and
                                         Other Servicing Procedures."

Trustee.............................     The trustee (the "Trustee") for each
                                         series of Certificates will be named in
                                         the related Prospectus Supplement. See
                                         "Description of the Agreements -- The
                                         Trustee."

The Trust Assets....................     Each series of Certificates will
                                         represent in the aggregate the entire
                                         beneficial ownership interest in a
                                         Trust Fund. If a series of Securities
                                         includes Notes, such Notes will
                                         represent indebtedness of the Trust
                                         Fund and will be secured by a security
                                         interest in the Assets of the Trust
                                         Fund. A Trust Fund will consist
                                         primarily of any of the following
                                         assets (the Mortgage Assets, Unsecured
                                         Home Improvement Loans, Contracts and
                                         Government Securities may be referred
                                         to collectively or individually as
                                         "Assets"):

   
        (a) Mortgage Assets.........     The Mortgage Assets with respect to a
                                         series of Certificates will consist of
                                         a pool of single family and/or
                                         multifamily loans (or certain balances
                                         thereof) (collectively, the "Mortgage
                                         Loans"), mortgage participations
                                         ("Mortgage Participations") or mortgage
                                         pass-through certificates or other
                                         mortgage-backed securities evidencing
                                         interests in or secured by Mortgage
                                         Loans (collectively, the "MBS") or a
                                         combination of Mortgage Loans, Mortgage
                                         Participations and/or MBS. In the event
                                         the Assets with respect to a series of
                                         Certificates include Mortgage
                                         Participations and/or MBS, then such
                                         Mortgage Participations and/or MBS,
                                         together with any Unsecured Home
                                         Improvement Loans and Government
                                         Securities included in such pool of
                                         Assets, will represent less than 10% of
                                         the aggregate amount of such pool of
                                         Assets. The Mortgage Loans will not be
                                         guaranteed or insured by the Depositor
                                         or any of its affiliates or, unless
                                         otherwise provided in the Prospectus
                                         Supplement, by any governmental agency
                                         or instrumentality or other person. The
                                         Mortgage Loans will be secured by first
                                         and/or junior liens on (i) one- to
                                         four-family residential properties or
                                         security interests in shares issued by
                                         cooperative housing corporations
                                         ("Single Family Properties") and/or
                                         (ii) residential properties consisting
                                         of five or more dwelling units,
                                         including mixed residential and
                                         commercial structures ("Multifamily
                                         Properties"). The Mortgage Loans may
                                         include (i) closed-end and/or revolving
                                         home equity loans or certain balances
                                         thereof ("Home Equity Loans") and/or
                                         (ii)
    

                                        5

<PAGE>
                                         home improvement installment sales
                                         contracts and installment loan
                                         agreements ("Home Improvement
                                         Contracts"). The Mortgaged Properties
                                         may be located in any one of the fifty
                                         state or the District of Columbia. The
                                         Prospectus Supplement will indicate
                                         additional jurisdictions (which may be
                                         outside the United States), if any, in
                                         which the Mortgaged Properties may be
                                         located. All Mortgage Loans will have
                                         individual principal balances at
                                         origination of not less than $1,000
                                         and original terms to maturity of not
                                         more than 40 years. All Mortgage Assets
                                         will have been originated or purchased,
                                         either directly or indirectly, by the
                                         Depositor on or before the date of
                                         initial issuance of the related series
                                         of Certificates. The related Prospectus
                                         Supplement will indicate if any such
                                         persons are affiliates of the
                                         Depositor.

                                         Each Mortgage Loan may provide for
                                         accrual of interest thereon at an
                                         interest rate (a "Mortgage Rate") that
                                         is fixed over its term or that adjusts
                                         from time to time, or that may be
                                         converted from an adjustable to a fixed
                                         Mortgage Rate, or from a fixed to an
                                         adjustable Mortgage Rate, from time to
                                         time at the mortgagor's election, in
                                         each case as described in the related
                                         Prospectus Supplement. Adjustable
                                         Mortgage Rates on the Mortgage Loans in
                                         a Trust Fund may be based on one or
                                         more indices. Each Mortgage Loan may
                                         provide for scheduled payments to
                                         maturity, payments that adjust from
                                         time to time to accommodate changes in
                                         the Mortgage Rate or to reflect the
                                         occurrence of certain events, and may
                                         provide for negative amortization or
                                         accelerated amortization, in each case
                                         as described in the related Prospectus
                                         Supplement. Each Mortgage Loan may be
                                         fully amortizing or require a balloon
                                         payment due on its stated maturity
                                         date, in each case as described in the
                                         related Prospectus Supplement. Each
                                         Mortgage Loan may contain prohibitions
                                         on prepayment or require payment of a
                                         premium or a yield maintenance penalty
                                         in connection with a prepayment, in
                                         each case as described in the related
                                         Prospectus Supplement. The Mortgage
                                         Loans may provide for payments of
                                         principal, interest or both, on due
                                         dates that occur monthly, quarterly,
                                         semi-annually or at such other interval
                                         as is specified in the related
                                         Prospectus Supplement. See "Description
                                         of the Trust Funds -- Assets."

   
        (b) Unsecured Home Improvement
            Loans...................     The Assets with respect to a series of
                                         Securities may consist of or include
                                         home improvement installment sales
                                         contracts or installment loans that are
                                         unsecured ("Unsecured Home Improvement
                                         Loans"). In the event the Assets with
                                         respect to a series of Securities
                                         include Unsecured Home Improvement
                                         Loans, then such Unsecured Home
                                         Improvement Loans, together with any
                                         Mortgage Participations, MBS, Unsecured
                                         Home Improvement Loans and Government
                                         Securities included in such pool of
                                         Assets, will represent less than 10% of
                                         the aggregate amount of such pool of
                                         Assets. The Unsecured Home Improvement
                                         Loans may have any of the features
                                         described under "(a) Mortgage Assets"
                                         above, except that they will not be
                                         secured by a lien on or other security
                                         interest in any property. Unless the
                                         context otherwise requires, references
                                         in this Prospectus to Mortgage Loans,
                                         Whole Loans and related terms shall
                                         include Unsecured Home Improvement
                                         Loans and related terms to the extent
                                         relevant (e.g., a reference to a
                                         Mortgaged Property or hazard insurance
                                         does not relate to an Unsecured Home
                                         Improvement Contract).
    

                                             6

<PAGE>

   
        (c) Contracts...............     The Contracts with respect to a series
                                         of Securities will consist of
                                         manufactured housing installment sale
                                         contracts and installment loan
                                         agreements secured by a security
                                         interest in a new or used structure,
                                         transportable in one or more sections,
                                         built on a permanent chasis and
                                         designed to be used as a dwelling with
                                         or without a permanent foundation
                                         (each, a "Manufactured Home"), and, to
                                         the extent, if any, indicated in the
                                         related Prospectus Supplement, by real
                                         property. The Contracts will not be
                                         insured or guaranteed by the Depositor
                                         or any of its affiliates. If so
                                         specified in the related Prospectus
                                         Supplement, by any governmental agency
                                         or instrumentality or any other person.
                                         The Manufactured Homes may be located
                                         in any of the fifty states or any other
                                         jurisdiction specified in the related
                                         Prospectus Supplement. All Contracts
                                         will have been originated or purchased,
                                         either directly or indirectly, by the
                                         Depositor on or before the date of
                                         initial issuance of the related series
                                         of Certificates. The related Prospectus
                                         Supplement will indicate if any such
                                         persons are affiliates of the
                                         Depositor. Each Contract may provide
                                         for an annual percentage rate thereon
                                         (a "Contract Rate") that is fixed over
                                         its term or that adjusts as described
                                         in the related Prospectus Supplement.
                                         The manner of determining scheduled
                                         payments due on the Contract will be
                                         described in the Prospectus Supplement.
                                         The Prospectus Supplement will describe
                                         the minimum principal balance of the
                                         Contracts at origination and the
                                         maximum original term to maturity of
                                         the Contracts.

        (d) Government Securities        If so provided in the related
                                         Prospectus Supplement, the Trust Fund
                                         may include, in addition to Mortgage
                                         Assets and/or Contracts, certain direct
                                         obligations of the United States,
                                         agencies thereof or agencies created
                                         thereby including, without limitation,
                                         FHLMC Certificates, FNMA Certificates,
                                         GNMA Certificates and U.S. Treasury
                                         Securities (as each is defined herein)
                                         (collectively, "Government
                                         Securities"). See Description of the
                                         Trust Funds -- Government Securities". 
                                         In the event a Trust Fund includes
                                         Government Securities, then such
                                         Government Securities together with
                                         any Mortgaged Participations, MBS and
                                         Unsecured Home Improvement Loans
                                         included in such Trust Fund, will
                                         represent less than 10% of the
                                         aggregate amount of Assets of such
                                         Trust Fund.
    

        (e) Collection Accounts          Each Trust Fund will include one or
                                         more accounts established and
                                         maintained on behalf of the
                                         Securityholders into which the person
                                         or persons designated in the related
                                         Prospectus Supplement will, to the
                                         extent described herein and in such
                                         Prospectus Supplement, deposit all
                                         payments and collections received with
                                         respect to the Assets and other assets
                                         in the Trust Fund. Such an account may
                                         be maintained as an interest bearing or
                                         a non-interest bearing account, and
                                         funds held therein may be held as cash
                                         or invested in certain short-term,
                                         investment grade obligations, in each
                                         case as described in the related
                                         Prospectus Supplement. See "Description
                                         of the Agreements -- Collection Account
                                         and Related Accounts."

   
        (f) Credit Support..........     If so provided in the related
                                         Prospectus Supplement, partial or full
                                         protection against certain defaults and
                                         losses on the Assets in the related
                                         Trust Fund may be provided to one or
                                         more classes of Securities of the
                                         related series in the form of
                                         subordination of one or more other
                                         classes of Securities of such series,
                                         which other classes may include one or
                                         more classes of Offered Securities, or
                                         by one or more other types of credit
                                         support, such as a letter of credit,
                                         insurance policy, guarantee, reserve
                                         fund or another type of credit support,
                                         or a combination thereof (any such
                                         coverage with respect to the
    

                                        7
<PAGE>

                                         Securities of any series, "Credit
                                         Support"). The amount and types of
                                         coverage, the identification of the
                                         entity providing the coverage (if
                                         applicable) and related information
                                         with respect to each type of Credit
                                         Support, if any, will be described in
                                         the Prospectus Supplement for a series
                                         of Securities. The Prospectus
                                         Supplement for any series of Securities
                                         evidencing an interest in a Trust Fund
                                         that includes MBS will describe any
                                         similar forms of credit support that
                                         are provided by or with respect to, or
                                         are included as part of the trust fund
                                         evidenced by or providing security for,
                                         such MBS. See "Risk Factors -- Credit
                                         Support Limitations" and "Description
                                         of Credit Support."

        (g) Cash Flow Agreements         If so provided in the related
                                         Prospectus Supplement, the Trust Fund
                                         may include guaranteed investment
                                         contracts pursuant to which moneys held
                                         in the funds and accounts established
                                         for the related series will be invested
                                         at a specified rate. The Trust Fund may
                                         also include certain other agreements,
                                         such as interest rate exchange
                                         agreements, interest rate cap or floor
                                         agreements, currency exchange
                                         agreements or similar agreements
                                         provided to reduce the effects of
                                         interest rate or currency exchange rate
                                         fluctuations on the Assets or on one or
                                         more classes of Securities. (Currency
                                         exchange agreements might be included
                                         in the Trust Fund if some or all of the
                                         Mortgage Assets (such as Mortgage Loans
                                         secured by Mortgaged Properties located
                                         outside the United States) were
                                         denominated in a non-United States
                                         currency.) The principal terms of any
                                         such guaranteed investment contract or
                                         other agreement (any such agreement, a
                                         "Cash Flow Agreement"), including,
                                         without limitation, provisions relating
                                         to the timing, manner and amount of
                                         payments thereunder and provisions
                                         relating to the termination thereof,
                                         will be described in the Prospectus
                                         Supplement for the related series. In
                                         addition, the related Prospectus
                                         Supplement will provide certain
                                         information with respect to the obligor
                                         under any such Cash Flow Agreement. The
                                         Prospectus Supplement for any series of
                                         Securities evidencing an interest in a
                                         Trust Fund that includes MBS will
                                         describe any cash flow agreements that
                                         are included as part of the trust fund
                                         evidenced by or providing security for
                                         such MBS. See "Description of the Trust
                                         Funds -- Cash Flow Agreements."

   
        (h) Pre-Funding Account          To the extent provided in a Prospectus
                                         Supplement, the Depositor will be
                                         obligated (subject only to the
                                         availability thereof) to sell at a
                                         predetermined price, and the Trust Fund
                                         for the related series of Securities
                                         will be obligated to purchase (subject
                                         to the satisfaction of certain
                                         conditions described in the applicable
                                         Agreement), additional Assets (the
                                         "Subsequent Assets") from time to time
                                         (as frequently as daily) within the
                                         number of months specified in the
                                         Prospectus Supplement after the
                                         issuance of such series of Securities
                                         having an aggregate principal balance
                                         approximately equal to the amount on
                                         deposit in the Pre-Funding Account
                                         (as defined in "Description of the
                                         Trust Funds -- Pre-Funding Account")
                                         (the "Pre-Funded Amount") for such
                                         series on date of such issuance.
    

                                        8

<PAGE>

Description of Securities                Each series of Certificates will
                                         evidence an interest in the related
                                         Trust Fund and will be issued pursuant
                                         to a pooling and servicing agreement or
                                         a trust agreement. Pooling and
                                         servicing agreements and trust
                                         agreements are referred to herein as
                                         the "Agreements." If a series of
                                         Securities includes Notes, such Notes
                                         will represent indebtedness of the
                                         related Trust Fund and will be secured
                                         by a security interest in the Assets of
                                         the Trust Fund (or a specified group
                                         thereof) pursuant to an indenture.

                                         Each series of Securities will include
                                         one or more classes. Each class of
                                         Securities (other than certain Stripped
                                         Interest Securities, as defined below)
                                         will have a stated principal amount (a
                                         "Security Balance") and except for
                                         certain Stripped Principal Securities,
                                         as defined below, will accrue interest
                                         thereon based on a fixed, variable or
                                         adjustable interest rate (in the case
                                         of Certificates, a "Pass-Through
                                         Rate"). The related Prospectus
                                         Supplement will specify the Security
                                         Balance, if any, and the Pass-Through
                                         Rate or interest rate for each class of
                                         Securities or, in the case of a
                                         variable or adjustable Pass-Through
                                         Rate or interest rate, the method for
                                         determining the Pass-Through Rate or
                                         interest rate.

Distributions on Securities              Each series of Securities will consist
                                         of one or more classes of Securities
                                         that may (i) provide for the accrual of
                                         interest thereon based on fixed,
                                         variable or adjustable rates; (ii) be
                                         senior (collectively, "Senior
                                         Securities") or subordinate
                                         (collectively, "Subordinate
                                         Securities") to one or more other
                                         classes of Securities in respect of
                                         certain distributions on the
                                         Securities; (iii) be entitled to
                                         principal distributions, with
                                         disproportionately low, nominal or no
                                         interest distributions (collectively,
                                         "Stripped Principal Securities"); (iv)
                                         be entitled to interest distributions,
                                         with disproportionately low, nominal or
                                         no principal distributions
                                         (collectively, "Stripped Interest
                                         Securities"); (v) provide for
                                         distributions of accrued interest
                                         thereon commencing only following the
                                         occurrence of certain events, such as
                                         the retirement of one or more other
                                         classes of Securities of such series
                                         (collectively, "Accrual Securities");
                                         (vi) provide for distributions of
                                         principal as described in the related
                                         Prospectus Supplement; and/or (vii)
                                         provide for distributions based on a
                                         combination of two or more components
                                         thereof with one or more of the
                                         characteristics described in this
                                         paragraph, including a Stripped
                                         Principal Security component and a
                                         Stripped Interest Security component,
                                         to the extent of available funds, in
                                         each case as described in the related
                                         Prospectus Supplement. If so specified
                                         in the related Prospectus Supplement,
                                         distributions on one or more classes of
                                         a series of Securities may be limited
                                         to collections from a designated
                                         portion of the Mortgage Loans in the
                                         related Mortgage Pool or Contracts in
                                         the related Contract Pool (each such
                                         portion of Mortgage Loans, a "Mortgage
                                         Loan Group" and each such portion of
                                         the Contracts, a "Contract Group"). See
                                         "Description of the Securities --
                                         General." Any such classes may include
                                         classes of Offered Securities. With
                                         respect to Securities with two or more
                                         components, references herein to
                                         Security Balance, notional amount and
                                         Pass-Through Rate or interest rate
                                         refer

                                        9

<PAGE>




                                         to the principal balance, if any,
                                         notional amount, if any, and the
                                         Pass-Through Rate or interest rate, if
                                         any, for any such component.

   
                                         The Securities will not be guaranteed
                                         or insured by the Depositor or any of
                                         its affiliates, by any governmental
                                         agency or instrumentality or by any
                                         other person, unless otherwise provided
                                         in the related Prospectus Supplement.
                                         See "Risk Factors -- Assets included in
                                         Trust Fund to be Sole Source of
                                         Payment" and "Description of the
                                         Securities."

        (a) Interest................     Interest on each class of Offered
                                         Securities (other than Stripped
                                         Principal Securities and certain
                                         classes of Stripped Interest
                                         Securities) of each series will accrue
                                         at the applicable Pass-Through Rate or
                                         interest rate on the outstanding
                                         Security Balance thereof and will be
                                         distributed to Securityholders as
                                         provided in the related Prospectus
                                         Supplement. The specified date on which
                                         distributions are to be made is a
                                         "Distribution Date." Distributions with
                                         respect to interest on Stripped
                                         Interest Securities may be made on each
                                         Distribution Date on the basis of a
                                         notional amount as described in the
                                         related Prospectus Supplement.
                                         Distributions of interest with respect
                                         to one or more classes of Securities
                                         may be reduced to the extent of certain
                                         delinquencies, losses, prepayment
                                         interest shortfalls, and other
                                         contingencies described herein and in
                                         the related Prospectus Supplement. See
                                         "Risk Factors -- Impact of Prepayments
                                         on Average Life of Securities and
                                         Yield," and "Description of the
                                         Securities -- Distributions of Interest
                                         on the Securities."

        (b) Principal...............     The Securities of each series
                                         initially will have an aggregate
                                         Security Balance no greater than the
                                         outstanding principal balance of the
                                         Assets as of, unless the related
                                         Prospectus Supplement provides
                                         otherwise, the close of business on the
                                         first day of the month of formation of
                                         the related Trust Fund (the "Cut-off
                                         Date"), after application of scheduled
                                         payments due on or before such date,
                                         whether or not received. The Security
                                         Balance of a Security outstanding from
                                         time to time represents the maximum
                                         amount that the holder thereof is then
                                         entitled to receive in respect of
                                         principal from future cash flow on the
                                         assets in the related Trust Fund.
                                         Unless otherwise provided in the
                                         related Prospectus Supplement,
                                         distributions of principal will be made
                                         on each Distribution Date to the class
                                         or classes of Securities entitled
                                         thereto until the Security Balances of
                                         such Securities have been reduced to
                                         zero. Distributions of principal of any
                                         class of Securities will be made on a
                                         pro rata basis among all of the
                                         Securities of such class or by random
                                         selection, as described in the related
                                         Prospectus Supplement or otherwise
                                         established by the related Trustee.
                                         Stripped Interest Securities with no
                                         Security Balance will not receive
                                         distributions in respect of principal.
                                         See "Description of the Securities --
                                         Distributions of Principal of the
                                         Securities."
    

Termination.........................     If so specified in the related 
                                         Prospectus Supplement, a series of
                                         Securities may be subject to optional
                                         early termination

                                       10

<PAGE>

                                         through the repurchase of the Assets in
                                         the related Trust Fund by the party
                                         specified therein, under the
                                         circumstances and in the manner set
                                         forth therein. If so provided in the
                                         related Prospectus Supplement, upon the
                                         reduction of the Security Balance of a
                                         specified class or classes of
                                         Securities to a specified percentage or
                                         amount or on and after a date specified
                                         in such Prospectus Supplement, the
                                         party specified therein will solicit
                                         bids for the purchase of all of the
                                         Assets of the Trust Fund, or of a
                                         sufficient portion of such Assets to
                                         retire such class or classes, or
                                         purchase such Assets at a price set
                                         forth in the related Prospectus
                                         Supplement. In addition, if so provided
                                         in the related Prospectus Supplement,
                                         certain classes of Securities may be
                                         purchased subject to similar
                                         conditions. See "Description of the
                                         Securities -- Termination."

Registration of Securities               If so provided in the related
                                         Prospectus Supplement, one or more
                                         classes of the Offered Securities will
                                         initially be represented by one or more
                                         certificates or notes, as applicable,
                                         registered in the name of Cede & Co.,
                                         as the nominee of DTC. No person
                                         acquiring an interest in Offered
                                         Securities so registered will be
                                         entitled to receive a definitive
                                         certificate or note, as applicable,
                                         representing such person's interest
                                         except in the event that definitive
                                         certificates or notes, as applicable,
                                         are issued under the limited
                                         circumstances described herein. See
                                         "Special Considerations -- Book-Entry
                                         Registration" and "Description of the
                                         Securities -- Book-Entry Registration
                                         and Definitive Securities."

Tax Status of the Certificates           The Certificates of each series will
                                         constitute, as specified in the related
                                         Prospectus Supplement, either (i)
                                         "regular interests" ("REMIC Regular
                                         Certificates") and "residual interests"
                                         ("REMIC Residual Certificates") in a
                                         Trust Fund treated as a real estate
                                         mortgage investment conduit ("REMIC")
                                         under Sections 860A through 860G of the
                                         Internal Revenue Code of 1986, as
                                         amended (the "Code"), (ii) interests
                                         ("Grantor Trust Certificates") in a
                                         Trust Fund treated as a grantor trust
                                         under applicable provisions of the Code
                                         or (iii) an interest in a Trust Fund
                                         treated as a partnership for purposes
                                         of federal and state income tax.

   
        (a) REMIC...................     REMIC Regular Certificates generally
                                         will be treated as debt obligations of
                                         the applicable REMIC for federal income
                                         tax purposes. Certain REMIC Regular
                                         Certificates may be issued with
                                         original issue discount for federal
                                         income tax purposes. See "Federal
                                         Income Tax Consequences" herein and in
                                         the related Prospectus Supplement. The
                                         Offered Certificates evidencing an
                                         interest in a Trust Fund containing
                                         Mortgage Loans (not including Unsecured
                                         Home Improvement Loans, SBA Loans and
                                         SBA 504 Loans) will be treated as (i)
                                         "qualifying real property loans" within
                                         the meaning of Section 593(d)(1) of the
                                         Internal Revenue Code of 1986, as
                                         amended (the "Code"), (ii) assets
                                         described in section 7701(a)(19)(C) of
                                         the Code and (iii) "real estate assets"
                                         within the meaning of Section
                                         856(c)(5)(A) of the Code, in each case
                                         to the extent described herein and in
                                         the Prospectus. See "Federal Income
                                         Tax Consequences" herein and in
                                         the related Prospectus Supplement.
    

                                       11

<PAGE>

       (b) Grantor Trust...........     If the related Prospectus Supplement
                                         specifies that the related Trust Fund
                                         will be a grantor trust, the Trust Fund
                                         will be classified as a grantor trust
                                         and not as an association taxable as a
                                         corporation for federal income tax
                                         purposes, and therefore holders of
                                         Certificates will be treated as the
                                         owners of undivided pro rata interests
                                         in the Assets held by the Trust Fund.

   
        (c) Partnership.............     If so specified in a Prospectus
                                         Supplement, the related Trust Fund will
                                         be treated as a partnership for
                                         purposes of federal and state income
                                         tax, and each Certificateholder, by the
                                         acceptance of a Certificate of such
                                         Trust Fund, will agree to treat the
                                         Trust Fund as a partnership in which
                                         such Certificateholder is a partner for
                                         federal income and state tax purposes.
                                         Alternative characterizations of such
                                         Trust Fund and such Certificates are
                                         possible, but would not result in
                                         materially adverse tax consequences to
                                         Certificateholders. Investors are
                                         advised to consult their tax advisors
                                         and to review "Federal Income Tax
                                         Consequences" herein and in the
                                         related Prospectus Supplement.

Tax Status of Notes.................     Notes of a series will be treated as
                                         indebtedness for federal and state
                                         income tax purposes and the Noteholder,
                                         in accepting the Note, will agree to
                                         treat such Note as indebtedness. See
                                         "Federal Income Tax Consequences"
                                         herein and in such Prospectus
                                         Supplement. Investors are advised to
                                         consult their tax advisors and to
                                         review "Federal Income Tax
                                         Consequences" herein and in the related
                                         Prospectus Supplement.
    

ERISA Considerations................     A fiduciary of an employee benefit plan
                                         and certain other retirement plans and
                                         arrangements, including individual
                                         retirement accounts, annuities, Keogh
                                         plans, and collective investment funds
                                         and separate accounts in which such
                                         plans, accounts, annuities or
                                         arrangements are invested, that is
                                         subject to the Employee Retirement
                                         Income Security Act of 1974, as amended
                                         ("ERISA"), or Section 4975 of the Code
                                         should carefully review with its legal
                                         advisors whether the purchase or
                                         holding of Offered Securities could
                                         give rise to a transaction that is
                                         prohibited or is not otherwise
                                         permissible either under ERISA or
                                         Section 4975 of the Code. See "ERISA
                                         Considerations" herein and in the
                                         related Prospectus Supplement. Certain
                                         classes of Securities may not be
                                         transferred unless the Trustee and the
                                         Depositor are furnished with a letter
                                         of representations or an opinion of
                                         counsel to the effect that such
                                         transfer will not result in a violation
                                         of the prohibited transaction
                                         provisions of ERISA and the Code and
                                         will not subject the Trustee, the
                                         Depositor or the Master Servicer to
                                         additional obligations. See
                                         "Description of the Securities --
                                         General" and "ERISA Considerations."

Legal Investment....................     Each Prospectus Supplement will specify
                                         which class or classes of Offered
                                         Securities, if any, will constitute
                                         "mortgage-related securities" for
                                         purposes of the Secondary Mortgage
                                         Market Enhancement Act of 1984
                                         ("SMMEA"). Institutions whose
                                         investment activities are subject to
                                         legal investment laws and

                                       12

<PAGE>


                                         regulations or review by certain
                                         regulatory authorities may be subject
                                         to restrictions on investment in
                                         certain classes of the Offered
                                         Securities. See "Legal Investment"
                                         herein.

Rating..............................     At the date of issuance, as to each
                                         series, each class of Offered
                                         Securities will be rated not lower than
                                         investment grade by one or more
                                         nationally recognized statistical
                                         rating agencies (each, a "Rating
                                         Agency"). See "Rating" herein.


                                       13

<PAGE>

                                  RISK FACTORS

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

No Market for the Securities

   
        At the time of issuance of a series of Securities, there will be no
secondary market for any of the Securities. There can be no assurance that a
secondary market for the Securities of any series will develop or, if it does
develop, that it will provide holders with liquidity of investment or will
continue while Securities of such series remain outstanding.
    

Assets included in Trust Fund to be Sole Source of Payment

   
        The Securities will not represent an interest in or obligation of the
Depositor, the Master Servicer or any of their affiliates. The only obligations
with respect to the Securities or the Assets will be the obligations (if any) of
the Warranting Party (as defined in "Description of the Agreements --
Representations and Warranties; Repurchases") pursuant to certain limited
representations and warranties made with respect to the Mortgage Loans or
Contracts, the Master Servicer's and any Sub-Servicer's servicing obligations
under the related Agreement and, if and to the extent expressly described in the
related Prospectus Supplement, certain limited obligations of the Master
Servicer in connection with an agreement to purchase or act as remarketing agent
with respect to a convertible ARM Loan (as defined in "Description of the Trust
Funds -- Mortgage Loans -- Mortgage Loan Information in Prospectus Supplements")
upon conversion to a fixed rate or a different index. Since certain
representations and warranties with respect to the Mortgage Assets or Contracts
may have been made and/or assigned in connection with transfers of such Mortgage
Assets or Contracts prior to the related closing date, the rights of the Trustee
and the Securityholders with respect to such representations or warranties will
be limited to their rights as an assignee thereof. None of the Depositor, the
Master Servicer or any affiliate thereof will have any obligation with respect
to representations or warranties made by any other entity. If so specified in
the related Prospectus Supplement, the Securities will not be guaranteed or
insured by any governmental agency or instrumentality, or by the Depositor, the
Master Servicer, any Sub-Servicer or any of their affiliates. If so specified in
the related Prospectus Supplement, the underlying Assets may be guaranteed or
insured by a governmental agency or instrumentality thereof. Proceeds of the
assets included in the related Trust Fund for each series of Securities
(including the Assets and any form of credit enhancement) will be the sole
source of payments on the Securities, and there will be no recourse to the
Depositor or any other entity in the event that such proceeds are insufficient
or otherwise unavailable to make all payments provided for under the Securities.

        Unless so specified in the related Prospectus Supplement, a series of
Securities will not have any claim against or security interest in the Trust
Funds for any other series. If the related Trust Fund is insufficient to make
payments on such Securities, no other assets will be available for payment of
the deficiency. Additionally, certain amounts remaining in certain funds or
accounts, including the Collection Account and any accounts maintained as Credit
Support, may be withdrawn under certain conditions, as described in the related
Prospectus Supplement. In the event of such withdrawal, such amounts will not be
available for future payment of principal of or interest on the Securities. If
so provided in the Prospectus Supplement for a series of Securities consisting
of one or more classes of Subordinate Securities, on any Distribution Date in
respect of which losses or shortfalls in collections on the Assets have been
incurred, the amount of such losses or shortfalls will be borne first by one or
more classes of the Subordinate Securities, and, thereafter, by the remaining
classes of Securities in the priority and manner and subject to the limitations
specified in such Prospectus Supplement.
    

Impact of Prepayments on Average Life of Securities and Yield

   
        Prepayments (including those caused by defaults) on the Assets in any
Trust Fund generally will result in a faster rate of principal payments on one
or more classes of the related Securities than if payments on such Assets were
made as scheduled. Thus, the prepayment experience on the Assets may affect the
average life of
    

                                       14

<PAGE>

each class of related Securities. The rate of principal payments on pools of
mortgage loans or manufactured housing contracts varies between pools and from
time to time is influenced by a variety of economic, demographic, geographic,
social, tax, legal and other factors. There can be no assurance as to the rate
of prepayment on the Assets in any Trust Fund or that the rate of payments will
conform to any model described herein or in any Prospectus Supplement. If
prevailing interest rates fall significantly below the applicable mortgage
interest rates, principal prepayments are likely to be higher than if prevailing
rates remain at or above the rates borne by the Mortgage Loans underlying or
comprising the Mortgage Assets in any Trust Fund. As a result, the actual
maturity of any class of Securities evidencing an interest in a Trust Fund
containing Mortgage Assets could occur significantly earlier than expected. The
relationship of prevailing interest rates and prepayment rates on Contracts will
be discussed in the related Prospectus Supplement. In addition, certain
prepayments may result in the collection of less interest than would otherwise
be the case in the month of prepayment.

        A series of Securities may include one or more classes of Securities
with priorities of payment and, as a result, yields on other classes of
Securities, including classes of Offered Securities, of such series may be more
sensitive to prepayments on Assets. A series of Securities may include one or
more classes offered at a significant premium or discount. Yields on such
classes of Securities will be sensitive, and in some cases extremely sensitive,
to prepayments on Mortgage Assets and, where the amount of interest payable with
respect to a class is disproportionately high, as compared to the amount of
principal, as with certain classes of Stripped Interest Securities, a holder
might, in some prepayment scenarios, fail to recoup its original investment. A
series of Securities may include one or more classes of Securities, including
classes of Offered Securities, that provide for distribution of principal
thereof from amounts attributable to interest accrued but not currently
distributable on one or more classes of Accrual Securities and, as a result,
yields on such Securities will be sensitive to (a) the provisions of such
Accrual Securities relating to the timing of distributions of interest thereon
and (b) if such Accrual Securities accrue interest at a variable or adjustable
Pass-Through Rate or interest rate, changes in such rate. See "Yield
Considerations" herein and, if applicable, in the related Prospectus Supplement.

The Pre-Funding Account

   
        If all moneys originally deposited in any Pre-Funding Account are not
used by the end of the time period specified in the related Prospectus
Supplement, which shall not exceed one year, then any remaining moneys will be
applied as prepayments of the related Securities and holders of Securities and
holders of Securities entitled to receive payments of principal will receive a
prepayment of principal in an amount equal to the amount remaining in any such
Pre-Funding Account.  In addition, Subsequent Assets may be originated using
underwriting guidelines different from those which were applied to the Assets
included in the initial related Pool.  Therefore, following the transfer of
Subsequent Assets, the aggregate characteristics of the pool of Assets may
vary from those of the initial related Pool. 
    

Ratings Limited to Securities

   
        Any rating assigned by a Rating Agency to a class of Securities will
reflect such Rating Agency's assessment solely of the likelihood that holders of
Securities of such class will receive payments to which such Securityholders are
entitled under the related Agreement. Such rating will not constitute an
assessment of the likelihood that principal prepayments (including those caused
by defaults) on the related Mortgage Assets will be made, the degree to which
the rate of such prepayments might differ from that originally anticipated or
the likelihood of early optional termination of the series of Securities. Such
rating will not address the possibility that prepayment at higher or lower rates
than anticipated by an investor may cause such investor to experience a lower
than anticipated yield or that an investor purchasing a Security at a
significant premium might fail to recoup its initial investment under certain
prepayment scenarios. Each Prospectus Supplement will identify any payment to
which holders of Offered Securities of the related series are entitled that is
not covered by the applicable rating.
    

Risks relating to Mortgage Loans and the Values of Mortgaged Properties

   
        An investment in securities such as the Securities which generally
represent interests in Mortgage Loans may be affected by, among other things, a
decline in real estate values and changes in the mortgagors' financial
condition. No assurance can be given that values of the Mortgaged Properties
have remained or will remain at their levels on the dates of origination of the
related Mortgage Loans. If the residential real estate market should experience
an overall decline in property values such that the outstanding balances of the
Mortgage Loans, and any secondary financing on the Mortgaged Properties, become
equal to or greater than the value of the Mortgaged Properties, the actual rates
of delinquencies, foreclosures and losses could be higher than those now
generally experienced in the mortgage lending industry. In addition, in the case
of Mortgage Loans that are subject to negative amortization, due to the addition
to principal balance of deferred interest, the principal balances of such
Mortgage Loans could be increased to an amount equal to or in excess of the
value of the underlying Mortgaged Properties, thereby increasing the likelihood
of default. To the extent
    

                                       15

<PAGE>

that such losses are not covered by the applicable Credit Support, if any,
holders of Securities of the series evidencing interests in the related Mortgage
Loans will bear all risk of loss resulting from default by mortgagors and a
decrease in the value of any repossessed properties and will have to look
primarily to the value of the Mortgaged Properties for recovery of the
outstanding principal and unpaid interest on the defaulted Mortgage Loans.
Certain of the types of Mortgage Loans may involve additional uncertainties not
present in traditional types of loans. For example, certain of the Mortgage
Loans provide for escalating or variable payments by the mortgagor under the
Mortgage Loan, as to which the mortgagor is generally qualified on the basis of
the initial payment amount. In some instances the mortgagors' income may not be
sufficient to enable them to continue to make their loan payments as such
payments increase and thus the likelihood of default will increase.

Risks Relating to Certain Geographic Regions

   
        Certain geographic regions of the United States from time to time will
experience weaker regional economic conditions and housing markets, and,
consequently, will experience higher rates of loss and delinquency than will be
experienced on mortgage loans generally. The Mortgage Loans underlying certain
series of Certificates may be concentrated in these regions, and such
concentration may present risk considerations in addition to those generally
present for similar mortgage-backed securities without such concentration.
    

Risks Relating to Certain Types of Mortgaged Loans

   
        The rate of default on Mortgage Loans that are refinance or limited
documentation mortgage loans, and on Mortgage Loans with high Loan-to-Value
Ratios (as defined in "Description of the Trust Fund -- Mortgage Loans --
Loan-to-Value Ratios"), may be higher than for other types of Mortgage Loans.
Additionally, a decline in the value of the Mortgaged Properties will increase
the risk of loss particularly with respect to any related junior Mortgage Loans.
See "-- Junior Mortgage Loans."
    

Risks relating to Mortgaged Loans Secured by Multifamily Properties

   
        Mortgage Loans secured by Multifamily Properties may entail risks of
delinquency and foreclosure, and risks of loss in the event thereof, that are
greater than similar risks associated with loans secured by Single Family
Properties. The ability of a borrower to repay a loan secured by an
income-producing property typically is dependent primarily upon the successful
operation of such property rather than upon the existence of independent income
or assets of the borrower; thus, the value of an income-producing property
typically is directly related to the net operating income derived from such
property. If the net operating income of the property is reduced (for example,
if rental or occupancy rates decline or real estate tax rates or other operating
expenses increase), the borrower's ability to repay the loan may be impaired. In
addition, the concentration of default, foreclosure and loss risk for a pool of
Mortgage Loans secured by Multifamily Properties may be greater than for a pool
of Mortgage Loans secured by Single Family Properties of comparable aggregate
unpaid principal balance because the pool of Mortgage Loans secured by
Multifamily Properties is likely to consist of a smaller number of higher
balance loans.
    

Mortgaged Properties subject to Uninsured Risks

   
        Any Securities secured by an interest in Mortgaged Properties will have
the benefit of certain hazard insurance which the Master Servicer is required to
cause to be maintained; provided, however, that the standard form of fire and
extended coverage policy typically does not cover any physical damage resulting
from the following: war, revolution, governmental actions, floods or other
water-related causes, earth movements (including earthquakes, landslides and
mudflows), nuclear reactions, wet or dry rot, vermin, rodents, insects or
domestic animals, theft and, in certain cases, vandalism. Accordingly, holders
of the Securities of the series evidencing interests in the related Mortgage
Loans will bear all risk of loss resulting from such uninsured risks.
    

Balloon Payments

        Certain of the Mortgage Loans (the "Balloon Mortgage Loans") as of the
Cut-off Date may not be fully amortizing over their terms to maturity and, thus,
will require substantial principal payments (i.e., balloon payments) at their
stated maturity. Mortgage Loans with balloon payments involve a greater degree
of risk because the ability of a mortgagor to make a balloon payment typically
will depend upon its ability either to timely refinance the loan or to timely
sell the related Mortgaged Property. The ability of a mortgagor to accomplish
either of these goals will be affected by a number of factors, including the
level of available mortgage interest rates at the time of sale or refinancing,
the mortgagor's equity in the related Mortgaged Property, the financial
condition of the mortgagor, the value of the Mortgaged Property, tax laws,
prevailing general economic conditions and the availability of credit for single
family or multifamily real properties generally.

Junior Mortgage Loans

        Certain of the Mortgage Loans may be secured by junior liens and the
related first and other senior liens, if any (collectively, the "senior lien"),
may not be included in the Mortgage Pool. The primary risk to holders of
Mortgage Loans secured by junior liens is the possibility that adequate funds
will not be received in connection with a foreclosure of the related senior lien
to satisfy fully both the senior lien and the Mortgage Loan. In the event that a
holder of the senior lien forecloses on a Mortgaged Property, the proceeds of
the

                                       16

<PAGE>

foreclosure or similar sale will be applied first to the payment of court costs
and fees in connection with the foreclosure, second to real estate taxes, third
in satisfaction of all principal, interest, prepayment or acceleration
penalties, if any, and any other sums due and owing to the holder of the senior
lien. The claims of the holder of the senior lien will be satisfied in full out
of proceeds of the liquidation of the Mortgage Loan, if such proceeds are
sufficient, before the Trust Fund as holder of the junior lien receives any
payments in respect of the Mortgage Loan. If the Master Servicer were to
foreclose on any Mortgage Loan, it would do so subject to any related senior
lien. In order for the debt related to the Mortgage Loan to be paid in full at
such sale, a bidder at the foreclosure sale of such Mortgage Loan would have to
bid an amount sufficient to pay off all sums due under the Mortgage Loan and the
senior lien or purchase the Mortgaged Property subject to the senior lien. In
the event that such proceeds from a foreclosure or similar sale of the related
Mortgaged Property were insufficient to satisfy both loans in the aggregate, the
Trust Fund, as the holder of the junior lien, and, accordingly, holders of the
Certificates, would bear the risk of delay in distributions while a deficiency
judgment against the borrower was being obtained and the risk of loss if the
deficiency judgment were not realized upon. Moreover, deficiency judgments may
not be available in certain jurisdictions. In addition, a junior mortgagee may
not foreclose on the property securing a junior mortgage unless it forecloses
subject to the senior mortgage.

Contracts and Manufactured Homes In General

        An investment in Certificates evidencing an interest in a Trust Fund
containing Contracts may be affected by, among other things, a downturn in
national, regional or local economic conditions. The geographic location of the
Manufactured Homes in any Contract Pool at origination of the related Contract
will be set forth in the related Prospectus Supplement under "The Contract
Pool". Regional and local economic conditions are often volatile and,
historically, regional and local economic conditions, as well as national
economic conditions, have affected the delinquency, loan loss and repossession
experience of manufactured housing installment sales contracts and/or
installment loan contracts (hereinafter generally referred to as "contracts" or
"manufactured housing contracts"). Moreover, regardless of its location,
manufactured housing generally depreciates in value. Thus, such Securityholders
should expect that, as a general matter, the market value of any Manufactured
Home will be lower than the outstanding principal balance of the related
Contract. Sufficiently high delinquencies and liquidation losses on the
Contracts in a Contract Pool will have the effect of reducing, and could
eliminate, the protection against loss afforded by any credit enhancement
supporting any class of the related Securities. If such protection is eliminated
with respect to a class of Securities, the holders of such Securities will bear
all risk of loss on the related Contracts and will have to rely on the value of
the related Manufactured Homes for recovery of the outstanding principal of and
unpaid interest on any defaulted Contracts in the related Contract Pool. See
"Description of Credit Support."

Security Interests and Certain Other Legal Aspects of the Contracts

        The Originator in respect of a Contract will represent that such
Contract is secured by a security interest in a Manufactured Home. Perfection of
security interests in the Manufactured Homes and enforcement of rights to
realize upon the value of the Manufactured Homes as collateral for the Contracts
are subject to a number of federal and state laws, including the Uniform
Commercial Code as adopted in each state and each state's certificate of title
statutes. The steps necessary to perfect the security interest in a Manufactured
Home will vary from state to state. Because of the expense and administrative
inconvenience involved, the Master Servicer will not amend any certificates of
title to change the lienholder specified therein from the Originator to the
Trustee and will not deliver any certificate of title to the Trustee or note
thereon the Trustee's interest. Consequently, in some states, in the absence of
such an amendment, the assignment to the Trustee of the security interest in the
Manufactured Home may not be effective or such security interest may not be
perfected and, in the absence of such notation or delivery to the Trustee, the
assignment of the security interest in the Manufactured Home may not be
effective against creditors of the Originator or a trustee in bankruptcy of the
Originator. In addition, numerous federal and state consumer protection laws
impose requirements on lending under installment sales contracts and installment
loan agreements such as the Contracts, and the failure by the lender or seller
of goods to comply with such requirements could give rise to liabilities of
assignees for amounts due under such agreements and claims by such assignees may
be subject to set-off as result of such lender's or seller's noncompliance.
These laws would apply to the Trustee as assignee of the Contracts. The

                                       17

<PAGE>



Originator will warrant that each Contract complies with all requirements of law
and will make certain warranties relating to the validity, subsistence,
perfection and priority of the security interest in each Manufactured Home
securing a Contract. A breach of any such warranty that materially adversely
affects any Contract would create an obligation of the Originator and the
Depositor to repurchase such Contract unless such breach is cured. If the Credit
Support is exhausted and recovery of amounts due on the Contracts is dependent
on repossession and resale of Manufactured Homes securing Contracts that are in
default, certain other factors may limit the ability of the Certificateholders
to realize upon the Manufactured Home or may limit the amount realized to less
than the amount due. See "Certain Legal Aspects of the Contracts."

Unsecured Home Improvement Loans

        The obligations of the borrower under any Unsecured Home Improvement
Loan included in a Trust Fund will not be secured by an interest in the related
real estate or any other property, and the Trust Fund will be a general
unsecured creditor as to such obligations. In the event of a default under an
Unsecured Home Improvement Loan, the related Trust Fund will have recourse only
against the borrower's assets generally, along with all other general unsecured
creditors of the borrower. In a bankruptcy or insolvency proceeding relating to
a borrower on an Unsecured Home Improvement Loan, the obligations of the
borrower under such Unsecured Home Improvement Loan may be discharged in their
entirety, notwithstanding the fact that the portion of such borrower's assets
made available to the related Trust Fund as a general unsecured creditor to pay
amounts due and owing thereunder are insufficient to pay all such amounts. A
borrower on an Unsecured Home Improvement Loan may not demonstrate the same
degree of concern over performance of the borrower's obligations under such Home
Improvement Loan as if such obligations were secured by the real estate or other
assets owned by such borrower.

Credit Support Limitations

        The Prospectus Supplement for a series of Certificates will describe any
Credit Support in the related Trust Fund, which may include letters of credit,
insurance policies, guarantees, reserve funds or other types of credit support,
or combinations thereof. Use of Credit Support will be subject to the conditions
and limitations described herein and in the related Prospectus Supplement.
Moreover, such Credit Support may not cover all potential losses or risks; for
example, Credit Support may or may not cover fraud or negligence by a mortgage
loan or contract originator or other parties.

        A series of Securities may include one or more classes of Subordinate
Securities (which may include Offered Securities), if so provided in the related
Prospectus Supplement. Although subordination is intended to reduce the risk to
holders of Senior Securities of delinquent distributions or ultimate losses, the
amount of subordination will be limited and may decline under certain
circumstances. In addition, if principal payments on one or more classes of
Securities of a series are made in a specified order of priority, any limits
with respect to the aggregate amount of claims under any related Credit Support
may be exhausted before the principal of the lower priority classes of
Securities of such series has been repaid. As a result, the impact of
significant losses and shortfalls on the Assets may fall primarily upon those
classes of Securities having a lower priority of payment. Moreover, if a form of
Credit Support covers more than one series of Securities (each, a "Covered
Trust"), holders of Securities evidencing an interest in a Covered Trust will be
subject to the risk that such Credit Support will be exhausted by the claims of
other Covered Trusts.

        The amount of any applicable Credit Support supporting one or more
classes of Offered Securities, including the subordination of one or more
classes of Securities, will be determined on the basis of criteria established
by each Rating Agency rating such classes of Securities based on an assumed
level of defaults, delinquencies, other losses or other factors. There can,
however, be no assurance that the loss experience on the related Assets will not
exceed such assumed levels. See "-- Limited Nature of Ratings," "Description of
the Securities" and "Description of Credit Support."

        Regardless of the form of credit enhancement provided, the amount of
coverage will be limited in amount and in most cases will be subject to periodic
reduction in accordance with a schedule or formula. The Master Servicer will
generally be permitted to reduce, terminate or substitute all or a portion of
the credit

                                       18

<PAGE>



enhancement for any series of Securities, if the applicable Rating Agency
indicates that the then-current rating thereof will not be adversely affected.
The rating of any series of Securities by any applicable Rating Agency may be
lowered following the initial issuance thereof as a result of the downgrading of
the obligations of any applicable Credit Support provider, or as a result of
losses on the related Assets substantially in excess of the levels contemplated
by such Rating Agency at the time of its initial rating analysis. None of the
Depositor, the Master Servicer or any of their affiliates will have any
obligation to replace or supplement any Credit Support or to take any other
action to maintain any rating of any series of Securities.

Subordination of the Subordinate Certificates; Effect of Losses on the Assets

   
        The rights of Subordinate Securityholders to receive distributions to
which they would otherwise be entitled with respect to the Assets will be
subordinate to the rights of the Master Servicer (to the extent that the Master
Servicer is paid its servicing fee, including any unpaid servicing fees with
respect to one or more prior Due Periods (as defined below under "Description of
the Securities -- Available Distribution Amount"), and is reimbursed for certain
unreimbursed liquidation expenses) and the Senior Securityholders to the extent
described in the related Prospectus Supplement. As a result of the foregoing,
investors must be prepared to bear the risk that they may be subject to delays
in payment and may not recover their initial investments in the Subordinate
Securities. See "-- Allocation of Losses and Shortfalls."
    

        The yields on the Subordinate Securities may be extremely sensitive to
the loss experience of the Assets and the timing of any such losses. If the
actual rate and amount of losses experienced by the Assets exceed the rate and
amount of such losses assumed by an investor, the yields to maturity on the
Subordinate Securities may be lower than anticipated.

Certain Federal Tax Considerations Regarding REMIC Residual Certificates

   
        Holders of REMIC Residual Certificates will be required to report on
their federal income tax returns as ordinary income their pro rata share of the
taxable income of the REMIC, regardless of the amount or timing of their receipt
of cash payments, as described in "Federal Income Tax Consequences -- REMICs."
Accordingly, under certain circumstances, holders of Offered Securities that
constitute REMIC Residual Certificates may have taxable income and tax
liabilities arising from such investment during a taxable year in excess of the
cash received during such period. Individual holders of REMIC Residual
Certificates may be limited in their ability to deduct servicing fees and other
expenses of the REMIC. In addition, REMIC Residual Certificates are subject to
certain restrictions on transfer. Because of the special tax treatment of REMIC
Residual Certificates, the taxable income arising in a given year on a REMIC
Residual Certificate will not be equal to the taxable income associated with
investment in a corporate bond or stripped instrument having similar cash flow
characteristics and pre-tax yield. Therefore, the after-tax yield on the REMIC
Residual Certificate may be significantly less than that of a corporate bond or
stripped instrument having similar cash flow characteristics. Additionally,
prospective purchasers of a REMIC Residual Certificate should be aware that
recently issued temporary regulations provide restrictions on the ability to
mark-to-market certain "negative value" REMIC residual interests. See "Federal
Income Tax Consequences -- REMICs."
    

Book-Entry Registration

        If so provided in the Prospectus Supplement, one or more classes of the
Securities will be initially represented by one or more certificates registered
in the name of Cede, the nominee for DTC, and will not be registered in the
names of the Securityholders or their nominees. Because of this, unless and
until Definitive Securities are issued, Securityholders will not be recognized
by the Trustee as "Securityholders" (as that term is to be used in the related
Agreement). Hence, until such time, Securityholders will be able to exercise the
rights of Securityholders only indirectly through DTC and its participating
organizations. See "Description of the Securities -- Book-Entry Registration and
Definitive Securities."



                                       19

<PAGE>
                         DESCRIPTION OF THE TRUST FUNDS

Assets

   
        The primary assets of each Trust Fund (the "Assets") will include (i)
single family and/or multifamily mortgage loans (or certain balances thereof)
(collectively, the "Mortgage Loans"), including without limitation, Home Equity
Loans and Home Improvement Contracts, (ii) unsecured home improvement loans
("Unsecured Home Improvement Loans"), (iii) mortgage participations ("Mortgage
Participations"), (iv) pass-through certificates or other mortgage-backed
securities evidencing interests in or secured by one or more Mortgage Loans or
other similar participations, certificates or securities ("MBS"), (v)
manufactured housing installment sale contracts and installment loan agreements
(the "Contracts"), (vi) direct obligations of the United States, agencies
thereof or agencies created thereby which are not subject to redemption prior to
maturity at the option of the issuer and are (a) interest- bearing securities,
(b) non-interest-bearing securities, (c) originally interest-bearing securities
from which coupons representing the right to payment of interest have been
removed, or (d) interest-bearing securities from which the right to payment of
principal has been removed (the "Government Securities") or (vii) a combination
of Mortgage Loans, Unsecured Home Improvement Loans, Mortgage Participations,
Contracts, MBS and Government Securities; provided, however, in the event a
Trust Fund includes any Unsecured Home Improvement Loans, Mortgage
Participations, MBS or Government Securities, then such Unsecured Home
Improvement Loans, Mortgage Participations, MBS and Government Securities will
represent less than 10% of the aggregate amount of the Assets of such Trust
Fund. As used herein, "Mortgage Loans" refers to both whole Mortgage Loans (or
certain balances thereof) and Mortgage Loans underlying Mortgage Participations
or MBS. Mortgage Loans that secure, or interests in which are evidenced by, MBS
are herein sometimes referred to as "Underlying Mortgage Loans." Mortgage Loans
(or certain balances thereof) that are not Underlying Mortgage Loans are
sometimes referred to as "Whole Loans." Any pass-through certificates or other
asset-backed certificates in which an MBS evidences an interest or which secure
an MBS are sometimes referred to herein also as MBS or as "Underlying MBS."
Mortgage Loans, Mortgage Participations and MBS are sometimes referred to herein
as "Mortgage Assets." The Mortgage Assets will not be guaranteed or insured by
Beneficial Mortgage Corporation (the "Depositor") or any of its affiliates or,
unless otherwise provided in the Prospectus Supplement, by any governmental
agency or instrumentality or by any other person. Each Asset will be selected by
the Depositor for inclusion in a Trust Fund from among those originated by the
Depositor or purchased, either directly or indirectly, from a prior holder
thereof (an "Originator"), which may be an affiliate of the Depositor and, with
respect to Assets, which prior holder may or may not be the originator of such
Mortgage Loan or Contract or the issuer of such MBS.

        The Securities will be entitled to payment only from the assets of the
related Trust Fund and will not be entitled to payments in respect of the assets
of any other trust fund established by the Depositor. If so specified in the
related Prospectus Supplement, however, the assets of a Trust Fund will consist
of certificates representing beneficial ownership interests in, or indebtedness
of, another trust fund that contains the Assets.
    

Mortgage Loans

General

   
        Each Mortgage Loan will be secured by (i) a lien on a Mortgaged Property
consisting of a one- to four-family residential property (a "Single Family
Property" and the related Mortgage Loan a "Single Family Mortgage Loan") or a
residential property consisting of five or more dwelling units in multi-story
structures (a "Multifamily Property" and the related Mortgage Loan a
"Multifamily Mortgage Loan") or (ii) a security interest in shares issued by
private cooperative housing corporations ("Cooperatives"). If so specified in
the related Prospectus Supplement, a Mortgaged Property may include some
commercial use. Mortgaged Properties will be located in any one of the fifty
states or the District of Columbia. To the extent specified in the related
Prospectus Supplement, the Mortgage Loans will be secured by first and/or junior
mortgages or deeds of trust or other similar security instruments creating a
first or junior lien on Mortgaged Property. The Mortgaged Properties may include
apartments owned by Cooperatives. The Mortgaged Properties may include leasehold
interests in properties, the title to which is held by third party lessors.
    

                                       20

<PAGE>

Each Mortgage Loan will have been originated by the Depositor or a person other
than the Depositor (the "Originator"). The related Prospectus Supplement will
indicate if any Originator is an affiliate of the Depositor.  The Mortgage Loans
will be evidenced by promissory notes (the "Mortgage Notes") secured by
mortgages, deeds of trust or other security instruments (the "Mortgages")
creating a lien on the Mortgaged Properties.

Loan-to-Value Ratio

        The "Loan-to-Value Ratio" of a Mortgage Loan at any given time is the
ratio (expressed as a percentage) of the outstanding principal balance of the
Mortgage Loan as of the date of origination to the Value of the related
Mortgaged Property. The "Value" of a Mortgaged Property, other than with respect
to Refinance Loans, is generally the lesser of (a) the appraised value
determined in an appraisal obtained by the originator at origination of such
loan and (b) the sales price for such property. "Refinance Loans" are loans made
to refinance existing loans. Unless otherwise set forth in the related
Prospectus Supplement, the Value of the Mortgaged Property securing a Refinance
Loan is the appraised value thereof determined in an appraisal obtained at the
time of origination of the Refinance Loan. The Value of a Mortgaged Property as
of the date of initial issuance of the related series of Certificates may be
less than the value at origination and will fluctuate from time to time based
upon changes in economic conditions and the real estate market.

Mortgage Loan Information in Prospectus Supplements

   
        Each Prospectus Supplement will contain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Mortgage Loans,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Mortgage Loans as of
the applicable Cut-off Date, (ii) the type of property securing the Mortgage
Loans, (iii) the weighted average (by principal balance) of the original and
remaining terms to maturity of the Mortgage Loans, (iv) the earliest and latest
origination date and maturity date of the Mortgage Loans, (v) the range of the
Loan-to-Value Ratios at origination of the Mortgage Loans, (vi) the Mortgage
Rates or range of Mortgage Rates and the weighted average Mortgage Rate borne by
the Mortgage Loans, (vii) the state or states in which most of the Mortgaged
Properties are located, (viii) information with respect to the prepayment
provisions, if any, of the Mortgage Loans, (ix) with respect to Mortgage Loans
with adjustable Mortgage Rates ("ARM Loans"), the index, the frequency of the
adjustment dates, the range of margins added to the index, and the maximum
Mortgage Rate or monthly payment variation at the time of any adjustment thereof
and over the life of the ARM Loan and (x) information regarding the payment
characteristics of the Mortgage Loans, including without limitation balloon
payment and other amortization provisions. If specific information respecting
the Mortgage Loans is not known to the Depositor at the time Securities are
initially offered, more general information of the nature described above will
be provided in the Prospectus Supplement, and specific information will be set
forth in a report which will be available to purchasers of the related
Securities at or before the initial issuance thereof and will be filed as part
of a Current Report on Form 8-K with the Securities and Exchange Commission
within fifteen days after such initial issuance; provided, however, that not
more than 5% of the Mortgage Loans included in a Pool will deviate from the
characteristics of such Pool a set forth in the related Prospectus Supplement,
subject to the qualification that certain information with respect to the
Mortgage Loans will be based on a sampling of the included Mortgage Loans.
    

        The related Prospectus Supplement may specify whether the Mortgage Loans
include (i) closed-end and/or revolving home equity loans or certain balances
thereof ("Home Equity Loans"), which may be secured by Mortgages that are junior
to other liens on the related Mortgaged Property and/or (ii) home improvement
installment sales contracts or installment loan agreements (the "Home
Improvement Contracts") originated by a home improvement contractor and secured
by a Mortgage on the related Mortgaged Property that is junior to other liens on
the Mortgaged Property. Except as otherwise described in the related Prospectus
Supplement, the home improvements purchased with the Home Improvement Contracts
will generally be replacement windows, house siding, roofs, swimming pools,
satellite dishes, kitchen and bathroom remodeling goods and solar heating
panels. The related Prospectus Supplement will specify whether the Home
Improvement Contracts are partially insured under Title I of the National
Housing Act and, if so, the limitations on such insurance.

                                       21
<PAGE>


Payment Provisions of the Mortgage Loans

   
        All of the Mortgage Loans will (i) have individual principal balances at
origination of not less than $1,000, (ii) have original terms to maturity of not
more than 40 years and (iii) provide for payments of principal, interest or
both, on due dates that occur monthly, quarterly or semi-annually or at such
other interval as is specified in the related Prospectus Supplement. Each
Mortgage Loan may provide for no accrual of interest or for accrual of interest
thereon at an interest rate (a "Mortgage Rate") that is fixed over its term or
that adjusts from time to time, or that may be converted from an adjustable to a
fixed Mortgage Rate or a different adjustable Mortgage Rate, or from a fixed to
an adjustable Mortgage Rate, from time to time pursuant to an election or as
otherwise specified on the related Mortgage Note, in each case as described in
the related Prospectus Supplement. Each Mortgage Loan may provide for scheduled
payments to maturity or payments that adjust from time to time to accommodate
changes in the Mortgage Rate or to reflect the occurrence of certain events or
that adjust on the basis of other methodologies, and may provide for negative
amortization or accelerated amortization, in each case as described in the
related Prospectus Supplement. Each Mortgage Loan may be fully amortizing or
require a balloon payment due on its stated maturity date, in each case as
described in the related Prospectus Supplement. Each Mortgage Loan may contain
prohibitions on prepayment (a "Lock-out Period" and, the date of expiration
thereof, a "Lock-out Date") or require payment of a premium or a yield
maintenance penalty (a "Prepayment Premium") in connection with a prepayment, in
each case as described in the related Prospectus Supplement. In the event that
holders of any class or classes of Offered Securities will be entitled to all or
a portion of any Prepayment Premiums collected in respect of Mortgage Loans, the
related Prospectus Supplement will specify the method or methods by which any
such amounts will be allocated.
    

Mortgage Participations

        Mortgage Participations will evidence an undivided participation
interest in Underlying Mortgage Loans. To the extent available to the Depositor,
the related Prospectus Supplement will contain information in respect of the
Underlying Mortgage Loans substantially similar to the information described
above in respect of Mortgage Loans. Such Prospectus Supplement will also specify
the amount of the participation interest and describe the servicing provisions
of the participation and servicing agreements.

Unsecured Home Improvement Loans

        The Unsecured Home Improvement Loans may consist of conventional
unsecured home improvement loans and FHA insured unsecured home improvement
loans. Except as otherwise set forth in the related Prospectus Supplement, the
Unsecured Home Improvement Loans will be fully amortizing and will bear interest
at a fixed or variable annual percentage rate. Unless the context otherwise
requires, references in this Prospectus to Mortgage Loans, Whole Loans and
related terms shall include Unsecured Home Improvement Loans and related terms
to the extent relevant (e.g., a reference to a Mortgaged Property or hazard
insurance does not relate to an Unsecured Home Improvement Loan).

MBS

        Any MBS will have been issued pursuant to a pooling and servicing
agreement, a trust 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 (or Underlying MBS) 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 of the interest in the
underlying Mortgage Loans or MBS evidenced by the MBS.

        Distributions of any principal or interest, as applicable, will be made
on MBS on the dates specified in the related Prospectus Supplement. The MBS may
be issued in one or more classes with characteristics similar to the classes of
Securities described in this Prospectus. Any principal or interest distributions
will be made on the MBS by the MBS Trustee or the MBS Servicer. 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.

                                       22

<PAGE>


        Enhancement in the form of reserve funds, subordination or other forms
of credit support similar to that described for the Securities under
"Description of Credit Support" may be provided with respect to the MBS. The
type, characteristics and amount of such credit support, if any, will be a
function of certain characteristics of the Underlying Mortgage Loans or
Underlying MBS evidenced by or securing such MBS and other factors and generally
will have been established for the MBS on the basis of requirements of either
any Rating Agency that may have assigned a rating to the MBS or the initial
purchasers of the MBS.

        The Prospectus Supplement for a series of Securities evidencing
interests in Mortgage Assets that include MBS will specify, to the extent
available to the Depositor, (i) the aggregate approximate initial and
outstanding principal amount or notional amount, as applicable, and type of the
MBS to be included in the Trust Fund, (ii) the original and remaining term to
stated maturity of the MBS, if applicable, (iii) whether such MBS is entitled
only to interest payments, only to principal payments or to both, (iv) the
pass-through or bond rate of the MBS or formula for determining such rates, if
any, (v) the applicable payment provisions for the MBS, including, but not
limited to, any priorities, payment schedules and subordination features, (vi)
the MBS Issuer, MBS Servicer and MBS Trustee, as applicable, (vii) certain
characteristics of the credit support, if any, such as subordination, reserve
funds, insurance policies, letters of credit or guarantees relating to the
related Underlying Mortgage Loans, the Underlying MBS or directly to such MBS,
(viii) the terms on which the related Underlying Mortgage Loans or Underlying
MBS for such MBS or the MBS may, or are required to, be purchased prior to their
maturity, (ix) the terms on which Mortgage Loans or Underlying MBS may be
substituted for those originally underlying the MBS, (x) the servicing fees
payable under the MBS Agreement, (xi) the type of information in respect of the
Underlying Mortgage Loans described under "-- Mortgage Loans -- Mortgage Loan
Information in Prospectus Supplements" above, and the type of information in
respect of the Underlying MBS described in this paragraph, (xii) the
characteristics of any cash flow agreements that are included as part of the
trust fund evidenced or secured by the MBS and (xiii) whether the MBS is in
certificated form or held through a depository such as The Depository Trust
Company or the Participants Trust Company.

Contracts

General

   
        Each Contract will be secured by a security interest in a new or used
Manufactured Home. Such Prospectus Supplement will specify the states or other
jurisdictions in which the Manufactured Homes are located as of the related
Cut-off Date. The method of computing the "Loan-to-Value Ratio" of a Contract
will be described in the related Prospectus Supplement.
    

Contract Information in Prospectus Supplements

   
        Each Prospectus Supplement will contain certain information, as of the
dates specified in such Prospectus Supplement and to the extent then applicable
and specifically known to the Depositor, with respect to the Contracts,
including (i) the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the Contracts as of the
applicable Cut-off Date, (ii) whether the Manufactured Homes were new or used as
of the origination of the related Contracts, (iii) the weighted average (by
principal balance) of the original and remaining terms to maturity of the
Contracts, (iv) the earliest and latest origination date and maturity date of
the Contracts, (v) the range of the Loan-to-Value Ratios at origination of the
Contracts, (vi) the Contract Rates or range of Contract Rates and the weighted
average Contract Rate borne by the Contracts, (vii) the state or states in which
most of the Manufactured Homes are located at origination, (viii) information
with respect to the prepayment provisions, if any, of the Contracts, (ix) with
respect to Contracts with adjustable Contract Rates ("ARM Contracts"), the
index, the frequency of the adjustment dates, and the maximum Contract Rate or
monthly payment variation at the time of any adjustment thereof and over the
life of the ARM Contract, and (x) information regarding the payment
characteristics of the Contracts. If specific information respecting the
Contracts is not known to the Depositor at the time Securities are initially
offered, more general information of the nature described above will be provided
in the Prospectus Supplement, and specific information will be set forth in a
report which will be
    

                                       23
<PAGE>



available to purchasers of the related Securities at or before the initial
issuance thereof and will be filed as part of a Current Report on Form 8-K with
the Securities and Exchange Commission within fifteen days after such initial
issuance; provided, however, that not more than 5% of the Contracts included in
a pool will deviate from the characteristics of such pool as set forth in the
related Prospectus Supplement, subject to the qualification that certain
information with respect to the Mortgage Loans will be based on a sampling of
the included Mortgage Loans.

Payment Provisions of the Contracts.

   
        All of the Contracts will (i) have individual principal balances at
origination of not less than $1,000, (ii) have original terms to maturity of not
more than 40 years and (iii) provide for payments of principal, interest or
both, on due dates that occur monthly or at such other interval as is specified
in the related Prospectus Supplement. Each Contract may provide for no accrual
of interest or for accrual of interest thereon at an annual percentage rate (a
"Contract Rate") that is fixed over its term or that adjusts from time to time,
or as otherwise specified in the related Prospectus Supplement. Each Contract
may provide for scheduled payments to maturity or payments that adjust from time
to time to accommodate changes in the Contract Rate as otherwise described in
the related Prospectus Supplement.
    

Government Securities

   
        The Prospectus Supplement for a series of Securities evidencing
interests in Assets of a Trust Fund that include Government Securities will
specify, to the extent available, (i) the aggregate approximate initial and
outstanding principal amounts or notional amounts, as applicable, and types of
the Government Securities to be included in the Trust Fund, (ii) the original
and remaining terms to stated maturity of the Government Securities, (iii)
whether such Government Securities are entitled only to interest payments, only
to principal payments or to both, (iv) the interest rates of the Government
Securities or the formula to determine such rates, if any, (v) the applicable
payment provisions for the Government Securities and (vi) to what extent, if
any, the obligation evidenced thereby is backed by the full faith and credit of
the United States. With respect to any series of Securities, Government
Securities shall include, without limitation, any one or combination of the
following: (1) Federal Home Loan Mortgage Corporation ("FHLMC") mortgage
participation certificates representing undivided interests in specified pools
of fixed, variable or adjustable rate, first lien and fully amortizing, whole
one- to four-family residential mortgage loans or participation interests in
one- to four-family residential mortgage loans purchased by FHLMC, and with
respect to which FHLMC guarantees the timely payment of interest at the
applicable certificate rate and the ultimate collection of principal on the
mortgage loans ("FHLMC Certificates"); (2) Federal National Mortgage Association
("FNMA") mortgage pass-through certificates representing undivided interests in
specified pools of mortgage loans consisting of fixed, variable or adjustable
rate, first lien and fully amortizing, one- to four-family residential mortgage
loans, and with respect to which FNMA guarantees the timely payment of schedule
principal and interest at the applicable certificate rate and the full
collection of principal on the mortgage loans ("FNMA Certificates"); (3)
Government National Mortgage Association ("GNMA") fully modified pass-through
mortgage-backed certificates that are issued and serviced by a mortgage banking
company or other financial institution approved by GNMA as seller-servicer of
mortgage loans insured by the Federal Housing Administration ("FHA") or mortgage
loans partially guaranteed by the Veterans Administration ("VA"), that evidence
fractional undivided interests in pools of fixed-rate FHA loans and VA loans
secured by mortgages which are level-pay, first lien and fully amortizing on
single-family dwellings and with respect to which GNMA guarantees the full and
timely payment of principal of and interest at the applicable certificate rate
on each GNMA Certificate ("GNMA Certificates"); and (4) direct obligations
issued by the United States of America ("U.S. Treasury Securities").
    

Pre-Funding Account

   
        To the extent provided in a Prospectus Supplement, the Depositor will be
obligated (subject only to the availability thereof) to sell at a predetermined
price, and the Trust Fund for the related series of Securities will be obligated
to purchase (subject to the satisfaction of certain conditions described in the
applicable Agreement), additional Assets (the "Subsequent Assets") from time to
time (as frequently as daily) within the time period specified in the related
Prospectus Supplement after the issuance of such series of Securities having an
aggregate principal balance approximately equal to the amount on deposit in the
Pre-Funding Account (the "Pre-Funded Amount") for such series on the date of
such issuance.  The Prospectus  Supplement for a series of Securities for which
there is a Pre-Funding Account will set forth (i) the term and duration of
such Pre-Funding Account, which in no event shall be longer than one year from
the date the related Trust Fund was established, (ii) the percentage of the
aggregate amount of Assets of such Trust Fund that will consist of Subsequent
Assets, which in no event shall be more than 25%, (iii) that the Subsequent
Assets will be originated pursuant to underwriting guidelines substantially
similar to the other Assets included in the related Pool and (iv) all moneys
on deposit in such Pre-Funding Account will be invested in one or more Permitted
Investments (as defined in "Collection Account and Related Accounts -- General")
(See "Risk Factors -- Pre-Funding Account").
    

Accounts

        Each Trust Fund will include one or more accounts established and
maintained on behalf of the Securityholders into which the person or persons
designated in the related Prospectus Supplement will, to the extent described
herein and in such Prospectus Supplement deposit all payments and collections
received with respect to the Assets and other assets in the Trust Fund. Such an
account may be maintained as an interest bearing or a non-interest bearing
account, and funds held therein may be held as cash or invested in certain
short-term, investment grade obligations, in each case as described in the
related Prospectus Supplement. See "Description of the Agreements -- Collection
Account and Related Accounts."

Credit Support

   
        If so provided in the related Prospectus Supplement, partial or full
protection against certain defaults and losses on the Assets in the related
Trust Fund may be provided to one or more classes of Securities in the related
series in the form of subordination of one or more other classes of Securities
in such series or by one or more of the following types of credit support:
overcollateralization, a letter of credit, insurance policy, guarantee, reserve
fund or any combination thereof (any such coverage with respect to the
Securities of any series, "Credit Support"). Each type of Credit Support to be
provided for in a Prospectus Supplement for a series of Securities is described
herein. See "Description of Credit Support."  The amount and types of coverage,
the identification of the entity providing
    

                                       24


<PAGE>

the coverage (if applicable) and related information with respect to each type
of Credit Support, if any, will be described in the Prospectus Supplement for a
series of Securities. See "Risk Factors -- Credit Support Limitations"
and "Description of Credit Support."

Cash Flow Agreements

   
        If so provided in the related Prospectus Supplement, the Trust Fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related series will be invested at a
specified rate. The Trust Fund may also include certain other agreements, such
as interest rate exchange agreements, interest rate cap or floor agreements,
currency exchange agreements or similar agreements provided to reduce the
effects of interest rate or currency exchange rate fluctuations on the Assets or
on one or more classes of Securities. (Currency exchange agreements might be
included in the Trust Fund if some or all of the Mortgage Assets (such as
Mortgage Loans secured by Mortgaged Properties located outside the United
States) were denominated in a non-United States currency.) The principal terms
of any such guaranteed investment contract or other agreement (any such
agreement, a "Cash Flow Agreement"), including, without limitation, provisions
relating to the timing, manner and amount of payments thereunder and provisions
relating to the termination thereof, will be described in the Prospectus
Supplement for the related series. The counterparty to any such Cash Flow
Agreement will be identified in the Prospectus Supplement for the related series
as well as any material risks for holders of the related Securities that are
specific to such Cash Flow Agreement or the counterparty thereto. In addition,
the related Prospectus Supplement will provide certain information with respect
to the obligor under any such Cash Flow Agreement. In addition, the related
Prospectus Supplement will provide certain information with respect to the
obligor under any such Cash Flow Agreement.
    

                                 USE OF PROCEEDS

        The net proceeds to be received from the sale of the Securities will be
applied by the Depositor to the purchase of Assets, or the payment of the
financing incurred in such purchase, and to pay for certain expenses incurred in
connection with such purchase of Assets and sale of Securities. The Depositor
expects to sell the Securities from time to time, but the timing and amount of
offerings of Securities will depend on a number of factors, including the volume
of Assets acquired by the Depositor, prevailing interest rates, availability of
funds and general market conditions.


                              YIELD CONSIDERATIONS

General

   
        The yield on any Offered Security will depend on the price paid by the
Securityholder, the Pass-Through Rate of the Security, the receipt and timing
of receipt of distributions on the Security and the weighted average life of
the Assets in the related Trust Fund (which may be affected by prepayments,
defaults, liquidations or repurchases). See "Risk Factors."
    

Pass-Through Rate and Interest Rate

        Securities of any class within a series may have fixed, variable or
adjustable Pass-Through Rates or interest rates, which may or may not be based
upon the interest rates borne by the Assets in the related Trust Fund. The
Prospectus Supplement with respect to any series of Securities will specify the
Pass-Through Rate or interest rate for each class of such Securities or, in the
case of a variable or adjustable Pass-Through Rate or interest rate, the method
of determining the Pass-Through Rate or interest rate; the effect, if any, of
the prepayment of any Asset on the Pass-Through Rate or interest rate of one or
more classes of Securities; and whether the distributions of interest on the
Securities of any class will be dependent, in whole or in part, on the
performance of any obligor under a Cash Flow Agreement.

        If so specified in the related Prospectus Supplement, the effective
yield to maturity to each holder of Securities entitled to payments of interest
will be below that otherwise produced by the applicable Pass-Through Rate or
interest rate and purchase price of such Security because, while interest may
accrue on

                                       25


<PAGE>



each Asset during a certain period, the distribution of such interest will be
made on a day which may be several days, weeks or months following the period of
accrual.

Timing of Payment of Interest

   
        Each payment of interest on the Securities (or addition to the Security
Balance of a class of Accrual Securities) on a Distribution Date will include
interest accrued during the Interest Accrual Period for such Distribution Date.
As indicated above under "-- Pass-Through Rate and Interest Rate," if the
Interest Accrual Period ends on a date other than the day before a Distribution
Date for the related series, the yield realized by the holders of such
Securities may be lower than the yield that would result if the Interest Accrual
Period ended on such day before the Distribution Date.
    

Payments of Principal; Prepayments

        The yield to maturity on the Securities will be affected by the rate of
principal payments on the Assets (including principal prepayments on Mortgage
Loans and Contracts resulting from both voluntary prepayments by the borrowers
and involuntary liquidations). The rate at which principal prepayments occur on
the Mortgage Loans and Contracts will be affected by a variety of factors,
including, without limitation, the terms of the Mortgage Loans and Contracts,
the level of prevailing interest rates, the availability of mortgage credit and
economic, demographic, geographic, tax, legal and other factors. In general,
however, if prevailing interest rates fall significantly below the Mortgage
Rates on the Mortgage Loans comprising or underlying the Assets in a particular
Trust Fund, such Mortgage Loans are likely to be the subject of higher principal
prepayments than if prevailing rates remain at or above the rates borne by such
Mortgage Loans. In this regard, it should be noted that certain Assets may
consist of Mortgage Loans with different Mortgage Rates and the stated
pass-through or pay-through interest rate of certain MBS may be a number of
percentage points higher or lower than certain of the Underlying Mortgage Loans.
The rate of principal payments on some or all of the classes of Securities of a
series will correspond to the rate of principal payments on the Assets in the
related Trust Fund and is likely to be affected by the existence of Lock-out
Periods and Prepayment Premium provisions of the Mortgage Loans underlying or
comprising such Assets, and by the extent to which the servicer of any such
Mortgage Loan is able to enforce such provisions. Mortgage Loans with a Lock-out
Period or a Prepayment Premium provision, to the extent enforceable, generally
would be expected to experience a lower rate of principal prepayments than
otherwise identical Mortgage Loans without such provisions, with shorter
Lock-out Periods or with lower Prepayment Premiums.

        Because of the depreciating nature of manufactured housing, which limits
the possibilities for refinancing, and because the terms and principal amounts
of manufactured housing contracts are generally shorter and smaller than the
terms and principal amounts of mortgage loans secured by site-built homes,
changes in interest rates have a correspondingly smaller effect on the amount of
the monthly payments on manufactured housing contracts than on the amount of the
monthly payments on mortgage loans secured by site-built homes. Consequently,
changes in interest rates may play a smaller role in prepayment behavior of
manufactured housing contracts than they do in the prepayment behavior of loans
secured by mortgage on site-built homes. Conversely, local economic conditions
and certain of the other factors mentioned above may play a larger role in the
prepayment behavior of manufactured housing contracts than they do in the
prepayment behavior of loans secured by mortgages on site-built homes.

        If the purchaser of a Security offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the Assets, the
actual yield to maturity will be lower than that so calculated. Conversely, if
the purchaser of a Security offered at a premium calculates its anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower than that actually experienced on the Assets, the actual yield to
maturity will be lower than that so calculated. In either case, if so provided
in the Prospectus Supplement for a series of Securities, the effect on yield on
one or more classes of the Securities of such series of prepayments of the
Assets in the related Trust Fund may be mitigated or exacerbated by any
provisions for sequential or selective distribution of principal to such
classes.


                                       26


<PAGE>


   
        When a full prepayment is made on a Mortgage Loan or a Contract, the
obligor is charged interest on the principal amount of the Mortgage Loan or
Contract so prepaid for the number of days in the month actually elapsed up to
the date of the prepayment. The effect of prepayments in full will be to reduce
the amount of interest paid in the following month to holders of Securities
entitled to payments of interest because interest on the principal amount of any
Mortgage Loan or Contract so prepaid will be paid only to the date of prepayment
rather than for a full month. A partial prepayment of principal is applied so as
to reduce the outstanding principal balance of the related Mortgage Loan or
Contract as of the due date in the month in which such partial prepayment is
received.
    

        The timing of changes in the rate of principal payments on the Assets
may significantly affect an investor's actual yield to maturity, even if the
average rate of distributions of principal is consistent with an investor's
expectation. In general, the earlier a principal payment is received on the
Mortgage Assets and distributed on a Security, the greater the effect on such
investor's yield to maturity. The effect on an investor's yield of principal
payments occurring at a rate higher (or lower) than the rate anticipated by the
investor during a given period may not be offset by a subsequent like decrease
(or increase) in the rate of principal payments.

        The Securityholder will bear the risk of being able to reinvest
principal received in respect of a Security at a yield at least equal to the
yield on such Security.

Prepayments -- Maturity and Weighted Average Life

        The rates at which principal payments are received on the Assets
included in or comprising a Trust Fund and the rate at which payments are made
from any Credit Support or Cash Flow Agreement for the related series of
Securities may affect the ultimate maturity and the weighted average life of
each class of such series. Prepayments on the Mortgage Loans or Contracts
comprising or underlying the Assets in a particular Trust Fund will generally
accelerate the rate at which principal is paid on some or all of the classes of
the Securities of the related series.

        If so provided in the Prospectus Supplement for a series of Securities,
one or more classes of Securities may have a final scheduled Distribution Date,
which is the date on or prior to which the Security Balance thereof is scheduled
to be reduced to zero, calculated on the basis of the assumptions applicable to
such series set forth therein.

        Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid to the investor. The weighted average life of a
class of Securities of a series will be influenced by the rate at which
principal on the Mortgage Loans or Contracts comprising or underlying the Assets
is paid to such class, which may be in the form of scheduled amortization or
prepayments (for this purpose, the term "prepayment" includes prepayments, in
whole or in part, and liquidations due to default).

        In addition, the weighted average life of the Securities may be affected
by the varying maturities of the Mortgage Loans or Contracts comprising or
underlying the Assets in a Trust Fund. If any Mortgage Loans or Contracts
comprising or underlying the Assets in a particular Trust Fund have actual terms
to maturity less than those assumed in calculating final scheduled Distribution
Dates for the classes of Securities of the related series, one or more classes
of such Securities may be fully paid prior to their respective final scheduled
Distribution Dates, even in the absence of prepayments. Accordingly, the
prepayment experience of the Assets will, to some extent, be a function of the
mix of Mortgage Rates or Contract Rates and maturities of the Mortgage Loans or
Contracts comprising or underlying such Assets. See "Description of the Trust
Funds."

        Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or the Standard Prepayment Assumption ("SPA") prepayment model, each as
described below. CPR represents a constant assumed rate of prepayment

                                       27


<PAGE>



each month relative to the then outstanding principal balance of a pool of loans
for the life of such loans. SPA represents an assumed rate of prepayment each
month relative to the then outstanding principal balance of a pool of loans. A
prepayment assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then outstanding principal balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month thereafter
until the thirtieth month. Beginning in the thirtieth month and in each month
thereafter during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.

        Neither CPR nor SPA nor any other prepayment model or assumption
purports to be a historical description of prepayment experience or a prediction
of the anticipated rate of prepayment of any pool of loans, including the
Mortgage Loans or Contracts underlying or comprising the Assets.

        The Prospectus Supplement with respect to each series of Securities may
contain tables, if applicable, setting forth the projected weighted average life
of each class of Offered Securities of such series and the percentage of the
initial Security Balance of each such class that would be outstanding on
specified Distribution Dates based on the assumptions stated in such Prospectus
Supplement, including assumptions that prepayments on the Mortgage Loans
comprising or underlying the related Assets are made at rates corresponding to
various percentages of CPR, SPA or such other standard specified in such
Prospectus Supplement. Such tables and assumptions are intended to illustrate
the sensitivity of the weighted average life of the Securities to various
prepayment rates and will not be intended to predict or to provide information
that will enable investors to predict the actual weighted average life of the
Securities. It is unlikely that prepayment of any Mortgage Loans or Contracts
comprising or underlying the Assets for any series will conform to any
particular level of CPR, SPA or any other rate specified in the related
Prospectus Supplement.

Other Factors Affecting Weighted Average Life

Type of Mortgage Asset or Contract

        If so specified in the related Prospectus Supplement, a number of
Mortgage Loans may have balloon payments due at maturity, and because the
ability of a mortgagor to make a balloon payment typically will depend upon its
ability either to refinance the loan or to sell the related Mortgaged Property,
there is a risk that a number of Mortgage Loans having balloon payments may
default at maturity. In the case of defaults, recovery of proceeds may be
delayed by, among other things, bankruptcy of the mortgagor or adverse
conditions in the market where the property is located. In order to minimize
losses on defaulted Mortgage Loans, the servicer may, to the extent and under
the circumstances set forth in the related Prospectus Supplement, be permitted
to modify Mortgage Loans that are in default or as to which a payment default is
imminent. Any defaulted balloon payment or modification that extends the
maturity of a Mortgage Loan will tend to extend the weighted average life of the
Securities, thereby lengthening the period of time elapsed from the date of
issuance of a Security until it is retired.

        With respect to certain Mortgage Loans, including ARM Loans, the
Mortgage Rate at origination may be below the rate that would result if the
index and margin relating thereto were applied at origination. With respect to
certain Contracts, the Contract Rate may be "stepped up" during its term or may
otherwise vary or be adjusted. Under the applicable underwriting standards, the
mortgagor under each Mortgage Loan or Contract generally will be qualified on
the basis of the Mortgage Rate or Contract Rate in effect at origination. The
repayment of any such Mortgage Loan or Contract may thus be dependent on the
ability of the mortgagor or obligor to make larger level monthly payments
following the adjustment of the Mortgage Rate or Contract Rate. In addition,
certain Mortgage Loans may be subject to temporary buydown plans ("Buydown
Mortgage Loans") pursuant to which the monthly payments made by the mortgagor
during the early years of the Mortgage Loan will be less than the scheduled
monthly payments thereon (the "Buydown Period"). The periodic increase in the
amount paid by the mortgagor of a Buydown Mortgage Loan during or at the end of
the applicable Buydown Period may create a greater financial burden for the
mortgagor, who might not have otherwise qualified for a mortgage, and may
accordingly increase the risk of default with respect to the related Mortgage
Loan.


                                       28


<PAGE>



        The Mortgage Rates on certain ARM Loans subject to negative amortization
generally adjust monthly and their amortization schedules adjust less
frequently. During a period of rising interest rates as well as immediately
after origination (initial Mortgage Rates are generally lower than the sum of
the applicable index at origination and the related margin over such index at
which interest accrues), the amount of interest accruing on the principal
balance of such Mortgage Loans may exceed the amount of the minimum scheduled
monthly payment thereon. As a result, a portion of the accrued interest on
negatively amortizing Mortgage Loans may be added to the principal balance
thereof and will bear interest at the applicable Mortgage Rate. The addition of
any such deferred interest to the principal balance of any related class or
classes of Securities will lengthen the weighted average life thereof and may
adversely affect yield to holders thereof, depending upon the price at which
such Securities were purchased. In addition, with respect to certain ARM Loans
subject to negative amortization, during a period of declining interest rates,
it might be expected that each minimum scheduled monthly payment on such a
Mortgage Loan would exceed the amount of scheduled principal and accrued
interest on the principal balance thereof, and since such excess will be applied
to reduce the principal balance of the related class or classes of Securities,
the weighted average life of such Securities will be reduced and may adversely
affect yield to holders thereof, depending upon the price at which such
Securities were purchased.

Defaults

        The rate of defaults on the Mortgage Loans or Contracts will also affect
the rate, timing and amount of principal payments on the Assets and thus the
yield on the Securities. In general, defaults on mortgage loans or contracts are
expected to occur with greater frequency in their early years. The rate of
default on Mortgage Loans which are refinance or limited documentation mortgage
loans, and on Mortgage Loans with high Loan-to-Value Ratios, may be higher than
for other types of Mortgage Loans. Furthermore, the rate and timing of
prepayments, defaults and liquidations on the Mortgage Loans and Contracts will
be affected by the general economic condition of the region of the country in
which the related Mortgage Properties or Manufactured Homes are located. The
risk of delinquencies and loss is greater and prepayments are less likely in
regions where a weak or deteriorating economy exists, as may be evidenced by,
among other factors, increasing unemployment or falling property values.

Foreclosures

        The number of foreclosures or repossessions and the principal amount of
the Mortgage Loans or Contracts comprising or underlying the Assets that are
foreclosed or repossessed in relation to the number and principal amount of
Mortgage Loans or Contracts that are repaid in accordance with their terms will
affect the weighted average life of the Mortgage Loans or Contracts comprising
or underlying the Assets and that of the related series of Securities.

Refinancing

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



                                       29


<PAGE>


Due-on-Sale Clauses

   
        Acceleration of mortgage payments as a result of certain transfers of
underlying Mortgaged Property is another factor affecting prepayment rates that
may not be reflected in the prepayment standards or models used in the relevant
Prospectus Supplement. A number of the Mortgage Loans comprising or underlying
the Assets may include "due-on-sale" clauses that allow the holder of the
Mortgage Loans to demand payment in full of the remaining principal balance of
the Mortgage Loans upon sale, transfer or conveyance of the related Mortgaged
Property. With respect to any Whole Loans, unless otherwise provided in the
related Prospectus Supplement, the Master Servicer will generally enforce any
due-on-sale clause to the extent it has knowledge of the conveyance or proposed
conveyance of the underlying Mortgaged Property and it is entitled to do so
under applicable law; provided, however, that the Master Servicer will not take
any action in relation to the enforcement of any due-on-sale provision which
would adversely affect or jeopardize coverage under any applicable insurance
policy. See "Certain Legal Aspects of Mortgage Loans -- Due-on-Sale Clauses" and
"Description of the Agreements -- Due-on-Sale Provisions." If so specified in
the related Prospectus Supplement, the Contracts prohibit the sale or transfer
of the related Manufactured Homes without the consent of the Master Servicer and
permit the acceleration of the maturity of the Contracts by the Master Servicer
upon any such sale or transfer that is not consented to. If so specified in the
related Prospectus Supplement, the Master Servicer will permit most transfers of
Manufactured Homes and not accelerate the maturity of the related Contracts. In
certain cases, the transfer may be made by a delinquent obligor in order to
avoid a repossession of the Manufactured Home. In the case of a transfer of a
Manufactured Home after which the Master Servicer desires to accelerate the
maturity of the related Contract, the Master Servicer's ability to do so will
depend on the enforceability under state law of the "due-on-sale" clause. See
"Certain Legal Aspects of the Contracts -- Transfers of Manufactured Homes;
Enforceability of Due-on-Sale Clauses."
    


                                  THE DEPOSITOR

   
        Beneficial Mortgage Services, Inc., the Depositor, is an indirect
wholly-owned subsidiary of Beneficial Corporation and was formed on February 6,
1997 under the laws of the State of Delaware. The Depositor was formed for the
limited purpose of purchasing and selling mortgage loans, mortgage pass-through
certificates, certain other mortgage-backed securities, home improvement
installment sale contracts and certain direct obligations of the United States,
and issuing, or causing trusts or partnerships to issue securities
collateralized by, or evidencing on ownership interest in, such assets. The
principal executive offices of the Depositor are located at One Christina
Centre, 301 North Walnut Street, Wilmington, Delaware 19801. Its telephone
number is (302) 425-2500.
    

        The Depositor does not have, nor is it expected in the future to have,
any significant assets.

                              THE MASTER SERVICER

   
        Beneficial Mortgage Corporation, the Master Servicer, is an indirect
wholly-owned subsidiary of Beneficial Corporation.  Unless otherwise set forth
in the related Prospectus Supplement, the Master Servicer will service the
Assets for each series of Securities.
    


                          DESCRIPTION OF THE SECURITIES

General

        The Certificates of each series (including any class of Certificates not
offered hereby) will represent the entire beneficial ownership interest in the
Trust Fund created pursuant to the related Agreement. If a series of Securities
includes Notes, such Notes will represent indebtedness of the related Trust Fund
and will be issued and secured pursuant to an indenture (an "Indenture"). Each
series of Securities will consist of one or more classes of Securities that may
(i) provide for the accrual of interest thereon based on fixed, variable or
adjustable rates; (ii) be senior (collectively, "Senior Securities") or
subordinate (collectively, "Subordinate Securities") to one or more other
classes of Securities in respect of certain distributions on the Securities;
(iii) be entitled to principal distributions, with disproportionately low,
nominal or no interest distributions (collectively, "Stripped Principal
Securities"); (iv) be entitled to interest distributions, with
disproportionately low, nominal or no principal distributions (collectively,
"Stripped Interest Securities"); (v) provide for distributions of accrued
interest thereon commencing only following the occurrence of certain events,
such as the retirement of one or more other classes of Securities of such series
(collectively, "Accrual Securities"); (vi) provide for payments of principal as
described in the related Prospectus Supplement, from all or only a portion of
the Assets in such Trust Fund, to the extent of available funds, in each case as
described in the related Prospectus Supplement; and/or (vii) provide for
distributions based on a combination of two or more components thereof with one
or more of the characteristics described in this paragraph including a Stripped

                                       30
<PAGE>



Principal Security component and a Stripped Interest Security component. If so
specified in the related Prospectus Supplement, distributions on one or more
classes of a series of Securities may be limited to collections from a
designated portion of the Whole Loans in the related Mortgage Pool (each such
portion of Whole Loans, a "Mortgage Loan Group") or a designated portion of
Contracts in the related Contract Pool (each such portion of Contracts, a
"Contract Group"). Any such classes may include classes of Offered Securities.

   
        Each class of Offered Securities of a series will be issued in minimum
denominations corresponding to the Security Balances or, in case of Stripped
Interest Securities, notional amounts or percentage interests specified in the
related Prospectus Supplement. The transfer of any Offered Securities may be
registered and such Securities may be exchanged without the payment of any
service charge payable in connection with such registration of transfer or
exchange, but the Depositor or the Trustee or any agent thereof may require
payment of a sum sufficient to cover any tax or other governmental charge. One
or more classes of Securities of a series may be issued in definitive form
("Definitive Securities") or in book-entry form ("Book-Entry Securities"), as
provided in the related Prospectus Supplement. See "Special Considerations --
Book-Entry Registration" and "Description of the Securities -- Book-Entry
Registration and Definitive Securities." Definitive Securities will be
exchangeable for other Securities of the same class and series of a like
aggregate Security Balance, notional amount or percentage interest but of
different authorized denominations. See "Risk Factors -- No Market for the
Securities" and "Assets included in Trust Fund to be Sole Source of Payment."
    

Distributions

        Distributions on the Securities of each series will be made by or on
behalf of the Trustee on each Distribution Date as specified in the related
Prospectus Supplement from the Available Distribution Amount for such series and
such Distribution Date. Except as otherwise specified in the related Prospectus
Supplement, distributions (other than the final distribution) will be made to
the persons in whose names the Securities are registered at the close of
business on the last business day of the month preceding the month in which the
Distribution Date occurs (the "Record Date"), and the amount of each
distribution will be determined as of the close of business on the date
specified in the related Prospectus Supplement (the "Determination Date"). All
distributions with respect to each class of Securities on each Distribution Date
will be allocated pro rata among the outstanding Securities in such class or by
random selection, as described in the related Prospectus Supplement or otherwise
established by the related Trustee. Payments will be made either by wire
transfer in immediately available funds to the account of a Securityholder at a
bank or other entity having appropriate facilities therefor, if such
Securityholder has so notified the Trustee or other person required to make such
payments no later than the date specified in the related Prospectus Supplement
(and, if so provided in the related Prospectus Supplement, holds Securities in
the requisite amount specified therein), or by check mailed to the address of
the person entitled thereto as it appears on the Security Register; provided,
however, that the final distribution in retirement of the Securities (whether
Definitive Securities or Book-Entry Securities) will be made only upon
presentation and surrender of the Securities at the location specified in the
notice to Securityholders of such final distribution.

Available Distribution Amount

        All distributions on the Securities of each series on each Distribution
Date will be made from the Available Distribution Amount described below, in
accordance with the terms described in the related Prospectus Supplement. Unless
provided otherwise in the related Prospectus Supplement, the "Available
Distribution Amount" for each Distribution Date equals the sum of the following
amounts:

               (i) the total amount of all cash on deposit in the related
        Collection Account as of the corresponding Determination Date, exclusive
        of:

                      (a) all scheduled payments of principal and interest
               collected but due on a date subsequent to the related Due Period
               (unless the related Prospectus Supplement provides otherwise, a
               "Due Period" with respect to any Distribution Date will commence
               on the second day of the month in which the immediately preceding
               Distribution Date occurs, or the day

                                       31


<PAGE>



               after the Cut-off Date in the case of the first Due Period, and
               will end on the first day of the month of the related
               Distribution Date),

                      (b) unless the related Prospectus Supplement provides
               otherwise, all prepayments, together with related payments of the
               interest thereon and related Prepayment Premiums, Liquidation
               Proceeds, Insurance Proceeds and other unscheduled recoveries
               received subsequent to the related Due Period, and

                      (c) all amounts in the Collection Account that are due or
               reimbursable to the Depositor, the Trustee, an Originator, a
               Sub-Servicer, the Master Servicer or any other entity as
               specified in the related Prospectus Supplement or that are
               payable in respect of certain expenses of the related Trust Fund;

               (ii) if the related Prospectus Supplement so provides, interest
        or investment income on amounts on deposit in the Collection Account,
        including any net amounts paid under any Cash Flow Agreements;

               (iii) if and to the extent the related Prospectus Supplement so
        provides, amounts paid by a Master Servicer or any other entity as
        specified in the related Prospectus Supplement with respect to interest
        shortfalls resulting from prepayments during the related Prepayment
        Period; and

               (iv) unless the related Prospectus Supplement provides otherwise,
        to the extent not on deposit in the related Collection Account as of the
        corresponding Determination Date, any amounts collected under, from or
        in respect of any Credit Support with respect to such Distribution Date.

        As described below, the entire Available Distribution Amount will be
distributed among the related Securities (including any Securities not offered
hereby) on each Distribution Date, and accordingly will be released from the
Trust Fund and will not be available for any future distributions.

Distributions of Interest on the Securities

   
        Each class of Securities (other than classes of Stripped Principal
Securities that have no Pass-Through Rate or interest rate) may have a different
Pass-Through Rate or interest rate, which will be a fixed, variable or
adjustable rate at which interest will accrue on such class or a component
thereof (the "Pass-Through Rate" in the case of Certificates). The related
Prospectus Supplement will specify the Pass-Through Rate or interest rate for
each class or component or, in the case of a variable or adjustable Pass-Through
Rate or interest rate, the method for determining the Pass-Through Rate or
interest rate and the basis for calculating interest on the Securities.

        Distributions of interest in respect of the Securities of any class will
be made on each Distribution Date (other than any class of Accrual Securities,
which will be entitled to distributions of accrued interest commencing only on
the Distribution Date, or under the circumstances, specified in the related
Prospectus Supplement, and any class of Stripped Principal Securities that are
not entitled to any distributions of interest) based on the Accrued Security
Interest for such class and such Distribution Date, subject to the sufficiency
of the portion of the Available Distribution Amount allocable to such class on
such Distribution Date. Prior to the time interest is distributable on any class
of Accrual Securities, the amount of Accrued Security Interest otherwise
distributable on such class will be added to the Security Balance thereof on
each Distribution Date. With respect to each class of Securities and each
Distribution Date (other than certain classes of Stripped Interest Securities),
"Accrued Security Interest" will be equal to interest accrued for a specified
period on the outstanding Security Balance thereof immediately prior to the
Distribution Date, at the applicable Pass-Through Rate or interest rate, reduced
as described below. Unless otherwise provided in the Prospectus Supplement,
Accrued Security Interest on Stripped Interest Securities will be equal to
interest accrued for a specified period on the outstanding notional amount
thereof immediately prior to each Distribution Date, at the applicable
Pass-Through Rate or interest rate, reduced as described below. The method of
determining
    

                                       32


<PAGE>



the notional amount for any class of Stripped Interest Securities will be
described in the related Prospectus Supplement. Reference to notional amount is
solely for convenience in certain calculations and does not represent the right
to receive any distributions of principal. Unless otherwise provided in the
related Prospectus Supplement, the Accrued Security Interest on a series of
Securities will be reduced in the event of prepayment interest shortfalls, which
are shortfalls in collections of interest for a full accrual period resulting
from prepayments prior to the due date in such accrual period on the Mortgage
Loans or Contracts comprising or underlying the Assets in the Trust Fund for
such series. The particular manner in which such shortfalls are to be allocated
among some or all of the classes of Securities of that series will be specified
in the related Prospectus Supplement. The related Prospectus Supplement will
also describe the extent to which the amount of Accrued Certificate Interest
that is otherwise distributable on (or, in the case of Accrual Securities, that
may otherwise be added to the Security Balance of) a class of Offered Securities
may be reduced as a result of any other contingencies, including delinquencies,
losses and deferred interest on or in respect of the Mortgage Loans or Contracts
comprising or underlying the Assets in the related Trust Fund. Unless otherwise
provided in the related Prospectus Supplement, any reduction in the amount of
Accrued Security Interest otherwise distributable on a class of Securities by
reason of the allocation to such class of a portion of any deferred interest on
the Mortgage Loans or Contracts comprising or underlying the Assets in the
related Trust Fund will result in a corresponding increase in the Security
Balance of such class. See "Risk Factors -- Impact of Prepayments on Average
Life of Securities and Yield" and "Yield Considerations."

Distributions of Principal of the Securities

        The Securities of each series, other than certain classes of Stripped
Interest Securities, will have a "Security Balance" which, at any time, will
equal the then maximum amount that the holder will be entitled to receive in
respect of principal out of the future cash flow on the Assets and other assets
included in the related Trust Fund. The outstanding Security Balance of a
Security will be reduced to the extent of distributions of principal thereon
from time to time and, if and to the extent so provided in the related
Prospectus Supplement, by the amount of losses incurred in respect of the
related Assets, may be increased in respect of deferred interest on the related
Mortgage Loans to the extent provided in the related Prospectus Supplement and,
in the case of Accrual Securities prior to the Distribution Date on which
distributions of interest are required to commence, will be increased by any
related Accrued Security Interest. Unless otherwise provided in the related
Prospectus Supplement, the initial aggregate Security Balance of all classes of
Securities of a series will not be greater than the outstanding aggregate
principal balance of the related Assets as of the applicable Cut-off Date. The
initial aggregate Security Balance of a series and each class thereof will be
specified in the related Prospectus Supplement. Unless otherwise provided in the
related Prospectus Supplement, distributions of principal will be made on each
Distribution Date to the class or classes of Securities entitled thereto in
accordance with the provisions described in such Prospectus Supplement until the
Security Balance of such class has been reduced to zero. Stripped Interest
Securities with no Security Balance are not entitled to any distributions of
principal.

Components

        To the extent specified in the related Prospectus Supplement,
distribution on a class of Securities may be based on a combination of two or
more different components as described under "-- General" above. To such extent,
the descriptions set forth under "-- Distributions of Interest on the
Securities" and "-- Distributions of Principal of the Securities" above also
relate to components of such a class of Securities. In such case, reference in
such sections to Security Balance and Pass-Through Rate or interest rate refer
to the principal balance, if any, of any such component and the Pass-Through
Rate or interest rate, if any, on any such component, respectively.

Distributions on the Securities of Prepayment Premiums

        If so provided in the related Prospectus Supplement, Prepayment Premiums
that are collected on the Mortgage Assets in the related Trust Fund will be
distributed on each Distribution Date to the class or classes of Securities
entitled thereto in accordance with the provisions described in such Prospectus
Supplement.


                                       33


<PAGE>



Allocation of Losses and Shortfalls

        If so provided in the Prospectus Supplement for a series of Securities
consisting of one or more classes of Subordinate Securities, on any Distribution
Date in respect of which losses or shortfalls in collections on the Assets have
been incurred, the amount of such losses or shortfalls will be borne first by a
class of Subordinate Securities in the priority and manner and subject to the
limitations specified in such Prospectus Supplement. See "Description of Credit
Support" for a description of the types of protection that may be included in a
Trust Fund against losses and shortfalls on Assets comprising such Trust Fund.

Reports to Securityholders

        Unless otherwise provided in the Prospectus Supplement, with each
distribution to holders of any class of Securities of a series, the Master
Servicer or the Trustee, as provided in the related Prospectus Supplement, will
forward or cause to be forwarded to each such holder, to the Depositor and to
such other parties as may be specified in the related Agreement, a statement
setting forth, in each case to the extent applicable and available:

               (i) the amount of such distribution to holders of Securities of
        such class applied to reduce the Security Balance thereof;

               (ii) the amount of such distribution to holders of Securities of
        such class allocable to Accrued Security Interest;

               (iii) the amount of such distribution allocable to Prepayment
        Premiums;

               (iv) the amount of related servicing compensation received by a
        Master Servicer (and, if payable directly out of the related Trust Fund,
        by any Sub-Servicer) and such other customary information as any such
        Master Servicer or the Trustee deems necessary or desirable, or that a
        Securityholder reasonably requests, to enable Securityholders to prepare
        their tax returns;

               (v) the aggregate principal balance of the Assets at the close
        of business on such Distribution Date;

               (vi) the number and aggregate principal balance of Whole Loans or
        Contracts in respect of which (a) one scheduled payment is delinquent,
        (b) two scheduled payments are delinquent, (c) three or more scheduled
        payments are delinquent and (d) foreclosure proceedings have been
        commenced;

               (vii) with respect to any Whole Loan or Contract liquidated
        during the related Due Period, (a) the portion of such liquidation
        proceeds payable or reimbursable to the Master Servicer (or any other
        entity) in respect of such Mortgage Loan and (b) the amount of any loss
        to Securityholders;

   
               (viii) with respect to each Mortgaged Property for which the
        Trustee has acquired beneficial ownership through foreclosure (any such
        Mortgaged Property, an "REO Property") relating to a Whole Loan or
        Contract and included in the Trust Fund as of the end of the related Due
        Period, (a) the loan number of the related Mortgage Loan or Contract and
        (b) the date of acquisition;
    

               (ix) with respect to each REO Property relating to a Whole Loan
        or Contract and included in the Trust Fund as of the end of the related
        Due Period, (a) the book value, (b) the principal balance of the related
        Mortgage Loan or Contract immediately following such Distribution Date
        (calculated as if such Mortgage Loan or Contract were still outstanding
        taking into account certain limited modifications to the terms thereof
        specified in the Agreement), (c) the aggregate amount of unreimbursed
        servicing expenses in respect thereof and (d) if applicable, the
        aggregate amount of interest accrued and payable on related servicing
        expenses;

               (x) with respect to any such REO Property sold during the related
        Due Period (a) the aggregate amount of sale proceeds, (b) the portion of
        such sales proceeds payable or reimbursable to

                                       34


<PAGE>



        the Master Servicer in respect of such REO Property or the related
        Mortgage Loan or Contract and (c) the amount of any loss to
        Securityholders in respect of the related Mortgage Loan;

               (xi) the aggregate Security Balance or notional amount, as the
        case may be, of each class of Securities (including any class of
        Securities not offered hereby) at the close of business on such
        Distribution Date, separately identifying any reduction in such Security
        Balance due to the allocation of any loss and increase in the Security
        Balance of a class of Accrual Securities in the event that Accrued
        Security Interest has been added to such balance;

               (xii) the aggregate amount of principal prepayments made during
        the related Due Period;

               (xiii) the amount deposited in the reserve fund, if any, on such
        Distribution Date;

               (xiv) the amount remaining in the reserve fund, if any, as of
`       the close of business on such Distribution Date;

               (xv) the aggregate unpaid Accrued Security Interest, if any, on
        each class of Securities at the close of business on such Distribution
        Date;

               (xvi) in the case of Securities with a variable Pass-Through Rate
        or interest rate, the Pass-Through Rate or interest rate applicable to
        such Distribution Date, and, if available, the immediately succeeding
        Distribution Date, as calculated in accordance with the method specified
        in the related Prospectus Supplement;

               (xvii) in the case of Securities with an adjustable Pass-Through
        Rate or interest rate, for statements to be distributed in any month in
        which an adjustment date occurs, the adjustable Pass-Through Rate or
        interest rate applicable to such Distribution Date, if available, and
        the immediately succeeding Distribution Date as calculated in accordance
        with the method specified in the related Prospectus Supplement;

               (xviii) as to any series which includes Credit Support, the
        amount of coverage of each instrument of Credit Support included therein
        as of the close of business on such Distribution Date; and

               (xix) the aggregate amount of payments by the obligors of (a)
        default interest, (b) late charges and (c) assumption and modification
        fees collected during the related Due Period.

        In the case of information furnished pursuant to subclauses (i)-(iv)
above, the amounts shall be expressed as a dollar amount per minimum
denomination of Securities or for such other specified portion thereof. In
addition, in the case of information furnished pursuant to subclauses (i), (ii),
(xii), (xvi) and (xvii) above, such amounts shall also be provided with respect
to each component, if any, of a class of Securities. The Master Servicer or the
Trustee, as specified in the related Prospectus Supplement, will forward or
cause to be forwarded to each holder, to the Depositor and to such other parties
as may be specified in the Agreement, a copy of any statements or reports
received by the Master Servicer or the Trustee, as applicable, with respect to
any MBS. The Prospectus Supplement for each series of Offered Securities will
describe any additional information to be included in reports to the holders of
such Securities.

        Within a reasonable period of time after the end of each calendar year,
the Master Servicer or the Trustee, as provided in the related Prospectus
Supplement, shall furnish to each person who at any time during the calendar
year was a holder of a Security a statement containing the information set forth
in subclauses (i)-(iv) above, aggregated for such calendar year or the
applicable portion thereof during which such person was a Securityholder. Such
obligation of the Master Servicer or the Trustee shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the Master Servicer or the Trustee pursuant to any requirements of
the Code as are from time to time in force. See "Description of the Securities
- -- Book-Entry Registration and Definitive Securities."

                                       35


<PAGE>




Termination

        The obligations created by the related Agreement for each series of
Certificates will terminate upon the payment to Certificateholders of that
series of all amounts held in the Collection Account or by the Master Servicer,
if any, or the Trustee and required to be paid to them pursuant to such
Agreement following the earlier of (i) the final payment or other liquidation of
the last Asset subject thereto or the disposition of all property acquired upon
foreclosure of any Whole Loan or Contract subject thereto and (ii) the purchase
of all of the assets of the Trust Fund by the party entitled to effect such
termination, under the circumstances and in the manner set forth in the related
Prospectus Supplement. In no event, however, will the trust created by the
Agreement continue beyond the date specified in the related Prospectus
Supplement. Written notice of termination of the Agreement will be given to each
Securityholder, and the final distribution will be made only upon presentation
and surrender of the Securities at the location to be specified in the notice of
termination.

        If so specified in the related Prospectus Supplement, a series of
Securities may be subject to optional early termination through the repurchase
of the assets in the related Trust Fund by the party specified therein, under
the circumstances and in the manner set forth therein. If so provided in the
related Prospectus Supplement, upon the reduction of the Security Balance of a
specified class or classes of Securities by a specified percentage or amount,
the party specified therein will solicit bids for the purchase of all assets of
the Trust Fund, or of a sufficient portion of such assets to retire such class
or classes or purchase such class or classes at a price set forth in the related
Prospectus Supplement, in each case, under the circumstances and in the manner
set forth therein.

Book-Entry Registration and Definitive Securities

        If so provided in the related Prospectus Supplement, one or more classes
of the Offered Securities of any series will be issued as Book-Entry Securities,
and each such class will be represented by one or more single Securities
registered in the name of a nominee for the depository, The Depository Trust
Company ("DTC").

        DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended. DTC was created to hold securities
for its participating organizations ("Participants") and facilitate the
clearance and settlement of securities transactions between Participants through
electronic book-entry changes in their accounts, thereby eliminating the need
for physical movement of certificates. Participants include securities brokers
and dealers, banks, trust companies and clearing corporations and may include
certain other organizations. Indirect access to the DTC system also is available
to others such as banks, brokers, dealers and trust companies that clear through
or maintain a custodial relationship with a Participant, either directly or
indirectly ("Indirect Participants").

        Unless otherwise provided in the related Prospectus Supplement,
investors that are not Participants or Indirect Participants but desire to
purchase, sell or otherwise transfer ownership of, or other interests in,
Book-Entry Securities may do so only through Participants and Indirect
Participants. In addition, such investors ("Security Owners") will receive all
distributions on the Book-Entry Securities through DTC and its Participants.
Under a book-entry format, Security Owners will receive payments after the
related Distribution Date because, while payments are required to be forwarded
to Cede & Co., as nominee for DTC ("Cede"), on each such date, DTC will forward
such payments to its Participants which thereafter will be required to forward
them to Indirect Participants or Security Owners. Unless otherwise provided in
the related Prospectus Supplement, the only "Securityholder" (as such term is
used in the Agreement) will be Cede, as nominee of DTC, and the Security Owners
will not be recognized by the Trustee as Securityholders under the Agreement.
Security Owners will be permitted to exercise the rights of Securityholders
under the related Agreement, Trust Agreement or Indenture, as applicable, only
indirectly through the Participants who in turn will exercise their rights
through DTC.


                                       36


<PAGE>



        Under the rules, regulations and procedures creating and affecting DTC
and its operations, DTC is required to make book-entry transfers among
Participants on whose behalf it acts with respect to the Book-Entry Securities
and is required to receive and transmit distributions of principal of and
interest on the Book-Entry Securities. Participants and Indirect Participants
with which Security Owners have accounts with respect to the Book-Entry
Securities similarly are required to make book-entry transfers and receive and
transmit such payments on behalf of their respective Security Owners.

        Because DTC can act only on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a Security
Owner to pledge its interest in the Book-Entry Securities to persons or entities
that do not participate in the DTC system, or otherwise take actions in respect
of its interest in the Book-Entry Securities, may be limited due to the lack of
a physical certificate evidencing such interest.

        DTC has advised the Depositor that it will take any action permitted to
be taken by a Securityholder under an Agreement only at the direction of one or
more Participants to whose account with DTC interests in the Book-Entry
Securities are credited.

   
        Securities initially issued in book-entry form will be issued in fully
registered, certificated form to Security Owners or their nominees ("Definitive
Securities"), rather than to DTC or its nominee only if (i) the Depositor
advises the Trustee in writing that DTC is no longer willing or able to properly
discharge its responsibilities as depository with respect to the Securities and
the Depositor is unable to locate a qualified successor or (ii) the Depositor,
at its option, elects to terminate the book-entry system through DTC.
    

        Upon the occurrence of either of the events described in the immediately
preceding paragraph, DTC is required to notify all Participants of the
availability through DTC of Definitive Securities for the Security Owners. Upon
surrender by DTC of the certificate or certificates representing the Book-Entry
Securities, together with instructions for reregistration, the Trustee will
issue (or cause to be issued) to the Security Owners identified in such
instructions the Definitive Securities to which they are entitled, and
thereafter the Trustee will recognize the holders of such Definitive Securities
as Securityholders under the Agreement.


                          DESCRIPTION OF THE AGREEMENTS

Agreements Applicable to a Series

        REMIC Certificates, Grantor Trust Certificates. Certificates that are
REMIC Certificates or Grantor Trust Certificates will be issued, and the related
Trust Fund will be created, pursuant to a pooling and servicing agreement (a
"Pooling and Servicing Agreement") among the Depositor, the Master Servicer and
the Trustee. The Assets of such Trust Fund will be transferred to the Trust Fund
and thereafter serviced in accordance with the terms of the Pooling and
Servicing Agreement. In the context of the conveyance and servicing of the
related Assets, the Pooling and Servicing Agreement may be referred to herein as
the "Agreement". Notwithstanding the foregoing, if the Assets of the Trust Fund
for such a series consists only of Government Securities or MBS, such Assets
will be conveyed to the Trust Fund and administered pursuant to a trust
agreement between the Depositor and the Trustee (a "Trust Agreement"), which may
also be referred to herein as the "Agreement."

        Certificates That Are Partnership Interests for Tax Purposes and Notes.
Certificates that are partnership interests for tax purposes will be issued, and
the related Trust Fund will be created, pursuant to a Trust Agreement between
the Depositor and the Trustee. The Assets of the related Trust Fund will be
transferred to the Trust Fund and thereafter serviced in accordance with a
servicing agreement (a "Servicing Agreement") between the Depositor, the
Servicer and the Trustee. In the context of the conveyance and servicing of the
related Assets, a Servicing Agreement may be referred to herein as the
"Agreement."


                                       37


<PAGE>



        A series of Notes issued by a Trust Fund will be issued pursuant to the
indenture (the "Indenture") between the related Trust Fund and an indenture
trustee (the "Indenture Trustee") named in the related Prospectus Supplement.

        Notwithstanding the foregoing, if the Assets of a Trust Fund consist
only of MBS or Government Securities, such Assets will be conveyed to the Trust
Fund and administered in accordance with the terms of the Trust Agreement, which
in such context may be referred to herein as the Agreement.

   
        General. Any Master Servicer and the Trustee with respect to any series
of Securities will be named in the related Prospectus Supplement. In any series
of Securities for which there are multiple Master Servicers, there may also be
multiple Mortgage Loan Groups or Contract Groups, each corresponding to a
particular Master Servicer; and, if the related Prospectus Supplement so
specifies, the servicing obligations of each such Master Servicer will be
limited to the Whole Loans in such corresponding Mortgage Loan Group or the
Contracts in the corresponding Contract Group. In lieu of appointing a Master
Servicer, a servicer may be appointed pursuant to the Agreement for any Trust
Fund. Such servicer will service all or a significant number of Whole Loans or
Contracts directly without a Sub-Servicer. The obligations of any such servicer
shall be commensurate with those of the Master Servicer described herein.
References in this Prospectus to Master Servicer and its rights and obligations
shall be deemed to also be references to any servicer servicing Whole Loans or
Contracts directly. A manager or administrator may be appointed pursuant to the
Trust Agreement for any Trust Fund to administer such Trust Fund. The provisions
of each Agreement will vary depending upon the nature of the Securities to be
issued thereunder and the nature of the related Trust Fund. Forms of a Pooling
and Servicing Agreement, a Sale and Servicing Agreement and a Trust Agreement
have been filed as exhibits to the Registration Statement of which this
Prospectus is a part.
    

        The following summaries describe certain provisions that may appear in
each Agreement. The Prospectus Supplement for a series of Securities will
describe any provision of the Agreement relating to such series that materially
differs from the description thereof contained in this Prospectus. The summaries
do not purport to be complete and are subject to, and are qualified in their
entirety by reference to, all of the provisions of the Agreement for each Trust
Fund and the description of such provisions in the related Prospectus
Supplement. As used herein with respect to any series, the term "Security"
refers to all of the Securities of that series, whether or not offered hereby
and by the related Prospectus Supplement, unless the context otherwise requires.
The Depositor will provide a copy of the Agreement (without exhibits) relating
to any series of Securities without charge upon written request of a holder of a
Security of such series addressed to Beneficial Mortgage Services, Inc., One
Christina Centre, 301 North Walnut Street, Wilmington, Delaware 19801,
Attention: Scott A. Siebels, Corporate Secretary.

Assignment of Assets; Repurchases

   
        At the time of issuance of any series of Securities, the Depositor will
assign (or cause to be assigned) to the designated Trustee the Assets to be
included in the related Trust Fund, together with all principal and interest to
be received on or with respect to such Assets after the Cut-off Date, other than
principal and interest due on or before the Cut-off Date and other than any
Retained Interest. The Trustee will, concurrently with such assignment, deliver
the Certificates to the Depositor in exchange for the Assets and the other
assets comprising the Trust Fund for such series. Each Asset will be identified
in a schedule appearing as an exhibit to the related Agreement. Unless otherwise
provided in the related Prospectus Supplement, such schedule will include
detailed information (i) in respect of each Whole Loan included in the related
Trust Fund, including without limitation, the address of the related Mortgaged
Property and type of such property, the Mortgage Rate and, if applicable, the
applicable index, margin, adjustment date and any rate cap information, the
original and remaining term to maturity, the original and outstanding principal
balance and balloon payment, if any, the Value and Loan-to-Value Ratio as of the
date indicated and payment and prepayment provisions, if applicable; (ii) in
respect of each Contract included in the related Trust Fund, including without
limitation the Contract number, the outstanding principal amount and the
Contract Rate; and (iii) in respect of each MBS included in the related Trust
Fund, including without limitation, the MBS
    

                                       38


<PAGE>

Issuer, MBS Servicer and MBS Trustee, the pass-through or bond rate or formula
for determining such rate, the issue date and original and remaining term to
maturity, if applicable, the original and outstanding principal amount and
payment provisions, if applicable.

   
        With respect to each Whole Loan, if so specified in the related
Prospectus Supplement, the Master Servicer (which may also be the Originator)
will maintain custody of certain loan documents, which will include the original
Mortgage Note endorsed, without recourse, in blank or to the order of the
Trustee, the original Mortgage (or a certified copy thereof) with evidence of
recording indicated thereon and an assignment of the Mortgage to the Trustee in
recordable form. The right of the Master Servicer (or of any Originator acting
on behalf of the Master Servicer) to maintain possession of the documents
enumerated above shall continue so long as (x) the Master Servicer (or such
Originator) remains an affiliate of Beneficial Corporation and the long-term
unsecured debt of Beneficial Corporation is assigned ratings of at least A- by
Standard & Poor's Ratings Services and Fitch Investors Services Inc. and A3 by
Moody's Investor Services, Inc. or (y) the Master Servicer has not been removed
as Master Servicer following the occurrence of an Event of Default. The Master
Servicer shall notify in writing the Trustee if the long-term unsecured debt of
Beneficial Corporation does not satisfy either of such ratings. At such time,
unless otherwise specified in the related Prospectus Supplement, the Master
Servicer at its own expense shall (or shall cause the related Originator to)
deliver the related loan documents to the Trustee to be held by the Trustee in
trust for the use and benefit of all present and future holders of the
Securities and the Trustee shall retain possession thereof except to the extent
the Master Servicer or Subservicers require any loan documents.

        While the Whole Loan documents will not be reviewed by the Trustee or
the Master Servicer, if the Master Servicer finds that any such document is
missing or defective in any material respect, the Master Servicer shall
immediately notify the Depositor and the relevant Originator. If the Originator
cannot cure the omission or defect within a specified number of days after
receipt of such notice, then the Depositor and the relevant Originator will be
obligated, within a specified number of days of receipt of such notice, to
repurchase the related Whole Loan from the Trustee at the Purchase Price (as
defined in "Representations and Warranties; Repurchases") or substitute for such
Mortgage Loan. There can be no assurance that an Originator will fulfill this
repurchase or substitution obligation, and the Master Servicer will not be
obligated to repurchase or substitute for such Mortgage Loan if the Originator
defaults on its obligation. If so specified in the related Prospectus
Supplement, this repurchase or substitution obligation constitutes the sole
remedy available to the Certificateholders or the Trustee for omission of, or a
material defect in, a constituent document. To the extent specified in the
related Prospectus Supplement, in lieu of curing any omission or defect in the
Asset or repurchasing or substituting for such Asset, the Originator and the
Depositor may agree to cover any losses suffered by the Trust Fund as a result
of such breach or defect.

        If so specified in the related Prospectus Supplement, the documents with
respect to Home Equity Loans, Home Improvement Contracts and Unsecured Home
Improvement Loans will not be delivered to the Trustee (or a custodian), but
will be retained by the Master Servicer, which may also be the Originator. In
addition, assignments of the related Mortgages to the Trustee will generally not
be recorded.

        With respect to each Contract, if so specified in the related Prospectus
Supplement, the Master Servicer (which may also be the Originator) will maintain
custody of the original Contract and copies of documents and instruments related
to each Contract and the security interest in the Manufactured Home securing
each Contract. In order to give notice of the right, title and interest of the
Trustee in the Contracts, the Depositor will cause UCC-1 financing statements to
be executed by the related Originator identifying the
    

                                       39


<PAGE>

Depositor as secured party and by the Depositor identifying the Trustee as the
secured party and, in each case, identifying all Contracts as collateral. If so
specified in the related Prospectus Supplement, the Contracts will not be
stamped or otherwise marked to reflect their assignment from the Company to the
Trust. Therefore, if, through negligence, fraud or otherwise, a subsequent
purchaser were able to take physical possession of the Contracts without notice
of such assignment, the interest of the Trustee in the Contracts could be
defeated. See "Certain Legal Aspects of the Contracts."

   
        While the Contract documents will not be reviewed by the Trustee or the
Master Servicer, if the Master Servicer finds that any such document is missing
or defective in any material respect, the Master Servicer shall immediately
notify the Depositor and the relevant Originator. If the Originator cannot cure
the omission or defect within a specified number of days after receipt of such
notice, then if so specified in the related Prospectus Supplement, the Depositor
and the relevant Originator will be obligated, within a specified number of days
of receipt of such notice, to repurchase the related Contract from the Trustee
at the Purchase Price (as defined in "Representations and Warranties;
Repurchases") or substitute for such Contract. There can be no assurance that an
Originator will fulfill this repurchase or substitution obligation, and the
Master Servicer will not be obligated to repurchase or substitute for such
Contract if the Originator defaults on its obligation. If so specified in the
related Prospectus Supplement, this repurchase or substitution obligation shall
constitute the sole remedy available to the Certificateholders or the Trustee
for omission of, or a material defect in, a constituent document. To the extent
specified in the related Prospectus Supplement, in lieu of curing any omission
or defect in the Asset or repurchasing or substituting for such Asset, the
Originator and the Depositor may agree to cover any losses suffered by the Trust
Fund as a result of such breach or defect.
    

        With respect to each Government Security or MBS in certificated form,
the Depositor will deliver or cause to be delivered to the Trustee (or the
custodian) the original certificate or other definitive evidence of such
Government Security or MBS, as applicable, together with bond power or other
instruments, certifications or documents required to transfer fully such
Government Security or MBS, as applicable, to the Trustee for the benefit of the
Certificateholders. With respect to each Government Security or MBS in
uncertificated or book-entry form or held through a "clearing corporation"
within the meaning of the UCC, the Depositor and the Trustee will cause such
Government Security or MBS to be registered directly or on the books of such
clearing corporation or of a financial intermediary in the name of the Trustee
for the benefit of the Certificateholders. Unless otherwise provided in the
related Prospectus Supplement, the related Agreement will require that either
the Depositor or the Trustee promptly cause any MBS and Government Securities in
certificated form not registered in the name of the Trustee to be re-registered,
with the applicable persons, in the name of the Trustee.

Representations and Warranties; Repurchases

        Unless otherwise provided in the related Prospectus Supplement the
Depositor will, with respect to each Whole Loan or Contract, make (with respect
to each Whole Loan or Contract originated by the Depositor) or assign certain
representations and warranties, as of a specified date (the person making such
representations and warranties, the "Warranting Party") covering, by way of
example, the following types of matters: (i) the accuracy of the information set
forth for such Whole Loan or Contract on the schedule of Assets appearing as an
exhibit to the related Agreement; (ii) in the case of a Whole Loan, the
existence of title insurance insuring the lien priority of the Whole Loan and,
in the case of a Contract, that the Contract creates a valid first security
interest in or lien on the related Manufactured Home; (iii) the authority of the
Warranting Party to sell the Whole Loan or Contract; (iv) the payment status of
the Whole Loan or Contract; (v) in the case of a Whole Loan, the existence of
customary provisions in the related Mortgage Note and Mortgage to permit
realization against the Mortgaged Property of the benefit of the security of the
Mortgage; and (vi) the existence of hazard and extended perils insurance
coverage on the Mortgaged Property or Manufactured Home.

        Any Warranting Party shall be either the Depositor or an Originator or
an affiliate thereof or such other person acceptable to the Depositor and shall
be identified in the related Prospectus Supplement.

                                       40
<PAGE>



   
        Representations and warranties made in respect of a Whole Loan or
Contract may have been made as of a date prior to the applicable Cut-off Date. A
substantial period of time may have elapsed between such date and the date of
initial issuance of the related series of Certificates evidencing an interest in
such Whole Loan or Contract. If so specified in the related Prospectus
Supplement, in the event of a breach of any such representation or warranty, the
Warranting Party will be obligated to reimburse the Trust Fund for losses caused
by any such breach or either cure such breach or repurchase or replace the
affected Whole Loan or Contract as described below. Since the representations
and warranties may not address events that may occur following the date as of
which they were made, the Warranting Party will have a reimbursement, cure,
repurchase or substitution obligation in connection with a breach of such a
representation and warranty only if the relevant event that causes such breach
occurs prior to such date. Such party would have no such obligations if the
relevant event that causes such breach occurs after such date.

        Unless otherwise provided in the related Prospectus Supplement, each
Agreement will provide that the Master Servicer and/or Trustee will be required
to notify promptly the relevant Warranting Party of any breach of any
representation or warranty made by it in respect of a Whole Loan or Contract
that materially and adversely affects the value of such Whole Loan or Contract
or the interests therein of the Certificateholders. If such Warranting Party
cannot cure such breach within a specified period following the date on which
such party was notified of such breach, then such Warranting Party will be
obligated to repurchase such Whole Loan or Contract from the Trustee within a
specified period from the date on which the Warranting Party was notified of
such breach, at the Purchase Price therefor. As to any Whole Loan or Contract,
if so specified in the related Prospectus Supplement, the "Purchase Price" will
be equal to the sum of the unpaid principal balance thereof, plus unpaid accrued
interest thereon at the Mortgage Rate or Contract Rate from the date as to which
interest was last paid to the due date in the Due Period in which the relevant
purchase is to occur, plus certain servicing expenses that are reimbursable to
the Master Servicer. If so provided in the Prospectus Supplement for a series, a
Warranting Party, rather than repurchase a Whole Loan or Contract as to which a
breach has occurred, will have the option, within a specified period after
initial issuance of such series of Certificates, to cause the removal of such
Whole Loan or Contract from the Trust Fund and substitute in its place one or
more other Whole Loans or Contracts, as applicable, in accordance with the
standards described in the related Prospectus Supplement. If so provided in the
Prospectus Supplement for a series, a Warranting Party, rather than repurchase
or substitute a Whole Loan or Contract as to which a breach has occurred, will
have the option to reimburse the Trust Fund or the Certificateholders for any
losses caused by such breach. If so specified in the related Prospectus
Supplement, this reimbursement, repurchase or substitution obligation will
constitute the sole remedy available to holders of Certificates or the Trustee
for a breach of representation by a Warranting Party.
    

        Neither the Depositor nor the Master Servicer (except to the extent that
either is the Warranting Party) will be obligated to purchase or substitute for
a Whole Loan or Contract if a Warranting Party defaults on its obligation to do
so, and no assurance can be given that Warranting Parties will carry out such
obligations with respect to Whole Loans or Contracts.

        Unless otherwise provided in the related Prospectus Supplement the
Warranting Party will, with respect to a Trust Fund that includes Government
Securities or MBS, make or assign certain representations or warranties, as of a
specified date, with respect to such Government Securities or MBS, covering (i)
the accuracy of the information set forth therefor on the schedule of Assets
appearing as an exhibit to the related Agreement and (ii) the authority of the
Warranting Party to sell such Assets. The related Prospectus Supplement will
describe the remedies for a breach thereof.

   
        A Master Servicer will make certain representations and warranties
regarding its authority to enter into, and its ability to perform its
obligations under, the related Agreement. A breach of any such representation of
the Master Servicer which materially and adversely affects the interests of the
Certificateholders and which continues unremedied for the number of days
specified in the Agreement after the giving of written notice of such breach to
the Master Servicer by the Trustee or the Depositor, or to the Master Servicer,
the Depositor and the Trustee by the holders of Certificates evidencing not less
than 25% of the Voting Rights (as defined below under "Description of the
Agreements -- Events of Default under the Agreements") (if so specified in the
related Prospectus Supplement), will constitute an
    

                                       41
<PAGE>



Event of Default under such Pooling and Servicing Agreement. See "Events of
Default" and "Rights Upon Event of Default."

Collection Account and Related Accounts

General

        The Master Servicer and/or the Trustee will, as to each Trust Fund,
establish and maintain or cause to be established and maintained one or more
separate accounts for the collection of payments on the related Assets
(collectively, the "Collection Account"), which must be either (i) an account or
accounts the deposits in which are insured by the Bank Insurance Fund or the
Savings Association Insurance Fund of the Federal Deposit Insurance Corporation
("FDIC") (to the limits established by the FDIC) and the uninsured deposits in
which are otherwise secured such that the Certificateholders have a claim with
respect to the funds in the Collection Account or a perfected first priority
security interest against any collateral securing such funds that is superior to
the claims of any other depositors or general creditors of the institution with
which the Collection Account is maintained or (ii) otherwise maintained with a
bank or trust company, and in a manner, satisfactory to the Rating Agency or
Agencies rating any class of Securities of such series. The collateral eligible
to secure amounts in the Collection Account is limited to United States
government securities and other investment grade obligations specified in the
Agreement ("Permitted Investments"). A Collection Account may be maintained as
an interest bearing or a non-interest bearing account and the funds held therein
may be invested pending each succeeding Distribution Date in certain short-term
Permitted Investments. Unless otherwise provided in the related Prospectus
Supplement, any interest or other income earned on funds in the Collection
Account will be paid to a Master Servicer or its designee as additional
servicing compensation. The Collection Account may be maintained with an
institution that is an affiliate of the Master Servicer, if applicable, provided
that such institution meets the standards imposed by the Rating Agency or
Agencies. If permitted by the Rating Agency or Agencies and so specified in the
related Prospectus Supplement, a Collection Account may contain funds relating
to more than one series of mortgage pass-through certificates and may contain
other funds respecting payments on mortgage loans belonging to the Master
Servicer or serviced or master serviced by it on behalf of others.

Deposits

        A Master Servicer or the Trustee will deposit or cause to be deposited
in the Collection Account for one or more Trust Funds on a daily basis, unless
otherwise provided in the related Agreement, the following payments and
collections received by the Master Servicer or the Trustee or on its behalf
subsequent to the Cut-off Date (other than payments due on or before the Cut-off
Date, and exclusive of any amounts representing a Retained Interest):

               (i) all payments on account of principal, including principal
        prepayments, on the Assets;

               (ii) all payments on account of interest on the Assets, including
        any default interest collected, in each case net of any portion thereof
        retained by a Master Servicer or a Sub-Servicer as its servicing
        compensation and net of any Retained Interest;

               (iii) all proceeds of the hazard insurance policies to be
        maintained in respect of each Mortgaged Property securing a Whole Loan
        in the Trust Fund (to the extent such proceeds are not applied to the
        restoration of the property or released to the mortgagor in accordance
        with the normal servicing procedures of a Master Servicer or the related
        Sub-Servicer, subject to the terms and conditions of the related
        Mortgage and Mortgage Note) (collectively, "Insurance Proceeds") and all
        other amounts received and retained in connection with the liquidation
        of defaulted Mortgage Loans in the Trust Fund, by foreclosure or
        otherwise ("Liquidation Proceeds"), together with the net proceeds on a
        monthly basis with respect to any Mortgaged Properties acquired for the
        benefit of Securityholders by foreclosure or by deed in lieu of
        foreclosure or otherwise;


                                       42


<PAGE>



               (iv) any amounts paid under any instrument or drawn from any fund
        that constitutes Credit Support for the related series of Securities as
        described under "Description of Credit Support";

               (v) any amounts paid under any Cash Flow Agreement, as described
        under "Description of the Trust Funds -- Cash Flow Agreements";

               (vi) all proceeds of any Asset or, with respect to a Whole Loan,
        property acquired in respect thereof purchased by the Depositor, any
        Originator or any other specified person as described under "Assignment
        of Assets; Repurchases" and "Representations and Warranties;
        Repurchases," all proceeds of any defaulted Mortgage Loan purchased as
        described under "Realization Upon Defaulted Whole Loans," and all
        proceeds of any Asset purchased as described under "Description of the
        Securities -- Termination" (also, "Liquidation Proceeds");

               (vii) any amounts paid by a Master Servicer to cover certain
        interest shortfalls arising out of the prepayment of Whole Loans or
        Contracts in the Trust Fund as described under "Description of the
        Agreements -- Retained Interest; Servicing Compensation and Payment of
        Expenses";

               (viii) to the extent that any such item does not constitute
        additional servicing compensation to a Master Servicer, any payments on
        account of modification or assumption fees, late payment charges or
        Prepayment Premiums on the Mortgage Assets;

   
               (ix) all payments required to be deposited in the Collection
        Account with respect to any deductible clause in any blanket insurance
        policy described under "Hazard Insurance Policies" (as defined in
        "Retained Interest; Servicing Compensation and Payment of Expenses");
    

               (x) any amount required to be deposited by a Master Servicer or
        the Trustee in connection with losses realized on investments for the
        benefit of the Master Servicer or the Trustee, as the case may be, of
        funds held in the Collection Account; and

               (xi) any other amounts required to be deposited in the Collection
        Account as provided in the related Agreement and described in the
        related Prospectus Supplement.

Withdrawals

   
        A Master Servicer or the Trustee may, from time to time, make
withdrawals from the Collection Account for each Trust Fund for any of the
following purposes:
    

               (i) to make distributions to the Securityholders on each
        Distribution Date;

               (ii) to reimburse a Master Servicer for unpaid servicing fees
        earned and certain unreimbursed servicing expenses incurred with respect
        to Whole Loans or Contracts and properties acquired in respect thereof,
        such reimbursement to be made out of amounts that represent Liquidation
        Proceeds and Insurance Proceeds collected on the particular Whole Loans
        or Contracts and properties, and net income collected on the particular
        properties, with respect to which such fees were earned or such expenses
        were incurred or out of amounts drawn under any form of Credit Support
        with respect to such Whole Loans or Contracts and properties;

               (iii) to reimburse a Master Servicer for any servicing expenses
        described in clause (ii) above which, in the Master Servicer's good
        faith judgment, will not be recoverable from the amounts described in
        clause (ii), such reimbursement to be made from amounts collected on
        other Assets or, if and to the extent so provided by the related
        Agreement and described in the related Prospectus Supplement, just from
        that portion of amounts collected on other Assets that is otherwise
        distributable on one or more classes of Subordinate Securities, if any,
        remain outstanding, and otherwise any outstanding class of Securities,
        of the related series;


                                       43


<PAGE>



               (iv) if and to the extent described in the related Prospectus
        Supplement, to pay a Master Servicer interest accrued on the servicing
        expenses described in clause (ii) above while such remain outstanding
        and unreimbursed;

               (v) to reimburse a Master Servicer, the Depositor, or any of
        their respective directors, officers, employees and agents, as the case
        may be, for certain expenses, costs and liabilities incurred thereby, as
        and to the extent described under "Certain Matters Regarding a Master
        Servicer and the Depositor";

               (vi) if and to the extent described in the related Prospectus
        Supplement, to pay (or to transfer to a separate account for purposes of
        escrowing for the payment of) the Trustee's fees;

               (vii) to reimburse the Trustee or any of its directors, officers,
        employees and agents, as the case may be, for certain expenses, costs
        and liabilities incurred thereby, as and to the extent described under
        "Certain Matters Regarding the Trustee";

               (viii) unless otherwise provided in the related Prospectus
        Supplement, to pay a Master Servicer, as additional servicing
        compensation, interest and investment income earned in respect of
        amounts held in the Collection Account;

               (ix) to pay the person entitled thereto any amounts deposited in
        the Collection Account that were identified and applied by the Master
        Servicer as recoveries of Retained Interest;

               (x) to pay for costs reasonably incurred in connection with the
        proper management and maintenance of any Mortgaged Property acquired for
        the benefit of Securityholders by foreclosure or by deed in lieu of
        foreclosure or otherwise, such payments to be made out of income
        received on such property;

               (xi) if one or more elections have been made to treat the Trust
        Fund or designated portions thereof as a REMIC, to pay any federal,
        state or local taxes imposed on the Trust Fund or its assets or
        transactions, as and to the extent described under "Federal
        Income Tax Consequences -- REMICS -- Prohibited Transactions Tax and
        Other Taxes";

               (xii) to pay for the cost of an independent appraiser or other
        expert in real estate matters retained to determine a fair sale price
        for a defaulted Whole Loan or a property acquired in respect thereof in
        connection with the liquidation of such Whole Loan or property;

               (xiii) to pay for the cost of various opinions of counsel
        obtained pursuant to the related Agreement for the benefit of
        Securityholders;

               (xiv) to pay for the costs of recording the related Agreement if
        such recordation materially and beneficially affects the interests of
        Securityholders, provided that such payment shall not constitute a
        waiver with respect to the obligation of the Warranting Party to remedy
        any breach of representation or warranty under the Agreement;

               (xv) to pay the person entitled thereto any amounts deposited in
        the Collection Account in error, including amounts received on any Asset
        after its removal from the Trust Fund whether by reason of purchase or
        substitution as contemplated by "Assignment of Assets; Repurchase" and
        "Representations and Warranties; Repurchases" or otherwise;

               (xvi) to make any other withdrawals permitted by the related
        Agreement; and

               (xvii) to clear and terminate the Collection Account at the
        termination of the Trust Fund.


                                       44


<PAGE>



Other Collection Accounts

        Notwithstanding the foregoing, if so specified in the related Prospectus
Supplement, the Agreement for any series of Securities may provide for the
establishment and maintenance of a separate collection account into which the
Master Servicer or any related Sub-Servicer will deposit on a daily basis the
amounts described under "-- Deposits" above for one or more series of
Securities. Any amounts on deposit in any such collection account will be
withdrawn therefrom and deposited into the appropriate Collection Account by a
time specified in the related Prospectus Supplement. To the extent specified in
the related Prospectus Supplement, any amounts which could be withdrawn from the
Collection Account as described under "-- Withdrawals" above, may also be
withdrawn from any such collection account. The Prospectus Supplement will set
forth any restrictions with respect to any such collection account, including
investment restrictions and any restrictions with respect to financial
institutions with which any such collection account may be maintained.

Collection and Other Servicing Procedures

        The Master Servicer, directly or through Sub-Servicers, is required to
make reasonable efforts to collect all scheduled payments under the Whole Loans
and will follow or cause to be followed such collection procedures as it would
follow with respect to mortgage loans that are comparable to the Whole Loans or
manufactured housing contracts comparable to the Contracts and held for its own
account, provided such procedures are consistent with (i) the terms of the
related Agreement and any related hazard insurance policy or instrument of
Credit Support, if any, included in the related Trust Fund described herein or
under "Description of Credit Support," (ii) applicable law and (iii) the general
servicing standard specified in the related Prospectus Supplement or, if no such
standard is so specified, its normal servicing practices (in either case, the
"Servicing Standard"). In connection therewith, the Master Servicer will be
permitted in its discretion to waive any late payment charge or penalty interest
in respect of a late payment on a Whole Loan or Contract.

   
        Each Master Servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining hazard
insurance policies as described herein and in any related Prospectus Supplement,
and filing and settling claims thereunder; maintaining escrow or impoundment
accounts of mortgagors for payment of taxes, insurance and other items required
to be paid by any mortgagor pursuant to a Whole Loan; processing assumptions or
substitutions in those cases where the Master Servicer has determined not to
enforce any applicable due-on-sale clause; attempting to cure delinquencies;
supervising foreclosures or repossessions; inspecting and managing Mortgaged
Properties or Manufactured Homes under certain circumstances; and maintaining
accounting records relating to the Whole Loans or Contracts. The Master Servicer
will be responsible for filing and settling claims in respect of particular
Whole Loans or Contracts under any applicable instrument of Credit Support. See
"Description of Credit Support."
    

        The Master Servicer may agree to modify, waive or amend any term of any
Whole Loan or Contract in a manner consistent with the Servicing Standard so
long as the modification, waiver or amendment will not (i) affect the amount or
timing of any scheduled payments of principal or interest on the Whole Loan or
Contract or (ii) in its judgment, materially impair the security for the Whole
Loan or Contract or reduce the likelihood of timely payment of amounts due
thereon. The Master Servicer also may agree to any modification, waiver or
amendment that would so affect or impair the payments on, or the security for, a
Whole Loan or Contract if, unless otherwise provided in the related Prospectus
Supplement, (i) in its judgment, a material default on the Whole Loan or
Contract has occurred or a payment default is imminent and (ii) in its judgment,
such modification, waiver or amendment is reasonably likely to produce a greater
recovery with respect to the Whole Loan or Contract on a present value basis
than would liquidation. The Master Servicer is required to notify the Trustee in
the event of any modification, waiver or amendment of any Whole Loan or
Contract.

        In the case of Multifamily Loans, a Mortgagor's failure to make required
Mortgage Loan payments may mean that operating income is insufficient to service
the Mortgage Loan debt, or may reflect the diversion of that income from the
servicing of the Mortgage Loan debt. In addition, a Mortgagor under a
Multifamily

                                       45


<PAGE>

Loan that is unable to make Mortgage Loan payments may also be unable to make
timely payment of all required taxes and otherwise to maintain and insure the
related Mortgaged Property. In general, the Servicer will be required to monitor
any Multifamily Loan that is in default, evaluate whether the causes of the
default can be corrected over a reasonable period without significant impairment
of the value of the related Mortgaged Property, initiate corrective action in
cooperation with the Mortgagor if cure is likely, inspect the related
Multifamily Property and take such other actions as are consistent with the
related Agreement. A significant period of time may elapse before the Servicer
is able to assess the success of any such corrective action or the need for
additional initiatives. The time within which the Servicer can make the initial
determination of appropriate action, evaluate the success of corrective action,
develop additional initiatives, institute foreclosure proceedings and actually
foreclose may vary considerably depending on the particular Multifamily Loan,
the Multifamily Property, the Mortgagor, the presence of an acceptable party to
assume the Multifamily Loan and the laws of the jurisdiction in which the
Multifamily Property is located.

Sub-Servicers

        A Master Servicer may delegate its servicing obligations in respect of
the Whole Loans or Contracts to third-party servicers (each, a "Sub-Servicer"),
but such Master Servicer will remain obligated under the related Agreement. Each
sub-servicing agreement between a Master Servicer and a Sub-Servicer (a
"Sub-Servicing Agreement") must be consistent with the terms of the related
Agreement and must provide that, if for any reason the Master Servicer for the
related series of Securities is no longer acting in such capacity, the Trustee
or any successor Master Servicer may assume the Master Servicer's rights and
obligations under such Sub-Servicing Agreement.

        Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer will be solely liable for all fees owed by it to any
Sub-Servicer, irrespective of whether the Master Servicer's compensation
pursuant to the related Agreement is sufficient to pay such fees. However, a
Sub-Servicer may be entitled to a Retained Interest in certain Whole Loans or
Contracts. Each Sub-Servicer will be reimbursed by the Master Servicer for
certain expenditures which it makes, generally to the same extent the Master
Servicer would be reimbursed under an Agreement. See "Retained Interest;
Servicing Compensation and Payment of Expenses."

Realization Upon Defaulted Whole Loans

        Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer is required to monitor any Whole Loan or Contract which is in
default, initiate corrective action in cooperation with the mortgagor or obligor
if cure is likely, inspect the Mortgaged Property or Manufactured Home and take
such other actions as are consistent with the Servicing Standard. A significant
period of time may elapse before the Master Servicer is able to assess the
success of such corrective action or the need for additional initiatives.

        Any Agreement relating to a Trust Fund that includes Whole Loans or
Contracts may grant to the Master Servicer and/or the holder or holders of
certain classes of Securities a right of first refusal to purchase from the
Trust Fund at a predetermined purchase price any such Whole Loan or Contract as
to which a specified number of scheduled payments thereunder are delinquent. Any
such right granted to the holder of an Offered Security will be described in the
related Prospectus Supplement. The related Prospectus Supplement will also
describe any such right granted to any person if the predetermined purchase
price is less than the Purchase Price described under "Representations and
Warranties; Repurchases."

        If so specified in the related Prospectus Supplement, the Master
Servicer may offer to sell any defaulted Whole Loan or Contract described in the
preceding paragraph and not otherwise purchased by any person having a right of
first refusal with respect thereto, if and when the Master Servicer determines,
consistent with the Servicing Standard, that such a sale would produce a greater
recovery on a present value basis than would liquidation through foreclosure,
repossession or similar proceedings. The related Agreement will provide that any
such offering be made in a commercially reasonable manner for a specified period
and that the Master Servicer accept the highest cash bid received from any
person (including itself, an affiliate of the Master Servicer or any
Certificateholder) that constitutes a fair price for such defaulted Whole Loan
or Contract. In the absence of any bid determined in accordance with the related
Agreement to be fair, the

                                       46


<PAGE>



Master Servicer shall proceed with respect to such defaulted Mortgage Loan or
Contract as described below. Any bid in an amount at least equal to the Purchase
Price described under "Representations and Warranties; Repurchases" will in all
cases be deemed fair.

        The Master Servicer, on behalf of the Trustee, may at any time institute
foreclosure proceedings, exercise any power of sale contained in any mortgage,
obtain a deed in lieu of foreclosure, or otherwise acquire title to a Mortgaged
Property securing a Whole Loan by operation of law or otherwise and may at any
time repossess and realize upon any Manufactured Home, if such action is
consistent with the Servicing Standard and a default on such Whole Loan or
Contract has occurred or, in the Master Servicer's judgment, is imminent.

        Unless otherwise provided in the related Prospectus Supplement, if title
to any Mortgaged Property is acquired by a Trust Fund as to which a REMIC
election has been made, the Master Servicer, on behalf of the Trust Fund, will
be required to sell the Mortgaged Property within two years of acquisition,
unless (i) the Internal Revenue Service grants an extension of time to sell such
property or (ii) the Trustee receives an opinion of independent counsel to the
effect that the holding of the property by the Trust Fund subsequent to two
years after its acquisition will not result in the imposition of a tax on the
Trust Fund or cause the Trust Fund to fail to qualify as a REMIC under the Code
at any time that any Certificate is outstanding. Subject to the foregoing, the
Master Servicer will be required to (i) solicit bids for any Mortgaged Property
so acquired in such a manner as will be reasonably likely to realize a fair
price for such property and (ii) accept the first (and, if multiple bids are
contemporaneously received, the highest) cash bid received from any person that
constitutes a fair price.

        The limitations imposed by the related Agreement and the REMIC
provisions of the Code (if a REMIC election has been made with respect to the
related Trust Fund) on the ownership and management of any Mortgaged Property
acquired on behalf of the Trust Fund may result in the recovery of an amount
less than the amount that would otherwise be recovered. See "Certain Legal
Aspects of Mortgage Loans -- Foreclosure."

        If recovery on a defaulted Whole Loan or Contract under any related
instrument of Credit Support is not available, the Master Servicer nevertheless
will be obligated to follow or cause to be followed such normal practices and
procedures as it deems necessary or advisable to realize upon the defaulted
Whole Loan or Contract. If the proceeds of any liquidation of the property
securing the defaulted Whole Loan or Contract are less than the outstanding
principal balance of the defaulted Whole Loan or Contract plus interest accrued
thereon at the Mortgage Rate or Contract Rate, as applicable, plus the aggregate
amount of expenses incurred by the Master Servicer in connection with such
proceedings and which are reimbursable under the Agreement, the Trust Fund will
realize a loss in the amount of such difference. The Master Servicer will be
entitled to withdraw or cause to be withdrawn from the Collection Account out of
the Liquidation Proceeds recovered on any defaulted Whole Loan or Contract,
prior to the distribution of such Liquidation Proceeds to Certificateholders,
amounts representing its normal servicing compensation on the Whole Loan or
Contract and unreimbursed servicing expenses incurred with respect to the Whole
Loan or Contract.

        If any property securing a defaulted Whole Loan or Contract is damaged
the Master Servicer is not required to expend its own funds to restore the
damaged property unless it determines (i) that such restoration will increase
the proceeds to Certificateholders on liquidation of the Whole Loan or Contract
after reimbursement of the Master Servicer for its expenses and (ii) that such
expenses will be recoverable by it from related Insurance Proceeds or
Liquidation Proceeds.

        As servicer of the Whole Loans or Contracts, a Master Servicer, on
behalf of itself, the Trustee and the Securityholders, will present claims to
the obligor under each instrument of Credit Support, and will take such
reasonable steps as are necessary to receive payment or to permit recovery
thereunder with respect to defaulted Whole Loans or Contracts.

        If a Master Servicer or its designee recovers payments under any
instrument of Credit Support with respect to any defaulted Whole Loan or
Contract, the Master Servicer will be entitled to withdraw or cause

                                       47


<PAGE>



to be withdrawn from the Collection Account out of such proceeds, prior to
distribution thereof to Certificateholders, amounts representing its normal
servicing compensation on such Whole Loan or Contract and unreimbursed servicing
expenses incurred with respect to the Whole Loan or Contract. See "Hazard
Insurance Policies" and "Description of Credit Support."

Hazard Insurance Policies

Whole Loans

   
        Each Agreement for a Trust Fund comprised of Whole Loans will require
the Master Servicer to cause the mortgagor on each Whole Loan to maintain a
hazard insurance policy providing for such coverage as is required under the
related Mortgage or, if any Mortgage permits the holder thereof to dictate to
the mortgagor the insurance coverage to be maintained on the related Mortgaged
Property, then such coverage as is consistent with the Servicing Standard. Such
coverage will be in general in an amount equal to the lesser of the principal
balance owing on such Whole Loan and the amount necessary to fully compensate
for any damage or loss to the improvements on the Mortgaged Property on a
replacement cost basis, but in either case not less than the amount necessary to
avoid the application of any co-insurance clause contained in the hazard
insurance policy. The ability of the Master Servicer to assure that hazard
insurance proceeds are appropriately applied may be dependent upon its being
named as an additional insured under any hazard insurance policy and under any
other insurance policy referred to below, or upon the extent to which
information in this regard is furnished by mortgagors. All amounts collected by
the Master Servicer under any such policy (except for amounts to be applied to
the restoration or repair of the Mortgaged Property or released to the mortgagor
in accordance with the Master Servicer's normal servicing procedures, subject to
the terms and conditions of the related Mortgage and Mortgage Note) will be
deposited in the Collection Account. The Agreement will provide that the Master
Servicer may satisfy its obligation to cause each mortgagor to maintain such a
hazard insurance policy by the Master Servicer's maintaining a blanket policy
insuring against hazard losses on the Whole Loans. If such blanket policy
contains a deductible clause, the Master Servicer will be required to deposit in
the Collection Account all sums that would have been deposited therein but for
such clause.

        In general, the standard form of fire and extended coverage policy
covers physical damage to or destruction of the improvements of the property by
fire, lightning, explosion, smoke, windstorm and hail, and riot, strike and
civil commotion, subject to the conditions and exclusions specified in each
policy. Although the policies relating to the Whole Loans will be underwritten
by different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions, the basic terms thereof are dictated by respective state laws, and
most such policies typically do not cover any physical damage resulting from
war, revolution, governmental actions, floods and other water-related causes,
earth movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, insects, domestic animals and certain other kinds of uninsured risks.
    

        The hazard insurance policies covering the Mortgaged Properties securing
the Whole Loans will typically contain a co-insurance clause that in effect
requires the insured at all times to carry insurance of a specified percentage
(generally 80% to 90%) of the full replacement value of the improvements on the
property in order to recover the full amount of any partial loss. If the
insured's coverage falls below this specified percentage, such clause generally
provides that the insurer's liability in the event of partial loss does not
exceed the lesser of (i) the replacement cost of the improvements less physical
depreciation and (ii) such proportion of the loss as the amount of insurance
carried bears to the specified percentage of the full replacement cost of such
improvements.

        Each Agreement for a Trust Fund comprised of Whole Loans will require
the Master Servicer to cause the mortgagor on each Whole Loan to maintain all
such other insurance coverage with respect to the related Mortgaged Property as
is consistent with the terms of the related Mortgage and the Servicing Standard,
which insurance may typically include flood insurance (if the related Mortgaged
Property was located at the time of origination in a federally designated flood
area).

                                       48


<PAGE>




        Any cost incurred by the Master Servicer in maintaining any such
insurance policy will be added to the amount owing under the Mortgage Loan where
the terms of the Mortgage Loan so permit; provided, however, that the addition
of such cost will not be taken into account for purposes of calculating the
distribution to be made to Certificateholders. Such costs may be recovered by
the Master Servicer or Sub-Servicer, as the case may be, from the Collection
Account, with interest thereon, as provided by the Agreement.

        Under the terms of the Whole Loans, mortgagors will generally be
required to present claims to insurers under hazard insurance policies
maintained on the related Mortgaged Properties. The Master Servicer, on behalf
of the Trustee and Certificateholders, is obligated to present or cause to be
presented claims under any blanket insurance policy insuring against hazard
losses on Mortgaged Properties securing the Whole Loans. However, the ability of
the Master Servicer to present or cause to be presented such claims is dependent
upon the extent to which information in this regard is furnished to the Master
Servicer by mortgagors.

Contracts

        Except as otherwise specified in the related Prospectus Supplement, the
terms of the Agreement for a Trust Fund comprised of Contracts will require the
Master Servicer to cause to be maintained with respect to each Contract one or
more hazard insurance policies which provide, at a minimum, the same coverage as
a standard form fire and extended coverage insurance policy that is customary
for manufactured housing, issued by a company authorized to issue such policies
in the state in which the Manufactured Home is located, and in an amount which
is not less than the maximum insurable value of such Manufactured Home or the
principal balance due from the obligor on the related Contract, whichever is
less; provided, however, that the amount of coverage provided by each such
hazard insurance policy shall be sufficient to avoid the application of any
co-insurance clause contained therein. When a Manufactured Home's location was,
at the time of origination of the related Contract, within a federally
designated special flood hazard area, the Master Servicer shall cause such flood
insurance to be maintained, which coverage shall be at least equal to the
minimum amount specified in the preceding sentence or such lesser amount as may
be available under the federal flood insurance program. Each hazard insurance
policy caused to be maintained by the Master Servicer shall contain a standard
loss payee clause in favor of the Master Servicer and its successors and
assigns. If any obligor is in default in the payment of premiums on its hazard
insurance policy or policies, the Master Servicer shall pay such premiums out of
its own funds, and may add separately such premium to the obligor's obligation
as provided by the Contract, but may not add such premium to the remaining
principal balance of the Contract.

        The Master Servicer may maintain, in lieu of causing individual hazard
insurance policies to be maintained with respect to each Manufactured Home, and
shall maintain, to the extent that the related Contract does not require the
obligor to maintain a hazard insurance policy with respect to the related
Manufactured Home, one or more blanket insurance policies covering losses on the
obligor's interest in the Contracts resulting from the absence or insufficiency
of individual hazard insurance policies. The Master Servicer shall pay the
premium for such blanket policy on the basis described therein and shall pay any
deductible amount with respect to claims under such policy relating to the
Contracts.

Fidelity Bonds and Errors and Omissions Insurance

   
        If so specified in the related Prospectus Supplement, the related
Agreement will require that the Master Servicer obtain and maintain in effect a
fidelity bond or similar form of insurance coverage (which may provide blanket
coverage) or any combination thereof insuring against loss occasioned by fraud,
theft or other intentional misconduct of the officers, employees and agents of
the Master Servicer. The related Agreement will allow the Master Servicer to
self-insure against loss occasioned by the errors and omissions of the officers,
employees and agents of the Master Servicer so long as certain criteria set
forth in the Agreement are met.
    

                                       49


<PAGE>


Due-on-Sale Provisions

   
        The Whole Loans may contain clauses requiring the consent of the
mortgagee to any sale or other transfer of the related Mortgaged Property, or
due-on-sale clauses entitling the mortgagee to accelerate payment of the Whole
Loan upon any sale, transfer or conveyance of the related Mortgaged Property. If
so specified in the related Prospectus Supplement, the Master Servicer will
generally enforce any due-on-sale clause to the extent it has knowledge of the
conveyance or proposed conveyance of the underlying Mortgaged Property and it is
entitled to do so under applicable law; provided, however, that the Master
Servicer will not take any action in relation to the enforcement of any
due-on-sale provision which would adversely affect or jeopardize coverage under
any applicable insurance policy. Any fee collected by or on behalf of the Master
Servicer for entering into an assumption agreement will be retained by or on
behalf of the Master Servicer as additional servicing compensation. See "Certain
Legal Aspects of Mortgage Loans -- Due-on-Sale Clauses." The Contracts may also
contain such clauses. Unless otherwise provided in the related Prospectus
Supplement, the Master Servicer will permit such transfer so long as the
transferee satisfies the Master Servicer's then applicable underwriting
standards. The purpose of such transfers is often to avoid a default by the
transferring obligor. See "Certain Legal Aspects of the Contracts -- Transfers
of Manufactured Homes; Enforceability of 'Due-on-Sale' Clauses."
    

Retained Interest; Servicing Compensation and Payment of Expenses

        The Prospectus Supplement for a series of Certificates will specify
whether there will be any Retained Interest in the Assets, and, if so, the
initial owner thereof. If so, the Retained Interest will be established on a
loan-by-loan basis and will be specified on an exhibit to the related Agreement.
A "Retained Interest" in an Asset represents a specified portion of the interest
payable thereon. The Retained Interest will be deducted from mortgagor payments
as received and will not be part of the related Trust Fund.

   
        The Master Servicer's and a Sub-Servicer's primary servicing
compensation with respect to a series of Certificates will come from the
periodic payment to it of a portion of the interest payment on each Asset. Since
any Retained Interest and a Master Servicer's primary compensation are
percentages of the principal balance of each Asset, such amounts will decrease
in accordance with the amortization of the Assets. The Prospectus Supplement
with respect to a series of Certificates evidencing interests in a Trust Fund
that includes Whole Loans or Contracts may provide that, as additional
compensation, the Master Servicer or the Sub-Servicers may retain all or a
portion of assumption fees, modification fees, late payment charges or
Prepayment Premiums collected from mortgagors and any interest or other income
which may be earned on funds held in the Collection Account or any account
established by a Sub-Servicer pursuant to the Agreement.
    

        The Master Servicer may, to the extent provided in the related
Prospectus Supplement, pay from its servicing compensation certain expenses
incurred in connection with its servicing and managing of the Assets, including,
without limitation, payment of the fees and disbursements of the Trustee and
independent accountants, payment of expenses incurred in connection with
distributions and reports to Certificateholders, and payment of any other
expenses described in the related Prospectus Supplement. Certain other expenses,
including certain expenses relating to defaults and liquidations on the Whole
Loans or Contracts and, to the extent so provided in the related Prospectus
Supplement, interest thereon at the rate specified therein may be borne by the
Trust Fund.

        If and to the extent provided in the related Prospectus Supplement, the
Master Servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any Due Period to certain interest
shortfalls resulting from the voluntary prepayment of any Whole Loans or
Contracts in the related Trust Fund during such period prior to their respective
due dates therein.

Evidence as to Compliance

        Each Agreement relating to Assets which include Whole Loans or Contracts
will provide that on or before a specified date in each year, beginning with the
first such date at least six months after the related Cut-off Date, a firm of
independent public accountants will furnish a statement to the Trustee to the
effect that, on the basis of the examination by such firm conducted
substantially in compliance with either the

                                       50


<PAGE>



Uniform Single Attestation Program for Mortgage Bankers, the Audit Program for
Mortgages serviced for the Federal Home Loan Mortgage Corporation ("FHLMC") or
such other program used by the Master Servicer, the servicing by or on behalf of
the Master Servicer of mortgage loans under agreements substantially similar to
each other (including the related Agreement) was conducted in compliance with
the terms of such agreements or such program except for any significant
exceptions or errors in records that, in the opinion of the firm, either the
Audit Program for Mortgages serviced for FHLMC, or paragraph 4 of the Uniform
Single Attestation Program for Mortgage Bankers, or such other program, requires
it to report. In rendering its statement such firm may rely, as to matters
relating to the direct servicing of mortgage loans by Sub-Servicers, upon
comparable statements for examinations conducted substantially in compliance
with the Uniform Single Attestation Program for Mortgage Bankers or the Audit
Program for Mortgages serviced for FHLMC or such other program used by such
Sub-Servicer (rendered within one year of such statement) of firms of
independent public accountants with respect to the related Sub-Servicer.

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

   
        If so provided in the related Prospectus Supplement, copies of such
annual accountants' statement and such statements of officers will be obtainable
by Certificateholders without charge upon written request to the Master Servicer
at the address set forth in the related Prospectus Supplement.
    

Certain Matters Regarding a Master Servicer and the Depositor

        The Master Servicer, if any, or a servicer for substantially all the
Whole Loans or Contracts under each Agreement will be named in the related
Prospectus Supplement. The entity serving as Master Servicer (or as such
servicer) may be the Depositor or an affiliate of the Depositor and may have
other normal business relationships with the Depositor or the Depositor's
affiliates. Reference herein to the Master Servicer shall be deemed to be to the
servicer of substantially all of the Whole Loans or Contracts, if applicable.

   
        The related Agreement will specify the circumstances under which the
Master Servicer may resign from its obligations and duties thereunder. No such
resignation will become effective until the Trustee or a successor servicer has
assumed the Master Servicer's obligations and duties under the Agreement.

        Each Agreement will further provide that neither any Master Servicer,
the Depositor nor any director, officer, employee, or agent of a Master Servicer
or the Depositor will be under any liability to the related Trust Fund or
Securityholders for any action taken, or for refraining from the taking of any
action, in good faith pursuant to the Agreement; provided, however, that neither
a Master Servicer, the Depositor nor any such person will be protected against
any breach of a representation, warranty or covenant made in such Agreement, or
against any liability specifically imposed thereby, or against any liability
which would otherwise be imposed by reason of willful misfeasance, bad faith or
gross negligence in the performance of obligations or duties thereunder or by
reason of reckless disregard of obligations and duties thereunder. Each
Agreement will further provide that any Master Servicer, the Depositor and any
director, officer, employee or agent of a Master Servicer or the Depositor will
be entitled to indemnification by the related Trust Fund and will be held
harmless against any loss, liability or expense incurred in connection with any
legal action relating to the Agreement or the Securities; provided, however,
that such indemnification will not extend to any loss, liability or expense (i)
specifically imposed by such Agreement or otherwise incidental to the
performance of obligations and duties thereunder, including, in the case of a
Master Servicer, the prosecution of an enforcement action in respect of any
specific Whole Loan or Whole Loans or Contract or Contracts (except as any such
loss, liability or expense shall be otherwise reimbursable pursuant to such
    

                                       51


<PAGE>

Agreement); (ii) incurred in connection with any breach of a representation,
warranty or covenant made in such Agreement; (iii) incurred by reason of
misfeasance, bad faith or gross negligence in the performance of obligations or
duties thereunder, or by reason of reckless disregard of such obligations or
duties; (iv) incurred in connection with any violation of any state or federal
securities law; or (v) imposed by any taxing authority if such loss, liability
or expense is not specifically reimbursable pursuant to the terms of the related
Agreement. In addition, each Agreement will provide that neither any Master
Servicer nor the Depositor will be under any obligation to appear in, prosecute
or defend any legal action which is not incidental to its respective
responsibilities under the Agreement and which in its opinion may involve it in
any expense or liability. Any such Master Servicer or the Depositor may,
however, in its discretion undertake any such action which it may deem necessary
or desirable with respect to the Agreement and the rights and duties of the
parties thereto and the interests of the Securityholders thereunder. In such
event, the legal expenses and costs of such action and any liability resulting
therefrom will be expenses, costs and liabilities of the Securityholders, and
the Master Servicer or the Depositor, as the case may be, will be entitled to be
reimbursed therefor and to charge the Collection Account.

        Any person into which the Master Servicer or the Depositor may be merged
or consolidated, or any person resulting from any merger or consolidation to
which the Master Servicer or the Depositor is a party, or any person succeeding
to the business of the Master Servicer or the Depositor, will be the successor
of the Master Servicer or the Depositor, as the case may be, under the related
Agreement.

Events of Default under the Agreement

   
        Unless otherwise provided in the related Prospectus Supplement for a
Trust Fund that includes Whole Loans or Contracts, Events of Default under the
related Agreement will include (i) any failure by the Master Servicer to
distribute or cause to be distributed to Certificateholders, or to remit to the
Trustee or Indenture Trustee, as applicable, for distribution to
Securityholders, any required payment that continues after a grace period, if
any; (ii) any failure by the Master Servicer duly to observe or perform in any
material respect any of its other covenants or obligations under the Agreement
which continues unremedied for 30 days after written notice of such failure has
been given to the Master Servicer by the Trustee or the Depositor, or to the
Master Servicer, the Depositor and the Trustee by the holders of Securities
evidencing not less than 25% of the Voting Rights (as defined below); (iii) any
breach of a representation or warranty made by the Master Servicer under the
Agreement which materially and adversely affects the interests of
Securityholders and which continues unremedied for 30 days after written notice
of such breach has been given to the Master Servicer by the Trustee or the
Depositor, or to the Master Servicer, the Depositor and the Trustee by the
holders of Securities evidencing not less than 25% of the Voting Rights; and
(iv) certain events of insolvency, readjustment of debt, marshalling of assets
and liabilities or similar proceedings and certain actions by or on behalf of
the Master Servicer indicating its insolvency or inability to pay its
obligations. Material variations to the foregoing Events of Default (other than
to shorten cure periods or eliminate notice requirements) will be specified in
the related Prospectus Supplement. If so specified in the related Prospectus
Supplement, the Trustee shall, not later than the later of 60 days after the
occurrence of any event which constitutes or, with notice or lapse of time or
both, would constitute an Event of Default and five days after certain officers
of the Trustee become aware of the occurrence of such an event, transmit by mail
to the Depositor and all Securityholders of the applicable series notice of such
occurrence, unless such default shall have been cured or waived.
    

        The manner of determining the "Voting Rights" of a Security or class or
classes of Securities will be specified in the related Prospectus Supplement.

Rights Upon Event of Default under the Agreement

   
        So long as an Event of Default under an Agreement remains unremedied,
the Depositor or the Trustee may, and at the direction of holders of Securities
evidencing not less than 51% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights, the Trustee shall terminate all of
the rights and obligations of the Master Servicer under the Agreement and in and
to the Mortgage Loans (other than as a Securityholder or as the owner of any
Retained Interest), whereupon the Trustee will succeed to all of the
responsibilities, duties and liabilities of the Master Servicer under the
Agreement and
    
                                       52
<PAGE>



will be entitled to similar compensation arrangements. In the event that the
Trustee is unwilling or unable so to act, it may or, at the written request of
the holders of Securities entitled to at least 51% (or such other percentage
specified in the related Prospectus Supplement) of the Voting Rights, it shall
appoint, or petition a court of competent jurisdiction for the appointment of, a
loan servicing institution acceptable to the Rating Agency with a net worth at
the time of such appointment of at least $15,000,000 (or such other amount
specified in the related Prospectus Supplement) to act as successor to the
Master Servicer under the Agreement. Pending such appointment, the Trustee is
obligated to act in such capacity. The Trustee and any such successor may agree
upon the servicing compensation to be paid, which in no event may be greater
than the compensation payable to the Master Servicer under the Agreement.

   
        The related Prospectus Supplement will specify the percentage of the
holders of Securities affected by any Event of Default entitled to waive such
Event of Default; provided, however, that an Event of Default involving a
failure to distribute a required payment to Securityholders described in clause
(i) under "Events of Default under the Agreement" may be waived only by all of
the Securityholders. Upon any such waiver of an Event of Default, such Event of
Default shall cease to exist and shall be deemed to have been remedied for every
purpose under the Agreement.
    

        No Securityholders will have the right under any Agreement to institute
any proceeding with respect thereto unless such holder previously has given to
the Trustee written notice of default and unless the holders of Securities
evidencing not less than 25% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights have made written request upon the
Trustee to institute such proceeding in its own name as Trustee thereunder and
have offered to the Trustee reasonable indemnity, and the Trustee for 60 days
(or such other number of days specified in the related Prospectus Supplement)
has neglected or refused to institute any such proceeding. The Trustee, however,
is under no obligation to exercise any of the trusts or powers vested in it by
any 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 holders of Securities covered by
such Agreement, unless such Securityholders have offered to the Trustee
reasonable security or indemnity against the costs, expenses and liabilities
which may be incurred therein or thereby.

Amendment

   
        Each Agreement may be amended by the parties thereto, without the
consent of any of the holders of Securities covered by the Agreement, (i) to
cure any ambiguity or mistake, (ii) to correct, modify or supplement any
provision therein which may be inconsistent with any other provision therein or
with the related Prospectus Supplement, (iii) to make any other provisions with
respect to matters or questions arising under the Agreement which are not
materially inconsistent with the provisions thereof, or (iv) to comply with any
requirements imposed by the Code; provided that, in the case of clause (iii),
such amendment will not (as evidenced by an opinion of counsel to such effect)
adversely affect in any material respect the interests of any holder of
Securities covered by the Agreement. Unless otherwise specified in the related
Prospectus Supplement, each Agreement may also be amended by the Depositor, the
Master Servicer, if any, and the Trustee, with the consent of the holders of
Securities affected thereby evidencing not less than 51% (or such other
percentage specified in the related Prospectus Supplement) of the Voting Rights,
for any purpose; provided, however, that unless otherwise specified in the
related Prospectus Supplement, no such amendment may (i) reduce in any manner
the amount of, or delay the timing of, payments received on Mortgage Loans or
Contracts which are required to be distributed on any Security without the
consent of the holder of such Security or (ii) reduce the consent percentages
described in this paragraph without the consent of the holders of all Securities
covered by such Agreement then outstanding. However, with respect to any series
of Certificates as to which a REMIC election is to be made, the Trustee will not
consent to any amendment of the Agreement unless it shall first have received an
opinion of counsel to the effect that such amendment will not result in the
imposition of a tax on the related Trust Fund or cause the related Trust Fund to
fail to qualify as a REMIC at any time that the related Certificates are
outstanding.
    

                                       53


<PAGE>


The Trustee

   
        The Trustee under each Agreement or Trust Agreement will be named in the
related Prospectus Supplement. The commercial bank, national banking
association, banking corporation or trust company serving as Trustee may have a
banking relationship with the Depositor and its affiliates and with any Master
Servicer and its affiliates. Each Agreement will specify the conditions under
which Trustee can resign.
    

Duties of the Trustee

        The Trustee will make no representations as to the validity or
sufficiency of any Agreement or Trust Agreement, the Securities or any Asset or
related document and is not accountable for the use or application by or on
behalf of any Master Servicer of any funds paid to the Master Servicer or its
designee in respect of the Securities or the Assets, or deposited into or
withdrawn from the Collection Account or any other account by or on behalf of
the Master Servicer. If no Event of Default has occurred and is continuing, the
Trustee is required to perform only those duties specifically required under the
related Agreement or Trust Agreement, as applicable. However, upon receipt of
the various certificates, reports or other instruments required to be furnished
to it, the Trustee is required to examine such documents and to determine
whether they conform to the requirements of the Agreement or Trust Agreement, as
applicable.

Certain Matters Regarding the Trustee

   
        If so specified in the related Prospectus Supplement, the Trustee and
any director, officer, employee or agent of the Trustee shall be entitled to
indemnification out of the Collection Account for any loss, liability or expense
(including costs and expenses of litigation, and of investigation, counsel fees,
damages, judgments and amounts paid in settlement) incurred in connection with
the Trustee's (i) enforcing its rights and remedies and protecting the
interests, of the Securityholders during the continuance of an Event of Default,
(ii) defending or prosecuting any legal action in respect of the related
Agreement or series of Securities (iii) being the mortgagee of record with
respect to the Mortgage Loans in a Trust Fund and the owner of record with
respect to any Mortgaged Property acquired in respect thereof for the benefit of
Securityholders, or (iv) acting or refraining from acting in good faith at the
direction of the holders of the related series of Securities entitled to not
less than 25% (or such other percentage as is specified in the related Agreement
with respect to any particular matter) of the Voting Rights for such series;
provided, however, that such indemnification will not extend to any loss,
liability or expense that constitutes a specific liability of the Trustee
pursuant to the related Agreement, or to any loss, liability or expense incurred
by reason of willful misfeasance, bad faith or negligence on the part of the
Trustee in the performance of its obligations and duties thereunder, or by
reason of its reckless disregard of such obligations or duties, or as may arise
from a breach of any representation, warranty or covenant of the Trustee made
therein.
    

Resignation and Removal of the Trustee

        The Trustee may at any time resign from its obligations and duties under
an Agreement by giving written notice thereof to the Depositor, the Master
Servicer, if any, and all Securityholders. Upon receiving such notice of
resignation, the Depositor is required promptly to appoint a successor trustee
acceptable to the Master Servicer, if any. If no successor trustee shall have
been so appointed and have accepted appointment within 30 days after the giving
of such notice of resignation, the resigning Trustee may petition any court of
competent jurisdiction for the appointment of a successor trustee.

        If at any time the Trustee shall cease to be eligible to continue as
such under the related Agreement, or if at any time the Trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the Trustee or of its property shall be appointed, or any public officer
shall take charge or control of the Trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, or if a change in
the financial condition of the Trustee has adversely affected or will adversely
affect the rating on any class of the Securities, then the Depositor may remove
the Trustee and appoint a successor trustee acceptable to the Master Servicer,
if any. Holders of the Securities of any series entitled to at least 51% (or

                                       54


<PAGE>



such other percentage specified in the related Prospectus Supplement) of the
Voting Rights for such series may at any time remove the Trustee without cause
and appoint a successor trustee.

        Any resignation or removal of the Trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.

Certain Terms of the Indenture

   
        Events of Default. If so specified in the related Prospectus Supplement,
Events of Default under the Indenture for each Series of Notes will include: (i)
a default for thirty (30) days (or such other number of days specified in such
Prospectus Supplement) or more in the payment of any principal of or interest on
any Note of such series; (ii) failure to perform any other covenant of the
Depositor or the Trust Fund in the Indenture which continues for a period of
sixty (60) days (or such other number of days specified in such Prospectus
Supplement) after notice thereof is given in accordance with the procedures
described in the related Prospectus Supplement; (iii) any representation or
warranty made by the Depositor or the Trust Fund in the Indenture or in any
certificate or other writing delivered pursuant thereto or in connection
therewith with respect to or affecting such series having been incorrect in a
material respect as of the time made, and such breach is not cured within sixty
(60) days (or such other number of days specified in such Prospectus Supplement)
after notice thereof is given in accordance with the procedures described in the
related Prospectus Supplement; (iv) certain events of bankruptcy, insolvency,
receivership or liquidation of the Depositor or the Trust Fund; or (v) any other
Event of Default provided with respect to Notes of that series.
    

        If an Event of Default with respect to the Notes of any series at the
time outstanding occurs and is continuing, either the Indenture Trustee or the
holders of a majority of the then aggregate outstanding amount of the Notes of
such series may declare the principal amount (or, if the Notes of that series
are Accrual Securities, such portion of the principal amount as may be specified
in the terms of that series, as provided in the related Prospectus Supplement)
of all the Notes of such series to be due and payable immediately. Such
declaration may, under certain circumstances, be rescinded and annulled by the
holders of a majority in aggregate outstanding amount of the Notes of such
series.

        If, following an Event of Default with respect to any series of Notes,
the Notes of such series have been declared to be due and payable, the Indenture
Trustee may, in its discretion, notwithstanding such acceleration, elect to
maintain possession of the collateral securing the Notes of such series and to
continue to apply distributions on such collateral as if there had been no
declaration of acceleration if such collateral continues to provide sufficient
funds for the payment of principal of and interest on the Notes of such series
as they would have become due if there had not been such a declaration. In
addition, the Indenture Trustee may not sell or otherwise liquidate the
collateral securing the Notes of a series following an Event of Default, other
than a default in the payment of any principal or interest on any Note of such
series for thirty (30) days or more, unless (a) the holders of 100% (or such
other percentage specified in the related Prospectus Supplement) of the then
aggregate outstanding amount of the Notes of such series consent to such sale,
(b) the proceeds of such sale or liquidation are sufficient to pay in full the
principal of and accrued interest, due and unpaid, on the outstanding Notes of
such series at the date of such sale or (c) the Indenture Trustee determines
that such collateral would not be sufficient on an ongoing basis to make all
payments on such Notes as such payments would have become due if such Notes had
not been declared due and payable, and the Indenture Trustee obtains the consent
of the holders of 66 2/3% (or such other percentage specified in the related
Prospectus Supplement) of the then aggregate outstanding amount of the Notes of
such series.

        In the event that the Indenture Trustee liquidates the collateral in
connection with an Event of Default involving a default for thirty (30) days (or
such other number of days specified in the related Prospectus Supplement) or
more in the payment of principal of or interest on the Notes of a series, the
Indenture provides that the Indenture Trustee will have a prior lien on the
proceeds of any such liquidation for unpaid fees and expenses. As a result, upon
the occurrence of such an Event of Default, the amount available for
distribution to the Noteholders would be less than would otherwise be the case.
However, the Indenture Trustee may not institute a proceeding for the
enforcement of its lien except in connection with a

                                       55


<PAGE>



proceeding for the enforcement of the lien of the Indenture for the benefit of
the Noteholders after the occurrence of such an Event of Default.

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

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

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

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

        Indenture Trustee's Annual Report. The Indenture Trustee for each series
of Notes will be required to mail each year to all related Noteholders a brief
report relating to its eligibility and qualification to continue as Indenture
Trustee under the related Indenture, any amounts advanced by it under the
Indenture, the amount, interest rate and maturity date of certain indebtedness
owing by such Trust to the applicable Indenture Trustee in its individual
capacity, the property and funds physically held by such Indenture Trustee as
such and any action taken by it that materially affects such Notes and that has
not been previously reported.

        The Indenture Trustee. The Indenture Trustee for a series of Notes will
be specified in the related Prospectus Supplement. The Indenture Trustee for any
series may resign at any time, in which event the Depositor will be obligated to
appoint a successor trustee for such series. The Depositor may also remove any
such Indenture Trustee if such Indenture Trustee ceases to be eligible to
continue as such under the related Indenture or if such Indenture Trustee
becomes insolvent. In such circumstances the Depositor will be

                                       56


<PAGE>



obligated to appoint a successor trustee for the applicable series of Notes. Any
resignation or removal of the Indenture Trustee and appointment of a successor
trustee for any series of Notes does not become effective until acceptance of
the appointment by the successor trustee for such series.

        The bank or trust company serving as Indenture Trustee may have a
banking relationship with the Depositor or any of its affiliates or the Master
Servicer or any of its affiliates.


                          DESCRIPTION OF CREDIT SUPPORT

General

        For any series of Securities Credit Support may be provided with respect
to one or more classes thereof or the related Assets. Credit Support may be in
the form of the subordination of one or more classes of Securities, letters of
credit, insurance policies, guarantees, the establishment of one or more reserve
funds or another method of Credit Support described in the related Prospectus
Supplement, or any combination of the foregoing. If so provided in the related
Prospectus Supplement, any form of Credit Support may be structured so as to be
drawn upon by more than one series to the extent described therein.

        Unless otherwise provided in the related Prospectus Supplement for a
series of Securities Credit Support will not provide protection against all
risks of loss and will not guarantee repayment of the entire Security Balance of
the Securities and interest thereon. If losses or shortfalls occur that exceed
the amount covered by Credit Support or that are not covered by Credit Support,
Securityholders will bear their allocable share of deficiencies. Moreover, if a
form of Credit Support covers more than one series of Securities (each, a
"Covered Trust"), holders of Securities evidencing interests in any of such
Covered Trusts will be subject to the risk that such Credit Support will be
exhausted by the claims of other Covered Trusts prior to such Covered Trust
receiving any of its intended share of such coverage.

   
        If Credit Support is provided with respect to one or more classes of
Securities of a series, or the related Assets, the related Prospectus Supplement
will include a description of (a) the nature and amount of coverage under such
Credit Support, (b) any conditions to payment thereunder not otherwise described
herein, (c) the conditions (if any) under which the amount of coverage under
such Credit Support may be reduced and under which such Credit Support may be
terminated or replaced and (d) the material provisions relating to such Credit
Support. Additionally, the related Prospectus Supplement will set forth certain
information with respect to the obligor under any instrument of Credit Support,
including (i) a brief description of its principal business activities, (ii) its
principal place of business, place of incorporation and the jurisdiction under
which it is chartered or licensed to do business, (iii) if applicable, the
identity of regulatory agencies that exercise primary jurisdiction over the
conduct of its business and (iv) its total assets, and its stockholders' or 
policyholders' surplus, if applicable, as of the date specified in the
Prospectus Supplement. See "Risk Factors -- Credit Support Limitations."
    

Subordinate Certificates

        If so specified in the related Prospectus Supplement, one or more
classes of Securities of a series may be Subordinate Securities. To the extent
specified in the related Prospectus Supplement, the rights of the holders of
Subordinate Securities to receive distributions of principal and interest from
the Collection Account on any Distribution Date will be subordinated to such
rights of the holders of Senior Securities. If so provided in the related
Prospectus Supplement, the subordination of a class may apply only in the event
of (or may be limited to) certain types of losses or shortfalls. The related
Prospectus Supplement will set forth information concerning the amount of
subordination of a class or classes of Subordinate Securities in a series, the
circumstances in which such subordination will be applicable and the manner, if
any, in which the amount of subordination will be effected.


                                       57


<PAGE>


Cross-Support Provisions

        If the Assets for a series are divided into separate groups, each
supporting a separate class or classes of Securities of a series, Credit Support
may be provided by cross-support provisions requiring that distributions be made
on Senior Securities evidencing interests in one group of Mortgage Assets prior
to distributions on Subordinate Securities evidencing interests in a different
group of Mortgage Assets within the Trust Fund. The Prospectus Supplement for a
series that includes a cross-support provision will describe the manner and
conditions for applying such provisions.

Insurance or Guarantees with Respect to the Whole Loans

        If so provided in the Prospectus Supplement for a series of Securities,
the Whole Loans or Contracts in the related Trust Fund will be covered for
various default risks by insurance policies or guarantees.

Letter of Credit

        If so provided in the Prospectus Supplement for a series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain classes
thereof will be covered by one or more letters of credit, issued by a bank or
financial institution specified in such Prospectus Supplement (the "L/C Bank").
Under a letter of credit, the L/C Bank will be obligated to honor draws
thereunder in an aggregate fixed dollar amount, net of unreimbursed payments
thereunder, generally equal to a percentage specified in the related Prospectus
Supplement of the aggregate principal balance of the Assets on the related
Cut-off Date or of the initial aggregate Security Balance of one or more classes
of Securities. If so specified in the related Prospectus Supplement, the letter
of credit may permit draws in the event of only certain types of losses and
shortfalls. The amount available under the letter of credit will, in all cases,
be reduced to the extent of the unreimbursed payments thereunder and may
otherwise be reduced as described in the related Prospectus Supplement. The
obligations of the L/C Bank under the letter of credit for each series of
Securities will expire at the earlier of the date specified in the related
Prospectus Supplement or the termination of the Trust Fund.

Insurance Policies and Surety Bonds

        If so provided in the Prospectus Supplement for a series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain classes
thereof will be covered by insurance policies and/or surety bonds provided by
one or more insurance companies or sureties. Such instruments may cover, with
respect to one or more classes of Securities of the related series, timely
distributions of interest and/or full distributions of principal on the basis of
a schedule of principal distributions set forth in or determined in the manner
specified in the related Prospectus Supplement.

Reserve Funds

        If so provided in the Prospectus Supplement for a series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain classes
thereof will be covered by one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a combination thereof will be
deposited, in the amounts so specified in such Prospectus Supplement. The
reserve funds for a series may also be funded over time by depositing therein a
specified amount of the distributions received on the related Assets as
specified in the related Prospectus Supplement.

        Amounts on deposit in any reserve fund for a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related Prospectus Supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the Certificates. If so specified in the related
Prospectus Supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
Distribution Date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the conditions
and to the extent specified in the related Prospectus Supplement and will not be
available for further application to the Securities.


                                       58


<PAGE>


   
        Moneys deposited in any Reserve Funds will be invested in Permitted
Investments. If so specified in the related Prospectus Supplement, any
reinvestment income or other gain from such investments will be credited to the
related Reserve Fund for such series, and any loss resulting from such
investments will be charged to such Reserve Fund. However, such income may be
payable to any related Master Servicer or another service provider as additional
compensation. If so provided in the related Prospectus Supplement, the Reserve
Fund, if any, for a series will not be a part of the Trust Fund.
    

        Additional information concerning any Reserve Fund will be set forth in
the related Prospectus Supplement, including the initial balance of such Reserve
Fund, the balance required to be maintained in the Reserve Fund, the manner in
which such required balance will decrease over time, the manner of funding such
Reserve Fund, the purposes for which funds in the Reserve Fund may be applied to
make distributions to Securityholders and use of investment earnings from the
Reserve Fund, if any.

Credit Support with Respect to MBS

        If so provided in the Prospectus Supplement for a series of Securities,
the MBS in the related Trust Fund and/or the Mortgage Loans underlying such MBS
may be covered by one or more of the types of Credit Support described herein.
The related Prospectus Supplement will specify as to each such form of Credit
Support the information indicated above with respect thereto, to the extent such
information is material and available.


                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

        The following discussion contains summaries, which are general in
nature, of certain legal aspects of loans secured by single-family or
multi-family residential properties. 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 in their
entirety by reference to the applicable federal and state laws governing the
Mortgage Loans. See "Description of the Trust Funds -- Assets."

General

        All of the Mortgage Loans are loans evidenced by a note or bond and
secured by instruments granting a security interest in real property which may
be mortgages, deeds of trust, security deeds or deeds to secure debt, depending
upon the prevailing practice and law in the state in which the Mortgaged
Property is located. Mortgages, deeds of trust and deeds to secure debt are
herein collectively referred to as "mortgages." Any of the foregoing types of
mortgages will create a lien upon, or grant a title interest in, the subject
property, the priority of which will depend on the terms of the particular
security instrument, as well as separate, recorded, contractual arrangements
with others holding interests in the mortgaged property, the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in the appropriate public recording office. However, recording does not
generally establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

Types of Mortgage Instruments

        A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties -- a mortgagor (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a three-party instrument, among a trustor (the equivalent of a
mortgagor), a trustee to whom the mortgaged property is conveyed, and a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this Prospectus, unless the context otherwise requires, "mortgagor" includes the
trustor under a deed of trust and a grantor under a security deed or a deed to
secure debt. Under

                                       59


<PAGE>



a deed of trust, the mortgagor grants the property, irrevocably until the debt
is paid, in trust, generally with a power of sale as security for the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties. By executing a deed to secure debt, the grantor conveys title to,
as opposed to merely creating a lien upon, the subject property to the grantee
until such time as the underlying debt is repaid, generally with a power of sale
as security for the indebtedness evidenced by the related mortgage note. In case
the mortgagor under a mortgage is a land trust, there would be an additional
party because legal title to the property is held by a land trustee under a land
trust agreement for the benefit of the mortgagor. At origination of a mortgage
loan involving a land trust, the mortgagor executes a separate undertaking to
make payments on the mortgage note. The mortgagee's authority under a mortgage,
the trustee's authority under a deed of trust and the grantee's authority under
a deed to secure debt are governed by the express provisions of the mortgage,
the law of the state in which the real property is located, certain federal laws
(including, without limitation, the Soldiers' and Sailors' Civil Relief Act of
1940) and, in some cases, in deed of trust transactions, the directions of the
beneficiary.

        The Mortgages that encumber Multifamily Properties may contain an
assignment of rents and leases, pursuant to which the Mortgagor assigns to the
lender the Mortgagor's right, title and interest as landlord under each lease
and the income derived therefrom, while retaining a revocable license to collect
the rents for so long as there is no default. If the Mortgagor defaults, the
license terminates and the lender is entitled to collect the rents. Local law
may require that the lender take possession of the property and/or obtain a
court-appointed receiver before becoming entitled to collect the rents.

Interest in Real Property

   
        The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property such
as a tenant's interest in a lease of land or improvements, or both, and the
leasehold estate created by such lease. An instrument covering an interest in
real property other than the fee estate requires special provisions in the
instrument creating such interest or in the mortgage, deed of trust, security
deed or deed to secure debt, to protect the mortgagee against termination of
such interest before the mortgage, deed of trust, security deed or deed to
secure debt is paid. The Depositor or the Originator will make certain
representations and warranties in the Agreement with respect to any Mortgage
Loans that are secured by an interest in a leasehold estate. Such representation
and warranties, if applicable, will be set forth in the Prospectus Supplement.
    

Cooperative Loans

   
        If specified in the Prospectus Supplement relating to a series of
Offered Securities, the Mortgage Loans may also consist of cooperative apartment
loans ("Cooperative Loans") secured by security interests in shares issued by a
cooperative housing corporation (a "Cooperative") and in the related proprietary
leases or occupancy agreements granting exclusive rights to occupy specific
dwelling units in the Cooperatives' buildings. The security agreement will
create a lien upon, or grant a title interest in, the property which it covers,
the priority of which will depend on the terms of the particular security
agreement as well as the order of recordation of the agreement in the
appropriate recording office. Such a lien or title interest is not prior to the
lien for real estate taxes and assessments and other charges imposed under
governmental police powers.
    

        Each cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling units
therein. The cooperative is directly responsible for property management and, in
most cases, payment of real estate taxes, other governmental impositions and
hazard and liability insurance. If there is a blanket mortgage or mortgages on
the cooperative apartment building or underlying land, as is generally the case,
or an underlying lease of the land, as is the case in some instances, the
cooperative, as property mortgagor, or lessee, as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is ordinarily incurred by the cooperative in connection with either the
construction or purchase of the cooperative's apartment building or obtaining of
capital by the cooperative. The interest of the occupant under proprietary
leases or occupancy agreements as to which that cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and

                                       60


<PAGE>



to the interest of the holder of a land lease. If the cooperative is unable to
meet the payment obligations (i) arising under a blanket mortgage, the mortgagee
holding a blanket mortgage could foreclose on that mortgage and terminate all
subordinate proprietary leases and occupancy agreements or (ii) arising under
its land lease, the holder of the landlord's interest under the land lease could
terminate it and all subordinate proprietary leases and occupancy agreements.
Also, a 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 final payment at maturity. The inability of the cooperative to
refinance a mortgage and its consequent inability to make such final payment
could lead to foreclosure by the mortgagee. Similarly, a land lease has an
expiration date and the inability of the cooperative to extend its term or, in
the alternative, to purchase the land could lead to termination of the
cooperatives's interest in the property and termination of all proprietary
leases and occupancy agreement. In either event, a foreclosure by the holder of
a blanket mortgage or the termination of the underlying lease could eliminate or
significantly diminish the value of any collateral held by the lender that
financed the purchase by an individual tenant stockholder of cooperative shares
or, in the case of the Mortgage Loans, the collateral securing the Cooperative
Loans.

        The cooperative is owned by tenant-stockholders who, through ownership
of stock or shares in the corporation, receive proprietary lease 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 are financed through
a cooperative share loan evidenced by a promissory note and secured by an
assignment of and a security interest in the occupancy agreement or proprietary
lease and a security interest in the related cooperative shares. The lender
generally takes possession of the share certificate and a counterpart of the
proprietary lease or occupancy agreement and a financing statement covering the
proprietary lease or occupancy agreement and the cooperative shares is filed in
the appropriate state and local offices to perfect the lender's interest in its
collateral. Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the 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. See "Foreclosure -- Cooperative
Loans" below.

Foreclosure

General

        Foreclosure is a legal procedure that allows the mortgagee to recover
its mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.

        Foreclosure procedures with respect to the enforcement of a mortgage
vary from state to state. Two primary methods of foreclosing a mortgage are
judicial foreclosure and non-judicial foreclosure pursuant to a power of sale
granted in the mortgage instrument. There are several other foreclosure
procedures available in some states that are either infrequently used or
available only in certain limited circumstances, such as strict foreclosure.

Judicial Foreclosure

        A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having an interest of record in
the real property. Delays in completion of the foreclosure may occasionally
result from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other officer to
conduct a public sale of the mortgaged

                                       61


<PAGE>



property, the proceeds of which are used to satisfy the judgment. Such sales are
made in accordance with procedures that vary from state to state.

Equitable Limitations on Enforceability of Certain Provisions

        United States courts have traditionally imposed general equitable
principles to limit the remedies available to a mortgagee in connection with
foreclosure. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is perceived as harsh or unfair. Relying on such principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the mortgagor's default and the likelihood that the mortgagor will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's and have required that lenders reinstate loans or recast payment
schedules in order to accommodate mortgagors who are suffering from a temporary
financial disability. In other cases, courts have limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
mortgagor failed to maintain the mortgaged property adequately or the mortgagor
executed a junior mortgage on the mortgaged property. The exercise by the court
of its equity powers will depend on the individual circumstances of each case
presented to it. Finally, some courts have been faced with the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a mortgagor receive notice in addition to
statutorily-prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a public
sale under a mortgage providing for a power of sale does not involve sufficient
state action to afford constitutional protections to the mortgagor.

Non-Judicial Foreclosure/Power of Sale

        Foreclosure of a deed of trust is generally accomplished by a
non-judicial trustee's sale pursuant to the power of sale granted in the deed of
trust. A power of sale is typically granted in a deed of trust. It may also be
contained in any other type of mortgage instrument. A power of sale allows a
non-judicial public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any default by the
mortgagor under the terms of the mortgage note or the mortgage instrument and
after notice of sale is given in accordance with the terms of the mortgage
instrument, as well as applicable state law. In some states, prior to such sale,
the trustee under a deed of trust must record a notice of default and notice of
sale and send a copy to the mortgagor and to any other party who has recorded a
request for a copy of a notice of default and notice of sale. In addition, in
some states the trustee must provide notice to any other party having an
interest of record in the real property, including junior lienholders. A notice
of sale must be posted in a public place and, in most states, published for a
specified period of time in one or more newspapers. The mortgagor or junior
lienholder may then have the right, during a reinstatement period required in
some states, to cure the default by paying the entire actual amount in arrears
(without acceleration) plus the expenses incurred in enforcing the obligation.
In other states, the mortgagor or the junior lienholder is not provided a period
to reinstate the loan, but has only the right to pay off the entire debt to
prevent the foreclosure sale. Generally, the procedure for public sale, the
parties entitled to notice, the method of giving notice and the applicable time
periods are governed by state law and vary among the states. Foreclosure of a
deed to secure debt is also generally accomplished by a non-judicial sale
similar to that required by a deed of trust, except that the lender or its
agent, rather than a trustee, is typically empowered to perform the sale in
accordance with the terms of the deed to secure debt and applicable law.

Public Sale

        A third party may be unwilling to purchase a mortgaged property at a
public sale because of the difficulty in determining the value of such property
at the time of sale, due to, among other things, redemption rights which may
exist and the possibility of physical deterioration of the property during the
foreclosure proceedings. For these reasons, it is common for the lender to
purchase the mortgaged property for an amount equal to or less than the
underlying debt and accrued and unpaid interest plus the expenses of
foreclosure.

                                       62


<PAGE>



Generally, state law controls the amount of foreclosure costs and expenses which
may be recovered by a lender. Thereafter, subject to the mortgagor's right in
some states to remain in possession during a redemption period, if applicable,
the lender will become the owner of the property and have both the benefits and
burdens of ownership of the mortgaged property. For example, the lender will
become obligated to pay taxes, obtain casualty insurance and to make 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. Moreover, a
lender commonly incurs substantial legal fees and court costs in acquiring a
mortgaged property through contested foreclosure and/or bankruptcy proceedings.
Generally, state law controls the amount of foreclosure expenses and costs,
including attorneys' fees, that may be recovered by a lender.

        A junior mortgagee may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior mortgages
to avoid their foreclosure. In addition, in the event that the foreclosure of a
junior mortgage triggers the enforcement of a "due-on-sale" clause contained in
a senior mortgage, the junior mortgagee may be required to pay the full amount
of the senior mortgage to avoid its foreclosure. Accordingly, with respect to
those Mortgage Loans, if any, that are junior mortgage loans, if the lender
purchases the property the lender's title will be subject to all senior
mortgages, prior liens and certain governmental liens.

        The proceeds received by the referee or trustee from the sale are
applied first to the costs, fees and expenses of sale and then in satisfaction
of the indebtedness secured by the mortgage under which the sale was conducted.
Any proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the mortgagor is in default. Any additional
proceeds are generally payable to the mortgagor. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by such holders.

Rights of Redemption

        The purposes of a foreclosure action are to enable the mortgagee to
realize upon its security and to bar the mortgagor, and all persons who have an
interest in the property which is subordinate to the mortgage being foreclosed,
from exercise of their "equity of redemption." The doctrine of equity of
redemption provides that, until the property covered by a mortgage has been sold
in accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.

        The equity of redemption is a common-law (non-statutory) right which
exists prior to completion of the foreclosure, is not waivable by the mortgagor,
must be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor 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 exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

        Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held for more than two years. Unless otherwise
provided in the related Prospectus Supplement, with respect

                                       63


<PAGE>



to a series of Securities for which an election is made to qualify the Trust
Fund or a part thereof as a REMIC, the Agreement will permit foreclosed property
to be held for more than two years if the Internal Revenue Service grants an
extension of time within which to sell such property or independent counsel
renders an opinion to the effect that holding such property for such additional
period is permissible under the REMIC Provisions.

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 By-laws, as well as
the proprietary lease or occupancy agreement, and may be cancelled by the
cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by such tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permit 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 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 the sale of the Cooperative apartment,
subject, however, to the Cooperative's right to sums due under such proprietary
lease or occupancy agreement. The total amount owed to the Cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the Cooperative Loan and accrued and unpaid interest
thereon.

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

        In some states, foreclosure on the Cooperative shares is accomplished by
a sale in accordance with the provisions of Article 9 of the 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 Cooperatives 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.

        In the case of foreclosure on a building which was converted from a
rental building to a building owned by a Cooperative under a non-eviction plan,
some states require that a purchaser at a foreclosure sale take the property
subject to rent control and rent stabilization laws which apply to certain
tenants who elected to remain in a building so converted.


                                       64


<PAGE>



Junior Mortgages

        Some of the Mortgage Loans may be secured by junior mortgages or deeds
of trust, which are subordinate to first or other senior mortgages or deeds of
trust held by other lenders. The rights of the Trust Fund as the holder of a
junior deed of trust or a junior mortgage are subordinate in lien and in payment
to those of the holder of the senior mortgage or deed of trust, including the
prior rights of the senior mortgagee or beneficiary to receive and apply hazard
insurance and condemnation proceeds and, upon default of the mortgagor, to cause
a foreclosure on the property. Upon completion of the foreclosure proceedings by
the holder of the senior mortgage or the sale pursuant to the deed of trust, the
junior mortgagee's or junior beneficiary's lien will be extinguished unless the
junior lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See "-- Foreclosure" herein.

        Furthermore, because the terms of the junior mortgage or deed of trust
are subordinate to the terms of the first mortgage or deed of trust, in the
event of a conflict between the terms of the first mortgage or deed of trust and
the junior mortgage or deed of trust, the terms of the first mortgage or deed of
trust will generally govern. Upon a failure of the mortgagor or trustor to
perform any of its obligations, the senior mortgagee or beneficiary, subject to
the terms of the senior mortgage or deed of trust, may have the right to perform
the obligation itself. Generally, all sums so expended by the mortgagee or
beneficiary become part of the indebtedness secured by the mortgage or deed of
trust. To the extent a first mortgagee expends such sums, such sums will
generally have priority over all sums due under the junior mortgage.

Anti-Deficiency Legislation and Other Limitations on Lenders

        Statutes in some states limit the right of a beneficiary under a deed of
trust or a mortgagee under a mortgage to obtain a deficiency judgment against
the mortgagor following foreclosure or sale under a deed of trust. A deficiency
judgment would be a personal judgment against the former mortgagor equal to the
difference between the net amount realized upon the public sale of the real
property and the amount due to the lender. Some states require the lender to
exhaust the security afforded under a mortgage by foreclosure in an attempt to
satisfy the full debt before bringing a personal action against the mortgagor.
In certain other states, the lender has the option of bringing a personal action
against the mortgagor on the debt without first exhausting such security;
however, in some of these states, the lender, following judgment on such
personal action, may be deemed to have elected a remedy and may be precluded
from exercising remedies with respect to the security. In some cases, a lender
will be precluded from exercising any additional rights under the note or
mortgage if it has taken any prior enforcement action. Consequently, the
practical effect of the election requirement, in those states permitting such
election, is that lenders will usually proceed against the security first rather
than bringing a personal action against the mortgagor. Finally, other statutory
provisions limit any deficiency judgment against the former mortgagor 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 lender from obtaining a large deficiency judgment against
the former mortgagor as a result of low or no bids at the judicial sale.

        In addition to laws limiting or prohibiting deficiency judgments,
numerous other federal and state statutory provisions, including the federal
bankruptcy laws and state laws affording relief to debtors, may interfere with
or affect the ability of the secured mortgage lender to realize upon collateral
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 facts 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 allowed modifications that include

                                       65


<PAGE>



reducing the amount of each monthly payment, changing the rate of interest,
altering the repayment schedule, forgiving all or a portion of the debt and
reducing the lender's security interest to the value of the residence, thus
leaving the lender a general unsecured creditor for the difference between the
value of the residence and the outstanding balance of the loan. Generally,
however, the terms of a mortgage loan secured only by a mortgage on real
property that is the debtor's principal residence may not be modified pursuant
to a plan confirmed pursuant to Chapter 11 or Chapter 13 except with respect to
mortgage payment arrearages, which may be cured within a reasonable time period.

        In the case of income-producing Multifamily Properties, federal
bankruptcy law may also have the effect of interfering with or affecting the
ability of the secured lender to enforce the borrower's assignment of rents and
leases related to the mortgaged property. Under Section 362 of the Bankruptcy
Code, the lender will be stayed from enforcing the assignment, and the legal
proceedings necessary to resolve the issue could be time-consuming, with
resulting delays in the lender's receipt of the rents.

        Certain tax liens arising under the Internal Revenue Code of 1986, as
amended, may in certain circumstances provide priority over the lien of a
mortgage or deed of trust. In addition, substantive requirements are imposed
upon mortgage lenders in connection with the origination and the servicing of
mortgage loans by numerous federal and some state consumer protection laws.
These laws include the federal Truth-in-Lending Act, Real Estate Settlement
Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing Act, Fair
Credit Reporting Act and related statutes. These federal laws impose specific
statutory liabilities upon lenders who originate mortgage loans and who fail to
comply with the provisions of the law. In some cases this liability may affect
assignees of the mortgage loans.

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

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 that
takes a deed in lieu of foreclosure or acquires a mortgaged property at a
foreclosure sale or becomes involved in 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 lender
(such as a Trust Fund) secured by residential real property. In the event that
title to a Mortgaged Property securing a Mortgage Loan in a Trust Fund was
acquired by the Trust Fund and cleanup costs were incurred in respect of the
Mortgaged Property, the holders of the related series of Certificates might
realize a loss if such costs were required to be paid by the Trust Fund.

Due-on-Sale Clauses

        Unless the related Prospectus Supplement indicates otherwise, the
Mortgage Loans will contain due-on-sale clauses. These clauses generally provide
that the lender may accelerate the maturity of the loan if the mortgagor sells,
transfers or conveys the related Mortgaged Property. The enforceability of
due-on-sale clauses has been the subject of legislation or litigation in many
states and, in some cases, the enforceability of these clauses was limited or
denied. However, with respect to certain loans the Garn-St Germain Depository
Institutions Act of 1982 preempts state constitutional, statutory and case law
that prohibits the enforcement of due-on-sale clauses and permits lenders to
enforce these clauses in accordance with their terms, subject to certain limited
exceptions. Due-on-sale clauses contained in mortgage loans originated by
federal savings and loan associations of federal savings banks are fully
enforceable pursuant to regulations of the United States

                                       66


<PAGE>



Federal Home Loan Bank Board, as succeeded by the Office of Thrift Supervision,
which preempt state law restrictions on the enforcement of such clauses.
Similarly, "due-on-sale" clauses in mortgage loans made by national banks and
federal credit unions are now fully enforceable pursuant to preemptive
regulations of the Comptroller of the Currency and the National Credit Union
Administration, respectively.

        The Garn-St Germain Act also sets forth nine specific instances in which
a mortgage lender covered by the 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 also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a "due-on-sale" clause may result
in a mortgage that bears an interest rate below the current market rate being
assumed by a new home buyer rather than being paid off, which may affect the
average life of the Mortgage Loans and the number of Mortgage Loans which may
extend to maturity.

Prepayment Charges

        Under certain state laws, prepayment charges may not be imposed after a
certain period of time following the origination of mortgage loans secured by
liens encumbering owner-occupied residential properties, if such loans are paid
prior to maturity. With respect to Mortgaged Properties that are owner-occupied,
it is anticipated that prepayment charges may not be imposed with respect to
many of the Mortgage Loans. The absence of such a restraint on prepayment,
particularly with respect to fixed rate Mortgage Loans having higher Mortgage
Rates, may increase the likelihood of refinancing or other early retirement of
such loans.

Subordinate Financing

        Where a mortgagor encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risk. First, the mortgagor
may have difficulty servicing and repaying multiple loans. In addition, if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior loan does not, a mortgagor may be more likely to repay sums due on the
junior loan than those on the senior loan. Second, acts of the senior lender
that prejudice the junior lender or impair the junior lender's security may
create a superior equity in favor of the junior lender. For example, if the
mortgagor and the senior lender agree to an increase in the principal amount of
or the interest rate payable on the senior loan, the senior lender may lose its
priority to the extent any existing junior lender is harmed or the mortgagor is
additionally burdened. Third, if the mortgagor defaults on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy of a junior lender may operate to stay foreclosure or similar
proceedings by the senior lender.

Applicability of Usury Laws

        Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ("Title V"), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980. A similar federal statute
was in effect with respect to mortgage loans made during the first three months
of 1980. The Office of Thrift Supervision is authorized to issue rules and
regulations and to publish interpretations governing implementation of Title V.
The statute authorized any state to reimpose interest rate limits by adopting,
before April 1, 1983, a law or constitutional provision that expressly rejects
application of the federal law. In addition, even where Title V is not so
rejected, any state is authorized by the law to adopt a provision limiting
discount points or other charges on mortgage loans covered by Title V. Certain
states have taken action to reimpose interest rate limits and/or to limit
discount points or other charges.

        The Depositor believes that a court interpreting Title V would hold that
residential first mortgage loans that are originated on or after January 1, 1980
are subject to federal preemption. Therefore, in a state

                                       67


<PAGE>



that has not taken the requisite action to reject application of Title V or to
adopt a provision limiting discount points or other charges prior to origination
of such mortgage loans, any such limitation under such state's usury law would
not apply to such mortgage loans.

        In any state in which application of Title V has been expressly rejected
or a provision limiting discount points or other charges is adopted, no mortgage
loan originated after the date of such state action will be eligible for
inclusion in a Trust Fund unless (i) such mortgage loan provides for such
interest rate, discount points and charges as are permitted in such state or
(ii) such mortgage loan provides that the terms thereof shall be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be usurious and the mortgagor's counsel
has rendered an opinion that such choice of law provision would be given effect.

        Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this statutory
scheme, the mortgagor may cancel the recorded mortgage or deed of trust upon
paying its debt with lawful interest, and the lender may foreclose, but only for
the debt plus lawful interest. A second group of statutes is more severe. A
violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

Alternative Mortgage Instruments

        Alternative mortgage instruments, including adjustable rate mortgage
loans and early ownership mortgage loans, originated by non-federally chartered
lenders have historically been subject to a variety of restrictions. Such
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St Germain Act ("Title VIII"). Title VIII provides that, notwithstanding
any state law to the contrary, state-chartered banks may originate alternative
mortgage instruments in accordance with regulations promulgated by the
Comptroller of the Currency with respect to origination of alternative mortgage
instruments by national banks; state-chartered credit unions may originate
alternative mortgage instruments in accordance with regulations promulgated by
the National Credit Union Administration with respect to origination of
alternative mortgage instruments by federal credit unions; and all other
non-federally chartered housing creditors, including state-chartered savings and
loan associations, state-chartered savings banks and mutual savings banks and
mortgage banking companies, may originate alternative mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision, with respect to origination of
alternative mortgage instruments by federal savings and loan associations. Title
VIII provides that any state may reject applicability of the provisions of Title
VIII by adopting, prior to October 15, 1985, a law or constitutional provision
expressly rejecting the applicability of such provisions. Certain states have
taken such action.

Soldiers' and Sailors' Civil Relief Act of 1940

   
        Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the "Relief Act"), a mortgagor who enters military service after the
origination of such mortgagor's Mortgage Loan (including a mortgagor who was in
reserve status and is called to active duty after origination of the Mortgage
Loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such mortgagor's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
mortgagors who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service
assigned to duty with the military. Because the Relief Act applies to mortgagors
who enter military service (including reservists who are called to active duty)
after origination of the related Mortgage Loan, no information can be provided
as to the number of loans that may be affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate period of time, the
ability of any servicer to collect full amounts of interest on certain of the
Mortgage Loans. Any shortfalls in interest collections resulting from the
application of the Relief Act would result in a
    

                                       68


<PAGE>



reduction of the amounts distributable to the holders of the related series of
Certificates, any form of Credit Support provided in connection with such
Certificates. In addition, the Relief Act imposes limitations that would impair
the ability of the servicer to foreclose on an affected Mortgage Loan during the
mortgagor's period of active duty status, and, under certain circumstances,
during an additional three month period thereafter. Thus, in the event that such
a Mortgage Loan goes into default, there may be delays and losses occasioned
thereby.

Forfeitures in Drug and RICO Proceedings

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

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


                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

        The following discussion contains summaries, which are general in
nature, of certain legal matters relating to the Contracts. 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 Contracts is situated. The summaries are qualified in their
entirety by reference to the appropriate laws of the states in which Contracts
may be originated.

General

        As a result of the assignment of the Contracts to the Trustee, the
Trustee will succeed collectively to all of the rights (including the right to
receive payment on the Contracts) of the obligee under the Contracts. Each
Contract evidences both (a) the obligation of the obligor to repay the loan
evidenced thereby, and (b) the grant of a security interest in the Manufactured
Home to secure repayment of such loan. Certain aspects of both features of the
Contracts are described more fully below.

   
        The Contracts generally are "chattel paper" as defined in the Uniform
Commercial Code (the "UCC") in effect in the states in which the Manufactured
Homes initially were registered. Pursuant to the UCC, the sale of chattel paper
is treated in a manner similar to perfection of a security interest in chattel
paper. Under the Agreement, the Master Servicer will transfer physical
possession of the Contracts to the Trustee or its custodian or may retain
possession of the Contracts as custodian for the Trustee. In addition, the
Master Servicer will make an appropriate filing of a UCC-1 financing statement
in the appropriate states to give notice of the Trustee's ownership of the
Contracts. The Contracts will not be stamped or marked otherwise to reflect
their assignment from the Company to the Trustee. Therefore, if, through
negligence, fraud or otherwise, a subsequent purchaser were able to take
physical possession of the Contracts without notice of such assignment, the
Trustee's interest in Contracts could be defeated.
    



                                       69


<PAGE>


Security Interests in the Manufactured Homes

        The Manufactured Homes securing the Contracts may be located in all 50
states. Security interests in manufactured homes may be perfected either by
notation of the secured party's lien on the certificate of title or by delivery
of the required documents and payment of a fee to the state motor vehicle
authority, depending on state law. In some nontitle states, perfection pursuant
to the provisions of the UCC is required. The Originator may effect such
notation or delivery of the required documents and fees, and obtain possession
of the certificate of title, as appropriate under the laws of the state in which
any manufactured home securing a manufactured housing conditional sales contract
is registered. In the event the Originator fails, due to clerical error, to
effect such notation or delivery, or files the security interest under the wrong
law (for example, under a motor vehicle title statute rather than under the UCC,
in a few states), the Originator may not have a first priority security interest
in the Manufactured Home securing a Contract. As manufactured homes have become
larger and often have been attached to their sites without any apparent
intention to move them, courts in many states have held that manufactured homes,
under certain circumstances, may become subject to real estate title and
recording laws. As a result, a security interest in a manufactured home could be
rendered subordinate to the interests of other parties claiming an interest in
the home under applicable state real estate law. In order to perfect a security
interest in a manufactured home under real estate laws, the holder of the
security interest must file either a "fixture filing" under the provisions of
the UCC or a real estate mortgage under the real estate laws of the state where
the home is located. These filings must be made in the real estate records
office of the county where the home is located. Substantially all of the
Contracts contain provisions prohibiting the borrower from permanently attaching
the Manufactured Home to its site. So long as the borrower does not violate this
agreement, a security interest in the Manufactured Home will be governed by the
certificate of title laws or the UCC, and the notation of the security interest
on the certificate of title or the filing of a UCC financing statement will be
effective to maintain the priority of the security interest in the Manufactured
Home. If, however, a Manufactured Home is permanently attached to its site,
other parties could obtain an interest in the Manufactured Home which is prior
to the security interest originally retained by the Originator and transferred
to the Depositor. With respect to a Series of Certificates and if so described
in the related Prospectus Supplement, the Master Servicer may be required to
perfect a security interest in the Manufactured Home under applicable real
estate laws. The Warranting Party will represent that as of the date of the sale
to the Depositor it has obtained a perfected first priority security interest by
proper notation or delivery of the required documents and fees with respect to
substantially all of the Manufactured Homes securing the Contracts.

   
        The Depositor will cause the security interests in the Manufactured
Homes to be assigned to the Trustee on behalf of the Certificateholders. Neither
the Depositor nor the Trustee will amend the certificates of title (or file
UCC-3 statements) to identify the Trustee as the new secured party, and neither
the Depositor nor the Master Servicer will deliver the certificates of title to
the Trustee or note thereon the interest of the Trustee. Accordingly, the
Originator (or other originator of the Contracts) will continue to be named as
the secured party on the certificates of title relating to the Manufactured
Homes. In some states, such assignment is an effective conveyance of such
security interest without amendment of any lien noted on the related certificate
of title and the new secured party succeeds to Master Servicer's rights as the
secured party. However, in some states, in the absence of an amendment to the
certificate of title (or the filing of a UCC-3 statement), such assignment of
the security interest in the Manufactured Home may not be held effective or such
security interests may not be perfected and in the absence of such notation or
delivery to the Trustee, the assignment of the security interest in the
Manufactured Home may not be effective against creditors of the Originator (or
such other originator of the Contracts) or a trustee in bankruptcy of the
Originator (or such other originator).
    

        In the absence of fraud, forgery or permanent affixation of the
Manufactured Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Originator
(or other originator of the Contracts) on the certificate of title or delivery
of the required documents and fees will be sufficient to protect the
Certificateholders against the rights of subsequent purchasers of a Manufactured
Home or subsequent lenders who take a security interest in the Manufactured
Home. If there are any Manufactured Homes as to which the security interest
assigned to the Trustee is not perfected, such security interest would be
subordinate to, among others, subsequent purchasers for value of Manufactured
Homes and holders of perfected security interests. There also exists a risk in
not identifying the

                                       70


<PAGE>



Trustee as the new secured party on the certificate of title that, through fraud
or negligence, the security interest of the Trustee could be released.

        In the event that the owner of a Manufactured Home moves it to a state
other than the state in which such Manufactured Home initially is registered,
under the laws of most states the perfected security interest in the
Manufactured Home would continue for four months after such relocation and
thereafter only if and after the owner re-registers the Manufactured Home in
such state. If the owner were to relocate a Manufactured Home to another state
and not re-register the Manufactured Home in such state, and if steps are not
taken to re-perfect the Trustee's security interest in such state, the security
interest in the Manufactured Home would cease to be perfected. A majority of
states generally require surrender of a certificate of title to re-register a
Manufactured Home; accordingly, the Master Servicer must surrender possession if
it holds the certificate of title to such Manufactured Home or, in the case of
Manufactured Homes registered in states which provide for notation of lien, the
Originator (or other originator) would receive notice of surrender if the
security interest in the Manufactured Home is noted on the certificate of title.
Accordingly, the Trustee would have the opportunity to re-perfect its security
interest in the Manufactured Home in the state of relocation. In states which do
not require a certificate of title for registration of a manufactured home,
re-registration could defeat perfection. In the ordinary course of servicing the
manufactured housing contracts, the Master Servicer takes steps to effect such
re-perfection upon receipt of notice of re-registration or information from the
obligor as to relocation. Similarly, when an obligor under a manufactured
housing contract sells a manufactured home, the Master Servicer must surrender
possession of the certificate of title or, if it is noted as lienholder on the
certificate of title, will receive notice as a result of its lien noted thereon
and accordingly will have an opportunity to require satisfaction of the related
manufactured housing conditional sales contract before release of the lien.
Under the Agreement, the Master Servicer is obligated to take such steps, at the
Master Servicer's expense, as are necessary to maintain perfection of security
interests in the Manufactured Homes.

        Under the laws of most states, liens for repairs performed on a
Manufactured Home and liens for personal property taxes take priority even over
a perfected security interest. The Warranting Party will represent in the
Agreement that it has no knowledge of any such liens with respect to any
Manufactured Home securing payment on any Contract. However, such liens could
arise at any time during the term of a Contract. No notice will be given to the
Trustee or Certificateholders in the event such a lien arises.

Enforcement of Security Interests in Manufactured Homes

   
        The Master Servicer on behalf of the Trustee, to the extent required by
the related Agreement, may take action to enforce the Trustee's security
interest with respect to Contracts in default by repossession and resale of the
Manufactured Homes securing such Defaulted Contracts. So long as the
Manufactured Home has not become subject to the real estate law, a creditor can
repossess a Manufactured Home securing a Contract by voluntary surrender, by
"self-help" repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary surrender and the ability to repossess without
breach of the peace, by judicial process. The holder of a Contract must give the
debtor a number of days' notice, which varies from 10 to 30 days depending on
the state, prior to commencement of any repossession. The UCC and consumer
protection laws in most states place restrictions on repossession sales,
including requiring prior notice to the debtor and commercial reasonableness in
effecting such a sale. The law in most states also requires that the debtor be
given notice of any sale prior to resale of the unit so that the debtor may
redeem at or before such resale. In the event of such repossession and resale of
a Manufactured Home, the Trustee would be entitled to be paid out of the sale
proceeds before such proceeds could be applied to the payment of the claims of
unsecured creditors or the holders of subsequently perfected security interests
or, thereafter, to the debtor.
    

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


                                       71


<PAGE>



        Certain other statutory provisions, including federal and state
bankruptcy and insolvency laws and general equitable principles, may limit or
delay the ability of a lender to repossess and resell collateral or enforce a
deficiency judgment.

   
        Under the terms of the federal Soldiers' and Sailors' Civil Relief Act
of 1940, as amended (the "Relief Act"), an Obligor who enters military service
after the origination of such Obligor's Contract (including an Obligor who is a
member of the National Guard or is in reserve status at the time of the
origination of the Contract and is later called to active duty) may not be
charged interest above an annual rate of 6% during the period of such Obligor'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 Master Servicer to collect
full amounts of interest on certain of the Contracts. Any shortfall in interest
collections resulting from the application of the Relief Act, to the extent not
covered by the subordination of a Class of Subordinated Certificates, could
result in losses to the holders of a Series of Certificates. In addition, the
Relief Act imposes limitations which would impair the ability of the Master
Servicer to foreclose on an affected Contract during the Obligor's period of
active duty status. Thus, in the event that such a Contract goes into default,
there may be delays and losses occasioned by the inability to realize upon the
Manufactured Home in a timely fashion.
    

Consumer Protection Laws

        The so-called "Holder-in-Due-Course" rule of the Federal Trade
Commission is intended to defeat the ability of the transferor of a consumer
credit contract which is the seller of goods which gave rise to the transaction
(and certain related lenders and assignees) to transfer such contract free of
notice of claims by the debtor thereunder. The effect of this rule is to subject
the assignee of such a contract to all claims and defenses which the debtor
could assert against the seller of goods. Liability under this rule is limited
to amounts paid under a Contract; however, the obligor also may be able to
assert the rule to set off remaining amounts due as a defense against a claim
brought by the Trustee against such obligor. Numerous other federal and state
consumer protection laws impose requirements applicable to the origination and
lending pursuant to the Contracts, including the Truth in Lending Act, the
Federal Trade Commission Act, the Fair Credit Billing Act, the Fair Credit
Reporting Act, the Equal Credit Opportunity Act, the Fair Debt Collection
Practices Act and the Uniform Consumer Credit Code. In the case of some of these
laws, the failure to comply with their provisions may affect the enforceability
of the related Contract.

Transfers of Manufactured Homes; Enforceability of "Due-on-Sale" Clauses

   
        The Contracts, in general, prohibit the sale or transfer of the related
Manufactured Homes without the consent of the Master Servicer and permit the
acceleration of the maturity of the Contracts by the Master Servicer upon any
such sale or transfer that is not consented to. If so specified in the related
Prospectus Supplement, the Master Servicer will permit most transfers of
Manufactured Homes and not accelerate the maturity of the related Contracts. In
certain cases, the transfer may be made by a delinquent obligor in order to
avoid a repossession proceeding with respect to a Manufactured Home.
    

        In the case of a transfer of a Manufactured Home after which the Master
Servicer desires to accelerate the maturity of the related Contract, the Master
Servicer's ability to do so will depend on the enforceability under state law of
the "due-on-sale" clause. The Garn-St Germain Depositary Institutions Act of
1982 preempts, subject to certain exceptions and conditions, state laws
prohibiting enforcement of "due-on-sale" clauses applicable to the Manufactured
Homes. Consequently, in some states the Master Servicer may be prohibited from
enforcing a "due-on-sale" clause in respect of certain Manufactured Homes.

Applicability of Usury Laws

        Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, as amended ("Title V"), provides that, subject to the following
conditions, state usury limitations shall not apply to any loan which is secured
by a first lien on certain kinds of manufactured housing. The Contracts would be
covered if they satisfy certain conditions, among other things, governing the
terms of any prepayments, late charges and

                                       72


<PAGE>



deferral fees and requiring a 30-day notice period prior to instituting any
action leading to repossession of or foreclosure with respect to the related
unit.

   
        Title V authorized any state to reimpose limitations on interest rates
and finance charges by adopting before April 1, 1983 a law or constitutional
provision which expressly rejects application of the federal law. Fifteen states
adopted such a law prior to the April 1, 1983 deadline. In addition, even where
Title V was not so rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on loans covered by Title V.
The related Originator will represent that all of the Contracts comply with
applicable usury law.
    


                         FEDERAL INCOME TAX CONSEQUENCES

   
        The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of Offered Certificates
is based on the advice of Dechert Price & Rhoads, counsel to the Depositor. This
summary is based on laws, regulations, including the REMIC regulations
promulgated by the Treasury Department (the "REMIC Regulations"), rulings and
decisions now in effect or (with respect to regulations) proposed, all of which
are subject to change either prospectively or retroactively. This summary does
not address the federal income tax consequences of an investment in Securities
applicable to all categories of investors, some of which (for example, banks and
insurance companies) may be subject to special rules. Prospective investors
should consult their tax advisors regarding the federal, state, local and any
other tax consequences to them of the purchase, ownership and disposition of
Securities.
    

        Unless otherwise stated or unless the context otherwise requires, in the
following discussion a reference to the term "Mortgage Loan" or "Mortgage Asset"
will also be deemed to include a reference to a "Contract".

General

        The federal income tax consequences to Securityholders will vary
depending on whether an election is made to treat the Trust Fund relating to a
particular Series of Securities as a REMIC under the Code. The Prospectus
Supplement for each Series of Securities will specify whether a REMIC election
will be made.

Grantor Trust Funds

        If neither a REMIC election nor a partnership election is made, Dechert
Price & Rhoads will deliver its opinion that the Trust Fund will not be
classified as an association taxable as a corporation and that each such Trust
Fund will be classified as a grantor trust under subpart E, Part I of subchapter
J of the Code. In this case, owners of Certificates will be treated for federal
income tax purposes as owners of a portion of the Trust Fund's assets as
described below.

a. Single Class of Grantor Trust Certificates

        Characterization. The Trust Fund may be created with one class of
Grantor Trust Certificates. In this case, each Grantor Trust Certificateholder
will be treated as the owner of a pro rata undivided interest in the interest
and principal portions of the Trust Fund represented by the Grantor Trust
Certificates and will be considered the equitable owner of a pro rata undivided
interest in each of the Mortgage Assets in the Pool. Any amounts received by a
Grantor Trust Certificateholder in lieu of amounts due with respect to any
Mortgage Asset because of a default or delinquency in payment will be treated
for federal income tax purposes as having the same character as the payments
they replace.

        Each Grantor Trust Certificateholder will be required to report on its
federal income tax return in accordance with such Grantor Trust
Certificateholder's method of accounting its pro rata share of the entire income
from the Mortgage Loans in the Trust Fund represented by Grantor Trust
Certificates, including

                                       73


<PAGE>



interest, original issue discount ("OID"), if any, prepayment fees, assumption
fees, any gain recognized upon an assumption and late payment charges received
by the Master Servicer. Under Code Sections 162 or 212 each Grantor Trust
Certificateholder will be entitled to deduct its pro rata share of servicing
fees, prepayment fees, assumption fees, any loss recognized upon an assumption
and late payment charges retained by the Master Servicer, provided that such
amounts are reasonable compensation for services rendered to the Trust Fund.
Grantor Trust Certificateholders that are individuals, estates or trusts will be
entitled to deduct their share of expenses as itemized deductions only to the
extent such expenses plus all other Code Section 212 expenses exceed two percent
of its adjusted gross income. In addition, the amount of itemized deductions
otherwise allowable for the taxable year for an individual whose adjusted gross
income exceeds the applicable amount (which amount will be adjusted for
inflation) will be reduced by the lesser of (i) 3% of the excess of adjusted
gross income over the applicable amount and (ii) 80% of the amount of itemized
deductions otherwise allowable for such taxable year. A Grantor Trust
Certificateholder using the cash method of accounting must take into account its
pro rata share of income and deductions as and when collected by or paid to the
Master Servicer. A Grantor Trust Certificateholder using an accrual method of
accounting must take into account its pro rata share of income and deductions as
they become due or are paid to the Master Servicer, whichever is earlier. If the
servicing fees paid to the Master Servicer are deemed to exceed reasonable
servicing compensation, the amount of such excess could be considered as an
ownership interest retained by the Master Servicer (or any person to whom the
Master Servicer assigned for value all or a portion of the servicing fees) in a
portion of the interest payments on the Mortgage Assets. The Mortgage Assets
would then be subject to the "coupon stripping" rules of the Code discussed
below.

   
        As to each Series of Certificates evidencing an interest in a Trust Fund
comprised of Mortgage Loans (not including Contracts or Unsecured Home
Improvement Loans), Dechert Price & Rhoads, or such other counsel specified in
the related Prospectus Supplement, will have advised the Depositor that:
    

               (i) a Grantor Trust Certificate owned by a "domestic building
        and loan association" within the meaning of Code Section 7701(a)(19)
        representing principal and interest payments on Mortgage Assets will be
        considered to represent "loans . . . secured by an interest in real
        property which is . . . residential property" within the meaning of Code
        Section 7701(a)(19)(C)(v), to the extent that the Mortgage Assets
        represented by that Grantor Trust Certificate are of a type described
        in such Code ection;

               (ii) a Grantor Trust Certificate owned by a financial institution
        described in Code Section 593(a) representing principal and interest
        payments on Mortgage Assets will be considered to represent "qualifying
        real property loans" within the meaning of Code Section 593(d) and the
        Treasury regulations under Code Section 593, to the extent that the
        Mortgage Assets represented by that Grantor Trust Certificate are of a
        type described in such Code section;

               (iii) a Grantor Trust Certificate owned by a real estate
        investment trust representing an interest in Mortgage Assets will be
        considered to represent "real estate assets" within the meaning of Code
        Section 856(c)(5)(A), and interest income on the Mortgage Assets will be
        considered "interest on obligations secured by mortgages on real
        property" within the meaning of Code Section 856(c)(3)(B), to the extent
        that the Mortgage Assets represented by that Grantor Trust Certificate
        are of a type described in such Code section; and

               (iv) a Grantor Trust Certificate owned by a REMIC will represent
        "obligation[s] . . . which [are] principally secured by an interest in
        real property" within the meaning of Code Section 860G(a)(3).

        Under Code Section 7701(a)(19)(C)(v), "loans secured by an interest in
real property" include loans secured by mobile homes not used on a transient
basis. The Treasury regulations under Code Section 593 define "qualifying real
property loan" to include a loan secured by a mobile home unit "permanently
fixed to real property" except during a brief period in which the unit is
transported to its site. The Treasury regulations under Code Section 856 state
that the local law definitions are not controlling in determining the meaning of
the term "real property" for purposes of Code Section 856, and the Internal
Revenue Service ("IRS") has

                                       74


<PAGE>



ruled that obligations secured by permanently installed mobile home units
qualify as "real estate assets" under this provision. Entities affected by the
foregoing Code provisions that are considering the purchase of Certificates
evidencing interests in Trust Fund comprised of Contracts should consult their
tax advisors regarding such provisions.

        Stripped Bonds and Coupons. Certain Trust Funds may consist of
Government Securities which constitute "stripped bonds" or "stripped coupons" as
those terms are defined in Section 1286 of the Code, and, as a result, such
assets would be subject to the stripped bond provisions of the Code. Under these
rules, such Government Securities are treated as having original issue discount
based on the purchase price and the stated redemption price at maturity of each
Security. As such, Grantor Trust Certificateholders would be required to include
in income their pro rata share of the original issue discount on each Government
Security recognized in any given year on an economic accrual basis even if the
Grantor Trust Certificateholder is a cash method taxpayer. Accordingly, the sum
of the income includible to the Grantor Trust Certificateholder in any taxable
year may exceed amounts actually received during such year.

        Buydown Loans. The assets constituting certain Trust Funds may include
Buydown Loans. The characterization of any investment in Buydown Loans will
depend upon the precise terms of the related buydown agreement, but to the
extent that such Buydown Loans are secured in part by a bank account or other
personal property, they may not be treated in their entirety as assets described
in the foregoing sections of the Code. There are no directly applicable
precedents with respect to the federal income tax treatment or the
characterization of investments in Buydown Loans. Accordingly, Grantor Trust
Certificateholders should consult their own tax advisors with respect to the
characterization of investments in Grantor Trust Certificates representing an
interest in a Trust Fund that includes Buydown Loans.

        Premium. The price paid for a Grantor Trust Certificate by a holder will
be allocated to such holder's undivided interest in each Mortgage Asset based on
each Mortgage Asset's relative fair market value, so that such holder's
undivided interest in each Mortgage Asset will have its own tax basis. A Grantor
Trust Certificateholder that acquires an interest in Mortgage Assets at a
premium may elect to amortize such premium under a constant interest method,
provided that the underlying mortgage loans with respect to such Mortgage Assets
were originated after September 27, 1985. Premium allocable to mortgage loans
originated on or before September 27, 1985 should be allocated among the
principal payments on such mortgage loans and allowed as an ordinary deduction
as principal payments are made. Amortizable bond premium will be treated as an
offset to interest income on such Grantor Trust Certificate. The basis for such
Grantor Trust Certificate will be reduced to the extent that amortizable premium
is applied to offset interest payments. It is not clear whether a reasonable
prepayment assumption should be used in computing amortization of premium
allowable under Code Section 171. A Certificateholder that makes this election
for a Certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder acquires during the year of
the election or thereafter.

        If a premium is not subject to amortization using a reasonable
prepayment assumption, the holder of a Grantor Trust Certificate acquired at a
premium should recognize a loss if a Mortgage Loan (or an underlying mortgage
loan with respect to a Mortgage Asset) prepays in full, equal to the difference
between the portion of the prepaid principal amount of such Mortgage Loan (or
underlying mortgage loan) that is allocable to the Certificate and the portion
of the adjusted basis of the Certificate that is allocable to such Mortgage Loan
(or underlying mortgage loan). If a reasonable prepayment assumption is used to
amortize such premium, it appears that such a loss would be available, if at
all, only if prepayments have occurred at a rate faster than the reasonable
assumed prepayment rate. It is not clear whether any other adjustments would be
required to reflect differences between an assumed prepayment rate and the
actual rate of prepayments.

        Original Issue Discount. The IRS has stated in published rulings that,
in circumstances similar to those described herein, the special rules of the
Code relating to OID (currently Code Sections 1271 through 1273 and 1275) and
Treasury regulations issued on January 27, 1994, under such Sections (the "OID
Regulations"), will be applicable to a Grantor Trust Certificateholder's
interest in those Mortgage Assets meeting the

                                       75


<PAGE>



conditions necessary for these sections to apply. Rules regarding periodic
inclusion of OID income are applicable to mortgages of corporations originated
after May 27, 1969, mortgages of noncorporate mortgagors (other than
individuals) originated after July 1, 1982, and mortgages of individuals
originated after March 2, 1984. Such OID could arise by the financing of points
or other charges 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. OID generally must be reported as ordinary gross income as it
accrues under a constant interest method. See " -- Multiple Classes of Grantor
Trust Certificates -- Accrual of Original Issue Discount" below.

        Market Discount. A Grantor Trust Certificateholder that acquires an
undivided interest in Mortgage Assets may be subject to the market discount
rules of Code Sections 1276 through 1278 to the extent an undivided interest in
a Mortgage Asset is considered to have been purchased at a "market discount."
Generally, the amount of market discount is equal to the excess of the portion
of the principal amount of such Mortgage Asset allocable to such holder's
undivided interest over such holder's tax basis in such interest. Market
discount with respect to a Grantor Trust Certificate will be considered to be
zero if the amount allocable to the Grantor Trust Certificate is less than 0.25%
of the Grantor Trust Certificate's stated redemption price at maturity
multiplied by the weighted average maturity remaining after the date of
purchase. Treasury regulations implementing the market discount rules have not
yet been issued; therefore, investors should consult their own tax advisors
regarding the application of these rules and the advisability of making any of
the elections allowed under Code Sections 1276 through 1278.

        The Code provides that any principal payment (whether a scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986 shall be treated as ordinary
income to the extent that it does not exceed the accrued market discount at the
time of such payment. The amount of accrued market discount for purposes of
determining the tax treatment of subsequent principal payments or dispositions
of the market discount bond is to be reduced by the amount so treated as
ordinary income.

        The Code also grants the Treasury Department authority to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
While the Treasury Department has not yet issued regulations, rules described in
the relevant legislative history will apply. Under those rules, the holder of a
market discount bond may elect to accrue market discount either on the basis of
a constant interest rate or according to one of the following methods. If a
Grantor Trust Certificate is issued with OID, the amount of market discount that
accrues during any accrual period would be equal to the product of (i) the total
remaining market discount and (ii) a fraction, the numerator of which is the OID
accruing during the period and the denominator of which is the total remaining
OID at the beginning of the accrual period. For Grantor Trust Certificates
issued without OID, the amount of market discount that accrues during a period
is equal to the product of (i) the total remaining market discount and (ii) a
fraction, the numerator of which is the amount of stated interest paid during
the accrual period and the denominator of which is the total amount of stated
interest remaining to be paid at the beginning of the accrual period. For
purposes of calculating market discount under any of the above methods in the
case of instruments (such as the Grantor Trust Certificates) that provide for
payments that may be accelerated by reason of prepayments of other obligations
securing such instruments, the same prepayment assumption applicable to
calculating the accrual of OID will apply. Because the regulations described
above have not been issued, it is impossible to predict what effect those
regulations might have on the tax treatment of a Grantor Trust Certificate
purchased at a discount or premium in the secondary market.

        A holder who acquired a Grantor Trust Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to purchase
or carry such Grantor Trust Certificate purchased with market discount. For
these purposes, the de minimis rule referred above applies. Any such deferred
interest expense would not exceed the market discount that accrues during such
taxable year and is, in general, allowed as a deduction not later than the year
in which such market discount is includible in income. If such holder elects to
include market discount in

                                       76


<PAGE>



income currently as it accrues on all market discount instruments acquired by
such holder in that taxable year or thereafter, the interest deferral rule
described above will not apply.

        Election to Treat All Interest as OID. The OID Regulations permit a
Certificateholder to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method for Certificates acquired on or after April 4,
1994. If such an election were to be made with respect to a Grantor Trust
Certificate with market discount, the Certificateholder would be deemed to have
made an election to include in income currently market discount with respect to
all other debt instruments having market discount that such Certificateholder
acquires during the year of the election or thereafter. Similarly, a
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
Certificateholder owns or acquires. See "-- Taxation of Owners of REMIC Regular
Certificates -- Premium" herein. The election to accrue interest, discount and
premium on a constant yield method with respect to a Certificate is irrevocable.

b. Multiple Classes of Grantor Trust Certificates

1. Stripped Bonds and Stripped Coupons

        Pursuant to Code Section 1286, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from ownership
of the right to receive some or all of the principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of Code Sections 1271
through 1288, Code Section 1286 treats a stripped bond or a stripped coupon as
an obligation issued on the date that such stripped interest is created. If a
Trust Fund is created with two classes of Grantor Trust Certificates, one class
of Grantor Trust Certificates may represent the right to principal and interest,
or principal only, on all or a portion of the Mortgage Assets (the "Stripped
Bond Certificates"), while the second class of Grantor Trust Certificates may
represent the right to some or all of the interest on such portion (the
"Stripped Coupon Certificates").

   
        Servicing fees in excess of reasonable servicing fees ("excess
servicing fees") will be treated under the stripped bond rules. If the excess
servicing fee is less than 100 basis points (i.e., 1% interest on the Mortgage
Asset principal balance) or the Certificates are initially sold with a de
minimis discount (assuming no prepayment assumption is required), any non-de
minimis discount arising from a subsequent transfer of the Certificates should
be treated as market discount. The IRS appears to require that reasonable
servicing fees be calculated on a Mortgage Asset by Mortgage Asset basis, which
could result in some Mortgage Assets being treated as having more than 100 basis
points of interest stripped off. See "-- Non-REMIC Certificates" and "Multiple
Classes of Grantor Trust Certificates -- Stripped Bonds and Stripped Coupons"
herein.
    

        Although not entirely clear, a Stripped Bond Certificate generally
should be treated as an interest in Mortgage Assets issued on the day such
Certificate is purchased for purposes of calculating any OID. Generally, if the
discount on a Mortgage Asset is larger than a de minimis amount (as calculated
for purposes of the OID rules) a purchaser of such a Certificate will be
required to accrue the discount under the OID rules of the Code. See "--
Non-REMIC Certificates" and "-- Single Class of Grantor Trust Certificates --
Original Issue Discount" herein. However, a purchaser of a Stripped Bond
Certificate will be required to account for any discount on the Mortgage Assets
as market discount rather than OID if either (i) the amount of OID with respect
to the Mortgage Assets is treated as zero under the OID de minimis rule when the
Certificate was stripped or (ii) no more than 100 basis points (including any
amount of servicing fees in excess of reasonable servicing fees) is stripped off
of the Trust Fund's Mortgage Assets. Pursuant to Revenue Procedure 91-49, issued
on August 8, 1991, purchasers of Stripped Bond Certificates using an
inconsistent method of accounting must change their method of accounting and
request the consent of the IRS to the change in their accounting method on a
statement attached to their first timely tax return filed after August 8, 1991.

        The precise tax treatment of Stripped Coupon Certificates is
substantially uncertain. The Code could be read literally to require that OID
computations be made for each payment from each Mortgage Asset.

                                       77


<PAGE>



However, based on the recent IRS guidance, it appears that all payments from a
Mortgage Asset underlying a Stripped Coupon Certificate should be treated as a
single installment obligation subject to the OID rules of the Code, in which
case, all payments from such Mortgage Asset would be included in the Mortgage
Asset's stated redemption price at maturity for purposes of calculating income
on such certificate under the OID rules of the Code.

        It is unclear under what circumstances, if any, the prepayment of
Mortgage Assets will give rise to a loss to the holder of a Stripped Bond
Certificate purchased at a premium or a Stripped Coupon Certificate. If such
Certificate is treated as a single instrument (rather than an interest in
discrete mortgage loans) and the effect of prepayments is taken into account in
computing yield with respect to such Grantor Trust Certificate, it appears that
no loss will be available as a result of any particular prepayment unless
prepayments occur at a rate faster than the assumed prepayment rate. However, if
such Certificate is treated as an interest in discrete Mortgage Assets, or if no
prepayment assumption is used, then when a Mortgage Asset is prepaid, the holder
of such Certificate should be able to recognize a loss equal to the portion of
the adjusted issue price of such Certificate that is allocable to such Mortgage
Asset.

        Holders of Stripped Bond Certificates and Stripped Coupon Certificates
are urged to consult with their own tax advisors regarding the proper treatment
of these Certificates for federal income tax purposes.

   
        Treatment of Certain Owners. Several Code sections provide beneficial
treatment to certain taxpayers that invest in Mortgage Assets of the type that
make up the Trust Fund. With respect to these Code sections, no specific legal
authority exists regarding whether the character of the Grantor Trust
Certificates, for federal income tax purposes, will be the same as that of the
underlying Mortgage Assets. While Code Section 1286 treats a stripped obligation
as a separate obligation for purposes of the Code provisions addressing OID, it
is not clear whether such characterization would apply with regard to these
other Code sections. Although the issue is not free from doubt, based on policy
considerations, each class of Grantor Trust Certificates should be considered to
represent "qualifying real property loans" within the meaning of Code Section
593(d), "real estate assets" within the meaning of Code Section 856(c)(5)(A) and
"loans . . . secured by, an interest in real property which is . . . residential
real property" within the meaning of Code Section 7701(a)(19)(C)(v), and
interest income attributable to Grantor Trust Certificates should be considered
to represent "interest on obligations secured by mortgages on real property"
within the meaning of Code Section 856(c)(3)(B), provided that in each case the
underlying Mortgage Assets and interest on such Mortgage Assets qualify for such
treatment. Prospective purchasers to which such characterization of an
investment in Certificates is material should consult their own tax advisors
regarding the characterization of the Grantor Trust Certificates and the income
therefrom. Grantor Trust Certificates will be "obligation[s] . . . which [are]
principally secured, directly or indirectly, by an interest in real property"
within the meaning of Code Section 860G(a)(3).
    

2. Grantor Trust Certificates Representing Interests in Loans
   Other Than ARM Loans

        The original issue discount rules of Code Sections 1271 through 1275
will be applicable to a Certificateholder's interest in those Mortgage Assets as
to which the conditions for the application of those sections are met. Rules
regarding periodic inclusion of original issue discount in income are applicable
to mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate mortgagors (other than individuals) originated after July 1, 1982,
and mortgages of individuals originated after March 2, 1984. Under the OID
Regulations, such original issue discount could arise by the charging of points
by the originator of the mortgage in an amount greater than the statutory de
minimis exception, including a payment of points that is currently deductible by
the borrower under applicable Code provisions, or under certain circumstances,
by the presence of "teaser" rates on the Mortgage Assets. OID on each Grantor
Trust Certificate must be included in the owner's 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 amount of OID required to be included
in an owner's income in any taxable year with respect to a Grantor Trust
Certificate representing an interest in Mortgage Assets other than Mortgage
Assets with interest rates that adjust periodically ("ARM Loans") likely will be
computed as

                                       78


<PAGE>



described below under "-- Accrual of Original Issue Discount." The following
discussion is based in part on the OID Regulations and in part on the provisions
of the Tax Reform Act of 1986 (the "1986 Act"). The OID Regulations generally
are effective for debt instruments issued on or after April 4, 1994, but may be
relied upon as authority with respect to debt instruments, such as the Grantor
Trust Certificates, issued after December 21, 1992. Alternatively, proposed
Treasury regulations issued December 21, 1992 may be treated as authority for
debt instruments issued after December 21, 1992 and prior to April 4, 1994, and
proposed Treasury regulations issued in 1986 and 1991 may be treated as
authority for instruments issued before December 21, 1992. In applying these
dates, the issued date of the Mortgage Assets should be used, or, in the case of
Stripped Bond Certificates or Stripped Coupon Certificates, the date such
Certificates are acquired. The holder of a Certificate should be aware, however,
that neither the proposed OID Regulations nor the OID Regulations adequately
address certain issues relevant to prepayable securities.

   
        Under the Code, the Mortgage Assets underlying the Grantor Trust
Certificate will be treated as having been issued on the date they were
originated with an amount of OID equal to the excess of such Mortgage Asset's
stated redemption price at maturity over its issue price. The issue price of a
Mortgage Asset is generally the amount lent to the mortgagee, which may be
adjusted to take into account certain loan origination fees. The stated
redemption price at maturity of a Mortgage Asset is the sum of all payments to
be made on such Mortgage Asset other than payments that are treated as qualified
stated interest payments. The accrual of this OID, as described below under "--
Accrual of Original Issue Discount," will utilize the original yield to maturity
of the Grantor Trust Certificate calculated based on a reasonable assumed
prepayment rate for the mortgage loans underlying the Grantor Trust Certificates
(the "Prepayment Assumption"), and will take into account events that occur
during the calculation period. The Prepayment Assumption will be determined in
the manner prescribed by regulations that have not yet been issued. The
legislative history of the 1986 Act (the "Legislative History") provides,
however, that the regulations will require that the Prepayment Assumption be the
prepayment assumption that is used in determining the offering price of such
Certificate. No representation is made that any Certificate will prepay at the
Prepayment Assumption or at any other rate. The prepayment assumption contained
in the Code literally only applies to debt instruments collateralized by other
debt instruments that are subject to prepayment rather than direct ownership
interests in such debt instruments, such as the Certificates represent. However,
no other legal authority provides guidance with regard to the proper method for
accruing OID on obligations that are subject to prepayment, and, until further
guidance is issued, the Master Servicer intends to calculate and report OID
under the method described below.
    

        Accrual of Original Issue Discount. Generally, the owner of a Grantor
Trust Certificate must include in gross income the sum of the "daily portions,"
as defined below, of the OID on such Grantor Trust Certificate for each day on
which it owns such Certificate, including the date of purchase but excluding the
date of disposition. In the case of an original owner, the daily portions of OID
with respect to each component generally will be determined as set forth under
the OID Regulations. A calculation will be made by the Master Servicer or such
other entity specified in the related Prospectus Supplement of the portion of
OID that accrues during each successive monthly accrual period (or shorter
period from the date of original issue) that ends on the day in the calendar
year corresponding to each of the Distribution Dates on the Grantor Trust
Certificates (or the day prior to each such date). This will be done, in the
case of each full month accrual period, by (i) adding (a) the present value at
the end of the accrual period (determined by using as a discount factor the
original yield to maturity of the respective component under the Prepayment
Assumption) of all remaining payments to be received under the Prepayment
Assumption on the respective component and (b) any payments included in the
state redemption price at maturity received during such accrual period, and (ii)
subtracting from that total the "adjusted issue price" of the respective
component at the beginning of such accrual period. The adjusted issue price of a
Grantor Trust Certificate at the beginning of the first accrual period is its
issue price; the adjusted issue price of a Grantor Trust Certificate at the
beginning of a subsequent accrual period is the adjusted issue price at the
beginning of the immediately preceding accrual period plus the amount of OID
allocable to that accrual period reduced by the amount of any payment other than
a payment of qualified stated interest made at the end of or during that accrual
period. The OID accruing during such accrual period will then be divided by the
number of days in the period to determine the daily portion of OID for each day

                                       79


<PAGE>



in the period. With respect to an initial accrual period shorter than a full
monthly accrual period, the daily portions of OID must be determined according
to an appropriate allocation under any reasonable method.

        Original issue discount generally must be reported as ordinary gross
income as it accrues under a constant interest method that takes into account
the compounding of interest as it accrues rather than when received. However,
the amount of original issue discount includible in the income of a holder of an
obligation is reduced when the obligation is acquired after its initial issuance
at a price greater than the sum of the original issue price and the previously
accrued original issue discount, less prior payments of principal. Accordingly,
if such Mortgage Assets acquired by a Certificateholder are purchased at a price
equal to the then unpaid principal amount of such Mortgage Asset, no original
issue discount attributable to the difference between the issue price and the
original principal amount of such Mortgage Asset (i.e. points) will be
includible by such holder. Other original issue discount on the Mortgage Assets
(e.g., that arising from a "teaser" rate) would still need to be accrued.

3. Grantor Trust Certificates Representing Interests in ARM Loans

        The OID Regulations do not address the treatment of instruments, such as
the Grantor Trust Certificates, which represent interests in ARM Loans.
Additionally, the IRS has not issued guidance under the Code's coupon stripping
rules with respect to such instruments. In the absence of any authority, the
Master Servicer will report OID on Grantor Trust Certificates attributable to
ARM Loans ("Stripped ARM Obligations") to holders in a manner it believes is
consistent with the rules described above under the heading "-- Grantor Trust
Certificates Representing Interests in Loans Other Than ARM Loans" and with the
OID Regulations. In general, application of these rules may require inclusion of
income on a Stripped ARM Obligation in advance of the receipt of cash
attributable to such income. Further, the addition of interest deferred by
reason of negative amortization ("Deferred Interest") to the principal balance
of an ARM Loan may require the inclusion of such amount in the income of the
Grantor Trust Certificateholder when such amount accrues. Furthermore, the
addition of Deferred Interest to the Grantor Trust Certificate's principal
balance will result in additional income (including possibly OID income) to the
Grantor Trust Certificateholder over the remaining life of such Grantor Trust
Certificates.

        Because the treatment of Stripped ARM Obligations is uncertain,
investors are urged to consult their tax advisors regarding how income will be
includible with respect to such Certificates.

c. Sale or Exchange of a Grantor Trust Certificate

        Sale or exchange of a Grantor Trust Certificate prior to its maturity
will result in gain or loss equal to the difference, if any, between the amount
received and the owner's adjusted basis in the Grantor Trust Certificate. Such
adjusted basis generally will equal the seller's purchase price for the Grantor
Trust Certificate, increased by the OID included in the seller's gross income
with respect to the Grantor Trust Certificate, and reduced by principal payments
on the Grantor Trust Certificate previously received by the seller. Such gain or
loss will be capital gain or loss to an owner for which a Grantor Trust
Certificate is a "capital asset" within the meaning of Code Section 1221, and
will be long-term or short-term depending on whether the Grantor Trust
Certificate has been owned for the long-term capital gain holding period
(currently more than one year).

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

d. Non-U.S. Persons

        Generally, to the extent that a Grantor Trust Certificate evidences
ownership in underlying Mortgage Assets that were issued on or before July 18,
1984, interest or OID paid by the person required to withhold tax under Code
Section 1441 or 1442 to (i) an owner that is not a U.S. Person (as defined
below) or (ii) a

                                       80


<PAGE>

Grantor Trust Certificateholder holding on behalf of an owner that is not a U.S.
Person will be subject to federal income tax, collected by withholding, at a
rate of 30% or such lower rate as may be provided for interest by an applicable
tax treaty. Accrued OID recognized by the owner on the sale or exchange of such
a Grantor Trust Certificate also will be subject to federal income tax at the
same rate. Generally, such payments would not be subject to withholding to the
extent that a Grantor Trust Certificate evidences ownership in Mortgage Assets
issued after July 18, 1984, by natural persons if such Grantor Trust
Certificateholder complies with certain identification requirements (including
delivery of a statement, signed by the Grantor Trust Certificateholder under
penalties of perjury, certifying that such Grantor Trust Certificateholder is
not a U.S. Person and providing the name and address of such Grantor Trust
Certificateholder). Additional restrictions apply to Mortgage Assets of where
the mortgagor is not a natural person in order to qualify for the exemption from
withholding.

        As used herein, a "U.S. Person" means a citizen or resident of the
United States, a corporation or a partnership organized in or under the laws of
the United States or any political subdivision thereof or an estate or trust,
the income of which from sources outside the United States is includible in
gross income for federal income tax purposes regardless of its connection with
the conduct of a trade or business within the United States.

e. Information Reporting and Backup Withholding

        The Master Servicer will furnish or make available, within a reasonable
time after the end of each calendar year, to each person who was a
Certificateholder at any time during such year, such information as may be
deemed necessary or desirable to assist Certificateholders in preparing their
federal income tax returns, or to enable holders to make such information
available to beneficial owners or financial intermediaries that hold such
Certificates as nominees on behalf of beneficial owners. If a holder, beneficial
owner, financial intermediary or other recipient of a payment on behalf of a
beneficial owner fails to supply a certified taxpayer identification number or
if the Secretary of the Treasury determines that such person has not reported
all interest and dividend income required to be shown on its federal income tax
return, 31% backup withholding may be required with respect to any payments. Any
amounts deducted and withheld from a distribution to a recipient would be
allowed as a credit against such recipient's federal income tax liability.

REMICs

        The discussion under this heading "REMICs" does not apply to any Trust
Fund containing Unsecured Home Improvement Loans.

   
        The Trust Fund relating to a Series of Certificates may elect to be
treated as a REMIC, or such other counsel specified in the related Prospectus
Supplement. In the event that the Trust Fund intends to make such an election,
Dechert Price & Rhoads, special counsel to the Depositor, will deliver its
opinion that the Trust Fund meets the qualifications of a REMIC. This opinion
will be based on the assumptions that the terms of the Trust Agreement and
related documents will be complied with, and that the Trust Fund will make a
timely REMIC election and will continue to comply with all of the rules
applicable to REMICs. Counsel's opinion will also be based upon its conclusions
that the assets of the Trust Fund enable the Trust Fund to qualify as a REMIC,
and that the Certificates issued by the Trust Fund qualify as Regular Interests
or a Residual Interest in the REMIC.

        Qualification as a REMIC requires ongoing compliance with certain
conditions. In the event that the Trust Fund intends to make such an election,
Dechert Price & Rhoads, special counsel to the Depositor, will deliver its
opinion that the Trust Fund meets the qualifications of a REMIC. This opinion
will be based on the assumptions that the terms of the Trust Agreement and
related documents will be complied with, and that the Trust Fund will make a
timely REMIC election and will continue to comply with all of the rules
applicable to REMICs. Counsel's opinion will also be based upon its conclusions
that the assets of the Trust Fund enable the Trust Fund to qualify as a REMIC,
and that the Certificates issued by the Trust Fund qualify as Regular Interests
or a Residual Interest in the REMIC.

        Although a REMIC is not generally subject to federal income tax (see,
however "-- Taxation of Owners of REMIC Residual Certificates" and "--
Prohibited Transactions" below), if a Trust Fund with respect to which a REMIC
election is made fails to comply with one or more of the ongoing requirements of
the Code for REMIC status during any taxable year, including the implementation
of restrictions on the purchase and transfer of the residual interests in a
REMIC as described below under "Taxation of Owners of REMIC Residual
Certificates," the Code provides that a Trust Fund will not be treated as a
REMIC for such year and thereafter. In that event, such entity may be taxable as
a separate corporation, and the related Certificates (the "REMIC Certificates")
may not be accorded the status or given the tax treatment described below. While
the Code authorizes the Treasury Department to issue regulations providing
relief in the event of an inadvertent termination of the status of a trust fund
as a REMIC, no such regulations have been issued. Any such relief, moreover, may
be accompanied by sanctions, such as the imposition of a corporate tax on all or
a portion of the REMIC's income for the period in which the requirements for
such status are not satisfied. The related
    

                                       81


<PAGE>



Prospectus Supplement for each Series of Certificates will indicate whether the
Trust Fund will make a REMIC election and whether a class of Certificates will
be treated as a regular or residual interest in the REMIC.

        In general, with respect to each Series of Certificates for which a
REMIC election is made, (i) such Certificates held by a thrift institution taxed
as a "domestic building and loan association" will constitute assets described
in Code Section 7701(a)(19)(C); (ii) such Certificates held by a real estate
investment trust will constitute "real estate assets" within the meaning of Code
Section 856(c)(5)(A); and (iii) interest on such Certificates held by a real
estate investment trust will be considered "interest on obligations secured by
mortgages on real property" within the meaning of Code Section 856(c)(3)(B).
Under Code Section 7701(a)(19)(C)(v), "loans secured by an interest in real
property" include loans secured by mobile homes not used on a transient basis.
The Treasury regulations under Code Section 856 state that the local law
definitions are not controlling in determining the meaning of the term "real
property" for purposes of Section 856, and the IRS has ruled that obligations
secured by permanently installed mobile home units qualify as "real estate
assets" under this provision. Entities affected by the foregoing Code provisions
that are considering the purchase of Certificates evidencing interests in a
Trust Fund comprised of Contracts should consult their tax advisors regarding
such provisions. If less than 95% of the REMIC's assets are assets qualifying
under any of the foregoing Code sections, the Certificates will be qualifying
assets only to the extent that the REMIC's assets are qualifying assets. In
addition, payments on Mortgage Assets held pending distribution on the REMIC
Certificates will be considered to be real estate assets for purposes of Code
Section 856(c).

        The Small Business Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application of
Code section 593(d) to any taxable year beginning after December 31, 1995.

        In some instances the Mortgage Assets may not be treated entirely as
assets described in the foregoing sections. See, in this regard, the discussion
of Buydown Loans contained in "-- Non-REMIC Certificates -- Single Class of
Grantor Trust Certificates" above. REMIC Certificates held by a real estate
investment trust will not constitute "Government Securities" within the meaning
of Code Section 856(c)(5)(A), and REMIC Certificates held by a regulated
investment company will not constitute "Government Securities" within the
meaning of Code Section 851(b)(4)(A)(ii). REMIC Certificates held by certain
financial institutions will constitute "evidences of indebtedness" within the
meaning of Code Section 582(c)(1).

        A "qualified mortgage" for REMIC purposes is any obligation (including
certificates of participation in such an obligation) that is principally secured
by an interest in real property and that is transferred to the REMIC within a
prescribed time period in exchange for regular or residual interests in the
REMIC. The REMIC Regulations provide that manufactured housing or mobile homes
(not including recreational vehicles, campers or similar vehicles) that are
"single family residences" under Code Section 25(e)(10) will qualify as real
property without regard to state law classifications. Under Code Section
25(e)(10), a single family residence includes any manufactured home that has a
minimum of 400 square feet of living space and a minimum width in excess of 102
inches and that is of a kind customarily used at a fixed location.

        Tiered REMIC Structures. For certain Series of Certificates, two
separate elections may be made to treat designated portions of the related Trust
Fund as REMICs (respectively, the "Subsidiary REMIC" and the "Master REMIC") for
federal income tax purposes. Upon the issuance of any such Series of
Certificates, Dechert Price & Rhoads, counsel to the Depositor, will deliver its
opinion generally to the effect that, assuming compliance with all provisions of
the related Agreement, the Master REMIC as well as any Subsidiary REMIC will
each qualify as a REMIC, and the REMIC Certificates issued by the Master REMIC
and the Subsidiary REMIC, respectively, will be considered to evidence ownership
of REMIC Regular Certificates or REMIC Residual Certificates in the related
REMIC within the meaning of the REMIC provisions.

        Only REMIC Certificates, other than the residual interest in the
Subsidiary REMIC, issued by the Master REMIC will be offered hereunder. The
Subsidiary REMIC and the Master REMIC will be treated as

                                       82


<PAGE>



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

a. Taxation of Owners of REMIC Regular Certificates

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

        Original Issue Discount and Premium. The REMIC Regular Certificates may
be issued with OID. Generally, such OID, if any, will equal the difference
between the "stated redemption price at maturity" of a REMIC Regular Certificate
and its "issue price." Holders of any class of Certificates issued with OID will
be required to include such OID in gross income for federal income tax purposes
as it accrues, in accordance with a constant interest method based on the
compounding of interest as it accrues rather than in accordance with receipt of
the interest payments. The following discussion is based in part on the OID
Regulations and in part on the provisions of the Tax Reform Act of 1986 (the
"1986 Act"). Holders of REMIC Regular Certificates (the "REMIC Regular
Certificateholders") should be aware, however, that the OID Regulations do not
adequately address certain issues relevant to prepayable securities, such as the
REMIC Regular Certificates.

        Rules governing OID are set forth in Code Sections 1271 through 1273 and
1275. These rules require that the amount and rate of accrual of OID be
calculated based on the Prepayment Assumption and the anticipated reinvestment
rate, if any, relating to the REMIC Regular Certificates and prescribe a method
for adjusting the amount and rate of accrual of such discount where the actual
prepayment rate differs from the Prepayment Assumption. Under the Code, the
Prepayment Assumption must be determined in the manner prescribed by
regulations, which regulations have not yet been issued. The Legislative History
provides, however, that Congress intended the regulations to require that the
Prepayment Assumption be the prepayment assumption that is used in determining
the initial offering price of such REMIC Regular Certificates. The Prospectus
Supplement for each Series of REMIC Regular Certificates will specify the
Prepayment Assumption to be used for the purpose of determining the amount and
rate of accrual of OID. No representation is made that the REMIC Regular
Certificates will prepay at the Prepayment Assumption or at any other rate.

        In general, each REMIC Regular Certificate will be treated as a single
installment obligation issued with an amount of OID equal to the excess of its
"stated redemption price at maturity" over its "issue price." The issue price of
a REMIC Regular Certificate is the first price at which a substantial amount of
REMIC Regular Certificates of that class are first sold to the public (excluding
bond houses, brokers, underwriters or wholesalers). If less than a substantial
amount of a particular class of REMIC Regular Certificates is sold for cash on
or prior to the date of their initial issuance (the "Closing Date"), the issue
price for such class will be treated as the fair market value of such class on
the Closing Date. The issue price of a REMIC Regular Certificate also includes
the amount paid by an initial Certificateholder for accrued interest that
relates to a period prior to the issue date of the REMIC Regular Certificate.
The stated redemption price at maturity of a REMIC Regular Certificate includes
the original principal amount of the REMIC Regular Certificate, but generally
will not include distributions of interest if such distributions constitute
"qualified stated interest." Qualified stated interest generally means interest
payable at a single fixed rate or qualified variable rate (as described below)
provided that such interest payments are unconditionally payable at intervals of
one year or less during the entire term of the REMIC Regular Certificate.
Interest is payable at a single fixed rate only if the rate appropriately takes
into account the length of the interval between payments. Distributions of
interest on REMIC Regular Certificates with respect to which Deferred Interest
will accrue will not constitute qualified stated interest payments, and the
stated redemption price at maturity of such REMIC Regular Certificates includes
all distributions of interest as well as principal thereon.

                                       83


<PAGE>




        Where the interval between the issue date and the first Distribution
Date on a REMIC Regular Certificate is longer than the interval between
subsequent Distribution Dates, the greater of any original issue discount
(disregarding the rate in the first period) and any interest foregone during the
first period is treated as the amount by which the stated redemption price at
maturity of the Certificate exceeds its issue price for purposes of the de
minimis rule described below. The OID Regulations suggest that all interest on a
long first period REMIC Regular Certificate that is issued with non-de minimis
OID, as determined under the foregoing rule, will be treated as OID. Where the
interval between the issue date and the first Distribution Date on a REMIC
Regular Certificate is shorter than the interval between subsequent Distribution
Dates, interest due on the first Distribution Date in excess of the amount that
accrued during the first period would be added to the Certificates stated
redemption price at maturity. REMIC Regular Certificateholders should consult
their own tax advisors to determine the issue price and stated redemption price
at maturity of a REMIC Regular Certificate.

        Under the de minimis rule, OID on a REMIC Regular Certificate will be
considered to be zero if such OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity of the REMIC Regular Certificate. For this purpose, the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the amounts determined by multiplying the number of full years (i.e.,
rounding down partial years) from the issue date until each distribution in
reduction of stated redemption price at maturity is scheduled to be made by a
fraction, the numerator of which is the amount of each distribution included in
the stated redemption price at maturity of the REMIC Regular Certificate and the
denominator of which is the stated redemption price at maturity of the REMIC
Regular Certificate. Although currently unclear, it appears that the schedule of
such distributions should be determined in accordance with the Prepayment
Assumption. The Prepayment Assumption with respect to a Series of REMIC Regular
Certificates will be set forth in the related Prospectus Supplement. Holders
generally must report de minimis OID pro rata as principal payments are
received, and such income will be capital gain if the REMIC Regular Certificate
is held as a capital asset. However, accrual method holders may elect to accrue
all de minimis OID as well as market discount under a constant interest method.

        The Prospectus Supplement with respect to a Trust Fund may provide for
certain REMIC Regular Certificates to be issued at prices significantly
exceeding their principal amounts or based on notional principal balances (the
"Super-Premium Certificates"). The income tax treatment of such REMIC Regular
Certificates is not entirely certain. For information reporting purposes, the
Trust Fund intends to take the position that the stated redemption price at
maturity of such REMIC Regular Certificates is the sum of all payments to be
made on such REMIC Regular Certificates determined under the Prepayment
Assumption, with the result that such REMIC Regular Certificates would be issued
with OID. The calculation of income in this manner could result in negative
original issue discount (which delays future accruals of OID rather than being
immediately deductible) when prepayments on the Mortgage Assets exceed those
estimated under the Prepayment Assumption. The IRS might contend, however, that
certain proposed contingent payment rules contained in regulations issued on
December 15, 1994, with respect to original issue discount, should apply to such
Certificates. Although such rules are not applicable to instruments governed by
Code Section 1276(a)(6), they represent the only guidance regarding the current
views of the IRS with respect to contingent payment instruments. In the
alternative, the IRS could assert that the stated redemption price at maturity
of such REMIC Regular Certificates should be limited to their principal amount
(subject to the discussion below under "-- Accrued Interest Certificates"), so
that such REMIC Regular Certificates would be considered for federal income tax
purposes to be issued at a premium. If such a position were to prevail, the
rules described below under "-- Taxation of Owners of REMIC Regular Certificates
- -- Premium" would apply. It is unclear when a loss may be claimed for any
unrecovered basis for a Super-Premium Certificate. It is possible that a holder
of a Super-Premium Certificate may only claim a loss when its remaining basis
exceeds the maximum amount of future payments, assuming no further prepayments
or when the final payment is received with respect to such Super-Premium
Certificate.

        Under the REMIC Regulations, if the issue price of a REMIC Regular
Certificate (other than REMIC Regular Certificate based on a notional amount)
does not exceed 125% of its actual principal amount, the interest rate is not
considered disproportionately high. Accordingly, such REMIC Regular Certificate
generally

                                       84


<PAGE>



should not be treated as a Super-Premium Certificate and the rules described
below under "-- REMIC Regular Certificates -- Premium" should apply. However, it
is possible that holders of REMIC Regular Certificates issued at a premium, even
if the premium is less than 25% of such Certificate's actual principal balance,
will be required to amortize the premium under an original issue discount method
or contingent interest method even though no election under Code Section 171 is
made to amortize such premium.

        Generally, a REMIC Regular Certificateholder must include in gross
income the "daily portions," as determined below, of the OID that accrues on a
REMIC Regular Certificate for each day a Certificateholder holds the REMIC
Regular Certificate, including the purchase date but excluding the disposition
date. In the case of an original holder of a REMIC Regular Certificate, a
calculation will be made of the portion of the OID that accrues during each
successive period ("an accrual period") that ends on the day in the calendar
year corresponding to a Distribution Date (or if Distribution Dates are on the
first day or first business day of the immediately preceding month, interest may
be treated as payable on the last day of the immediately preceding month) and
begins on the day after the end of the immediately preceding accrual period (or
on the issue date in the case of the first accrual period). This will be done,
in the case of each full accrual period, by (i) adding (a) the present value at
the end of the accrual period (determined by using as a discount factor the
original yield to maturity of the REMIC Regular Certificates as calculated under
the Prepayment Assumption) of all remaining payments to be received on the REMIC
Regular Certificates under the Prepayment Assumption and (b) any payments
included in the stated redemption price at maturity received during such accrual
period, and (ii) subtracting from that total the adjusted issue price of the
REMIC Regular Certificates at the beginning of such accrual period. The adjusted
issue price of a REMIC Regular Certificate at the beginning of the first accrual
period is its issue price; the adjusted issue price of a REMIC Regular
Certificate at the beginning of a subsequent accrual period is the adjusted
issue price at the beginning of the immediately preceding accrual period plus
the amount of OID allocable to that accrual period and reduced by the amount of
any payment other than a payment of qualified stated interest made at the end of
or during that accrual period. The OID accrued during an accrual period will
then be divided by the number of days in the period to determine the daily
portion of OID for each day in the accrual period. The calculation of OID under
the method described above will cause the accrual of OID to either increase or
decrease (but never below zero) in a given accrual period to reflect the fact
that prepayments are occurring faster or slower than under the Prepayment
Assumption. With respect to an initial accrual period shorter than a full
accrual period, the daily portions of OID may be determined according to an
appropriate allocation under any reasonable method.

        A subsequent purchaser of a REMIC Regular Certificate issued with OID
who purchases the REMIC Regular Certificate at a cost less than the remaining
stated redemption price at maturity will also be required to include in gross
income the sum of the daily portions of OID on that REMIC Regular Certificate.
In computing the daily portions of OID for such a purchaser (as well as an
initial purchaser that purchases at a price higher than the adjusted issue price
but less than the stated redemption price at maturity), however, the daily
portion 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 holder for that REMIC Regular Certificate exceeds the following amount:
(a) the sum of the issue price plus the aggregate amount of OID that would have
been includible in the gross income of an original REMIC Regular
Certificateholder (who purchased the REMIC Regular Certificate at its issue
price), less (b) any prior payments included in the stated redemption price at
maturity, and the denominator of which is the sum of the daily portions for that
REMIC Regular Certificate for all days beginning on the date after the purchase
date and ending on the maturity date computed under the Prepayment Assumption. A
holder who pays an acquisition premium instead may elect to accrue OID by
treating the purchase as a purchase at original issue.

        Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a variable rate. Interest based on a variable rate
will constitute qualified stated interest and not contingent interest if,
generally, (i) such interest is unconditionally payable at least annually, (ii)
the issue price of the debt instrument does not exceed the total noncontingent
principal payments and (iii) interest is based on a "qualified floating rate,"
an "objective rate," a combination of a single fixed rate and one or more
"qualified floating rates," one "qualified inverse floating rate," or a
combination of "qualified floating rates" that do not

                                       85


<PAGE>



operate in a manner that significantly accelerates or defers interest payments
on such REMIC Regular Certificate.

        The amount of OID with respect to a REMIC Regular Certificate bearing a
variable rate of interest will accrue in the manner described above under "--
Original Issue Discount and Premium" by assuming generally that the index used
for the variable rate will remain fixed throughout the term of the Certificate.
Appropriate adjustments are made for the actual variable rate.

        Although unclear at present, the Depositor intends to treat interest on
a REMIC Regular Certificate that is a weighted average of the net interest rates
on Mortgage Loans as qualified stated interest. In such case, the weighted
average rate used to compute the initial pass-through rate on the REMIC Regular
Certificates will be deemed to be the index in effect through the life of the
REMIC Regular Certificates. It is possible, however, that the IRS may treat some
or all of the interest on REMIC Regular Certificates with a weighted average
rate as taxable under the rules relating to obligations providing for contingent
payments. Such treatment may effect the timing of income accruals on such REMIC
Regular Certificates.

        Election to Treat All Interest as OID. The OID Regulations permit a
Certificateholder to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method. If such an election were to be made with
respect to a REMIC Regular Certificate with market discount, the
Certificateholder would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that such Certificateholder acquires during the year of the
election or thereafter. Similarly, a Certificateholder that makes this election
for a Certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder owns or acquires. See "--
REMIC Regular Certificates -- Premium" herein. The election to accrue interest,
discount and premium on a constant yield method with respect to a Certificate is
irrevocable.

        Market Discount. A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the OID Regulations, "market discount" equals the
excess, if any, of (i) the REMIC Regular Certificate's stated principal amount
or, in the case of a REMIC Regular Certificate with OID, the adjusted issue
price (determined for this purpose as if the purchaser had purchased such REMIC
Regular Certificate from an original holder) over (ii) the price for such REMIC
Regular Certificate paid by the purchaser. A Certificateholder that purchases a
REMIC Regular Certificate at a market discount will recognize income upon
receipt of each distribution representing amounts included in such certificate's
stated redemption price at maturity. In particular, under Section 1276 of the
Code such a holder generally will be required to allocate each such distribution
first to accrued market discount not previously included in income, and to
recognize ordinary income to that extent. A Certificateholder may elect to
include market discount in income currently as it accrues rather than including
it on a deferred basis in accordance with the foregoing. If made, such election
will apply to all market discount bonds acquired by such Certificateholder on or
after the first day of the first taxable year to which such election applies.

        Market discount with respect to a REMIC Regular Certificate will be
considered to be zero if the amount allocable to the REMIC Regular Certificate
is less than 0.25% of such REMIC Regular Certificate's stated redemption price
at maturity multiplied by such REMIC Regular Certificate's weighted average
maturity remaining after the date of purchase. If market discount on a REMIC
Regular Certificate is considered to be zero under this rule, the actual amount
of market discount must be allocated to the remaining principal payments on the
REMIC Regular Certificate, and gain equal to such allocated amount will be
recognized when the corresponding principal payment is made. Treasury
regulations implementing the market discount rules have not yet been issued;
therefore, investors should consult their own tax advisors regarding the
application of these rules and the advisability of making any of the elections
allowed under Code Sections 1276 through 1278.


                                       86


<PAGE>



        The Code provides that any principal payment (whether a scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986, shall be treated as ordinary
income to the extent that it does not exceed the accrued market discount at the
time of such payment. The amount of accrued market discount for purposes of
determining the tax treatment of subsequent principal payments or dispositions
of the market discount bond is to be reduced by the amount so treated as
ordinary income.

        The Code also grants authority to the Treasury Department to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
Until such time as regulations are issued by the Treasury, rules described in
the Legislative History will apply. Under those rules, the holder of a market
discount bond may elect to accrue market discount either on the basis of a
constant interest method rate or according to one of the following methods. For
REMIC Regular Certificates issued with OID, the amount of market discount that
accrues during a period is equal to the product of (i) the total remaining
market discount and (ii) a fraction, the numerator of which is the OID accruing
during the period and the denominator of which is the total remaining OID at the
beginning of the period. For REMIC Regular Certificates issued without OID, the
amount of market discount that accrues during a period is equal to the product
of (a) the total remaining market discount and (b) a fraction, the numerator of
which is the amount of stated interest paid during the accrual period and the
denominator of which is the total amount of stated interest remaining to be paid
at the beginning of the period. For purposes of calculating market discount
under any of the above methods in the case of instruments (such as the REMIC
Regular Certificates) that provide for payments that may be accelerated by
reason of prepayments of other obligations securing such instruments, the same
Prepayment Assumption applicable to calculating the accrual of OID will apply.

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

        Premium. A purchaser of a REMIC Regular Certificate that purchases the
REMIC Regular Certificate at a cost (not including accrued qualified stated
interest) greater than its remaining stated redemption price at maturity will be
considered to have purchased the REMIC Regular Certificate at a premium and may
elect to amortize such premium under a constant yield method. A
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
Certificateholder acquires during the year of the election or thereafter. It is
not clear whether the Prepayment Assumption would be taken into account in
determining the life of the REMIC Regular Certificate for this purpose. However,
the Legislative History states that the same rules that apply to accrual of
market discount (which rules require use of a Prepayment Assumption in accruing
market discount with respect to REMIC Regular Certificates without regard to
whether such Certificates have OID) will also apply in amortizing bond premium
under Code Section 171. The Code provides that amortizable bond premium will be
allocated among the interest payments on such REMIC Regular Certificates and
will be applied as an offset against such interest payment.

        Deferred Interest. Certain classes of REMIC Regular Certificates may
provide for the accrual of Deferred Interest with respect to one or more ARM
Loans. Any Deferred Interest that accrues with respect to a class of REMIC
Regular Certificates will constitute income to the holders of such Certificates
prior to the time distributions of cash with respect to such Deferred Interest
are made. It is unclear, under the OID Regulations, whether any of the interest
on such Certificates will constitute qualified stated interest or whether all or
a portion of the interest payable on such Certificates must be included in the
stated redemption price at maturity of the Certificates and accounted for as OID
(which could accelerate such inclusion). Interest on

                                       87


<PAGE>



REMIC Regular Certificates must in any event be accounted for under an accrual
method by the holders of such Certificates and, therefore, applying the latter
analysis may result only in a slight difference in the timing of the inclusion
in income of interest on such REMIC Regular Certificates.

        Effects of Defaults and Delinquencies. Certain Series of Certificates
may contain one or more classes of Subordinated Certificates, and in the event
there are defaults or delinquencies on the Mortgage Assets, amounts that would
otherwise be distributed on the Subordinated Certificates may instead be
distributed on the Senior Certificates. Subordinated Certificateholders
nevertheless will be required to report income with respect to such Certificates
under an accrual method without giving effect to delays and reductions in
distributions on such Subordinated Certificates attributable to defaults and
delinquencies on the Mortgage Assets, except to the extent that it can be
established that such amounts are uncollectible. As a result, the amount of
income reported by a Subordinated Certificateholder in any period could
significantly exceed the amount of cash distributed to such holder in that
period. The holder will eventually be allowed a loss (or will be allowed to
report a lesser amount of income) to the extent that the aggregate amount of
distributions on the Subordinated Certificate is reduced as a result of defaults
and delinquencies on the Mortgage Assets. Timing and characterization of such
losses is discussed in "-- REMIC Regular Certificates -- Treatment of Realized
Losses" below.

        Sale, Exchange or Redemption. If a REMIC Regular Certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption, or
retirement and the seller's adjusted basis in the REMIC Regular Certificate.
Such adjusted basis generally will equal the cost of the REMIC Regular
Certificate to the seller, increased by any OID and market discount included in
the seller's gross income with respect to the REMIC Regular Certificate, and
reduced (but not below zero) by payments included in the stated redemption price
at maturity previously received by the seller and by any amortized premium.
Similarly, a holder who receives a payment that is part of the stated redemption
price at maturity of a REMIC Regular Certificate will recognize gain equal to
the excess, if any, of the amount of the payment over the holder's adjusted
basis in the REMIC Regular Certificate. A REMIC Regular Certificateholder who
receives a final payment that is less than the holder's adjusted basis in the
REMIC Regular Certificate will generally recognize a loss. Except as provided in
the following paragraph and as provided under "-- Market Discount" above, any
such gain or loss will be capital gain or loss, provided that the REMIC Regular
Certificate is held as a "capital asset" (generally, property held for
investment) within the meaning of Code Section 1221.

        Gain from the sale or other disposition of a REMIC Regular Certificate
that might otherwise be capital gain will be treated as ordinary income to the
extent that such gain does not exceed the excess, if any, of (i) the amount that
would have been includible in such holder's income with respect to the REMIC
Regular Certificate had income accrued thereon at a rate equal to 110% of the
AFR as defined in Code Section 1274(d) determined as of the date of purchase of
such REMIC Regular Certificate, over (ii) the amount actually includible in such
holder's income.

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

        The REMIC Regular Certificate information reports will include a
statement of the adjusted issue price of the REMIC Regular Certificate at the
beginning of each accrual period. In addition, the reports will include
information necessary to compute the accrual of any market discount that may
arise upon secondary trading of REMIC Regular Certificates. Because exact
computation of the accrual of market discount on a constant yield method would
require information relating to the holder's purchase price which the REMIC may
not have, it appears that the information reports will only require information
pertaining to the appropriate proportionate method of accruing market discount.

        Accrued Interest Certificates. Certain of the REMIC Regular Certificates
("Payment Lag Certificates") may provide for payments of interest based on a
period that corresponds to the interval between Distribution

                                       88


<PAGE>



   
Dates but that ends prior to each such Distribution Date. The period between the
Closing Date for Payment Lag Certificates and their first Distribution Date may
or may not exceed such interval. Purchasers of Payment Lag Certificates for
which the period between the Closing Date and the first Distribution Date does
not exceed such interval could pay upon purchase of the REMIC Regular
Certificates accrued interest in excess of the accrued interest that would be
paid if the interest paid on the Distribution Date were interest accrued from
Distribution Date to Distribution Date. If a portion of the initial purchase
price of a REMIC Regular Certificate is allocable to interest that has accrued
prior to the issue date ("pre-issuance accrued interest") and the REMIC Regular
Certificate provides for a payment of stated interest on the first payment date
(and the first payment date is within one year of the issue date) that equals or
exceeds the amount of the pre-issuance accrued interest, then the REMIC Regular
Certificates' issue price may be computed by subtracting from the issue price
the amount of pre-issuance accrued interest, rather than as an amount payable on
the REMIC Regular Certificate. However, it is unclear under this method how the
OID Regulations treat interest on Payment Lag Certificates. Therefore, in the
case of a Payment Lag Certificate, the Trust Fund intends to include accrued
interest in the issue price and report interest payments made on the first
Distribution Date as interest to the extent such payments represent interest for
the number of days that the Certificateholder has held such Payment Lag
Certificate during the first accrual period.
    

        Investors should consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.

        Non-Interest Expenses of the REMIC. Under temporary Treasury
regulations, if the REMIC is considered to be a "single-class REMIC," a portion
of the REMIC's servicing, administrative and other non-interest expenses will be
allocated as a separate item to those REMIC Regular Certificateholders that are
"pass-through interest holders." Certificateholders that are pass-through
interest holders should consult their own tax advisors about the impact of these
rules on an investment in the REMIC Regular Certificates. See "Pass-Through of
Non-Interest Expenses of the REMIC" under "Taxation of Owners of REMIC Residual
Certificates" below.

        Treatment of Realized Losses. Although not entirely clear, it appears
that holders of REMIC Regular Certificates that are corporations should in
general be allowed to deduct as an ordinary loss any loss sustained during the
taxable year on account of any such Certificates becoming wholly or partially
worthless, and that, in general, holders of Certificates that are not
corporations should be allowed to deduct as a short-term capital loss any loss
sustained during the taxable year on account of any such Certificates becoming
wholly worthless. Although the matter is not entirely clear, non-corporate
holders of Certificates may be allowed a bad debt deduction at such time that
the principal balance of any such Certificate is reduced to reflect realized
losses resulting from any liquidated Mortgage Assets. The Internal Revenue
Service, however, could take the position that non-corporate holders will be
allowed a bad debt deduction to reflect realized losses only after all Mortgage
Assets remaining in the related Trust Fund have been liquidated or the
Certificates of the related Series have been otherwise retired. Potential
investors and holders of the Certificates are urged to consult their own tax
advisors regarding the appropriate timing, amount and character of any loss
sustained with respect to such Certificates, including any loss resulting from
the failure to recover previously accrued interest or discount income. Special
loss rules are applicable to banks and thrift institutions, including rules
regarding reserves for bad debts. Such taxpayers are advised to consult their
tax advisors regarding the treatment of losses on Certificates.

        Non-U.S. Persons. Generally, payments of interest (including any payment
with respect to accrued OID) on the REMIC Regular Certificates to a REMIC
Regular Certificateholder who is not a U.S. Person and is not engaged in a trade
or business within the United States will not be subject to federal withholding
tax if (i) such REMIC Regular Certificateholder does not actually or
constructively own 10 percent or more of the combined voting power of all
classes of equity in the Issuer; (ii) such REMIC Regular Certificateholder is
not a controlled foreign corporation (within the meaning of Code Section 957)
related to the Issuer; and (iii) such REMIC Regular Certificateholder complies
with certain identification requirements (including delivery of a statement,
signed by the REMIC Regular Certificateholder under penalties of perjury,
certifying that such REMIC Regular Certificateholder is a foreign person and
providing the name and address of such

                                       89


<PAGE>



REMIC Regular Certificateholder). If a REMIC Regular Certificateholder is not
exempt from withholding, distributions of interest to such holder, including
distributions in respect of accrued OID, may be subject to a 30% withholding
tax, subject to reduction under any applicable tax treaty.

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

        REMIC Regular Certificateholders who are not U.S. Persons and persons
related to such holders should not acquire any REMIC Residual Certificates, and
holders of REMIC Residual Certificates (the "REMIC Residual Certificateholder")
and persons related to REMIC Residual Certificateholders should not acquire any
REMIC Regular Certificates without consulting their tax advisors as to the
possible adverse tax consequences of doing so.

        Information Reporting and Backup Withholding. The Master Servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each person who was a REMIC Regular Certificateholder at any
time during such year, such information as may be deemed necessary or desirable
to assist REMIC Regular Certificateholders in preparing their federal income tax
returns, or to enable holders to make such information available to beneficial
owners or financial intermediaries that hold such REMIC Regular Certificates on
behalf of beneficial owners. If a holder, beneficial owner, financial
intermediary or other recipient of a payment on behalf of a beneficial owner
fails to supply a certified taxpayer identification number or if the Secretary
of the Treasury determines that such person has not reported all interest and
dividend income required to be shown on its federal income tax return, 31%
backup withholding may be required with respect to any payments. Any amounts
deducted and withheld from a distribution to a recipient would be allowed as a
credit against such recipient's federal income tax liability.


b. Taxation of Owners of REMIC Residual Certificates

   
        Allocation of the Income of the REMIC to the REMIC Residual
Certificates. The REMIC will not be subject to federal income tax except with
respect to income from prohibited transactions and certain other transactions.
See "-- Prohibited Transactions and Other Taxes" below. Instead, each original
holder of a residual interest in a REMIC ("REMIC Residual Certificate") will
report on its federal income tax return, as ordinary income, its share of the
taxable income of the REMIC for each day during the taxable year on which such
holder owns any REMIC Residual Certificates. The taxable income of the REMIC for
each day will be determined by allocating the taxable income of the REMIC for
each calendar quarter ratably to each day in the quarter. Such a holder's share
of the taxable income of the REMIC for each day will be based on the portion of
the outstanding REMIC Residual Certificates that such holder owns on that day.
The taxable income of the REMIC will be determined under an accrual method and
will be taxable to the holders of REMIC Residual Certificates without regard to
the timing or amounts of cash distributions by the REMIC. Ordinary income
derived from REMIC Residual Certificates will be "portfolio income" for purposes
of the taxation of taxpayers subject to the limitations on the deductibility of
"passive losses." As residual interests, the REMIC Residual Certificates will be
subject to tax rules, described below, that differ from those that would apply
if the REMIC Residual Certificates were treated for federal income tax purposes
as direct ownership interests in the Certificates or as debt instruments issued
by the REMIC.
    

        A REMIC Residual Certificateholder may be required to include taxable
income from the REMIC Residual Certificate in excess of the cash distributed.
For example, a structure where principal distributions are made serially on
regular interests (that is, a fast-pay, slow-pay structure) may generate such a
mismatching of income and cash distributions (that is, "phantom income"). This
mismatching may be caused by the use of certain required tax accounting methods
by the REMIC, variations in the prepayment rate of the underlying Mortgage
Assets and certain other factors. Depending upon the structure of a particular
transaction, the aforementioned factors may significantly reduce the after-tax
yield of a REMIC Residual Certificate to a REMIC Residual Certificateholder.
Investors should consult their own tax advisors concerning the federal

                                       90


<PAGE>



income tax treatment of a REMIC Residual Certificate and the impact of such tax
treatment on the after-tax yield of a REMIC Residual Certificate.

        A subsequent REMIC Residual Certificateholder also will report on its
federal income tax return amounts representing a daily share of the taxable
income of the REMIC for each day that such REMIC Residual Certificateholder owns
such REMIC Residual Certificate. Those daily amounts generally would equal the
amounts that would have been reported for the same days by an original REMIC
Residual Certificateholder, as described above. The Legislative History
indicates that certain adjustments may be appropriate to reduce (or increase)
the income of a subsequent holder of a REMIC Residual Certificate that purchased
such REMIC Residual Certificate at a price greater than (or less than) the
adjusted basis such REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder. See "-- Sale or Exchange of REMIC
Residual Certificates" below. It is not clear, however, whether such adjustments
will in fact be permitted or required and, if so, how they would be made. The
REMIC Regulations do not provide for any such adjustments.

        Taxable Income of the REMIC Attributable to Residual Interests. The
taxable income of the REMIC will reflect a netting of (i) the income from the
Mortgage Assets and the REMIC's other assets and (ii) the deductions allowed to
the REMIC for interest and OID on the REMIC Regular Certificates and, except as
described above under "-- Taxation of Owners of REMIC Regular Certificates --
Non-Interest Expenses of the REMIC," other expenses. REMIC taxable income is
generally determined in the same manner as the taxable income of an individual
using the accrual method of accounting, except that (i) the limitations 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. The REMIC's gross income includes
interest, original issue discount income, and market discount income, if any, on
the Mortgage Loans, reduced by amortization of any premium on the Mortgage
Loans, plus income on reinvestment of cash flows and reserve assets, plus any
cancellation of indebtedness income upon allocation of realized losses to the
REMIC Regular Certificates. Note that the timing of cancellation of indebtedness
income recognized by REMIC Residual Certificateholders resulting from defaults
and delinquencies on Mortgage Assets may differ from the time of the actual loss
on the Mortgage Asset. The REMIC's deductions include interest and original
issue discount expense on the REMIC Regular Certificates, servicing fees on the
Mortgage Loans, other administrative expenses of the REMIC and realized losses
on the Mortgage Loans. The requirement that REMIC Residual Certificateholders
report their pro rata share of taxable income or net loss of the REMIC will
continue until there are no Certificates of any class of the related Series
outstanding.

        For purposes of determining its taxable income, the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue prices
of the REMIC Regular Certificates and the REMIC Residual Certificates (or, if a
class of Certificates is not sold initially, its fair market value). Such
aggregate basis will be allocated among the Mortgage Assets and other assets of
the REMIC in proportion to their respective fair market value. A Mortgage Asset
will be deemed to have been acquired with discount or premium to the extent that
the REMIC's basis therein is less than or greater than its principal balance,
respectively. Any such discount (whether market discount or OID) will be
includible in the income of the REMIC as it accrues, in advance of receipt of
the cash attributable to such income, under a method similar to the method
described above for accruing OID on the REMIC Regular Certificates. The REMIC
expects to elect under Code Section 171 to amortize any premium on the Mortgage
Assets. Premium on any Mortgage Asset to which such election applies would be
amortized under a constant yield method. It is not clear whether the yield of a
Mortgage Asset would be calculated for this purpose based on scheduled payments
or taking account of the Prepayment Assumption. Additionally, such an election
would not apply to the yield with respect to any underlying mortgage loan
originated on or before September 27, 1985. Instead, premium with respect to
such a mortgage loan would be allocated among the principal payments thereon and
would be deductible by the REMIC as those payments become due.

        The REMIC will be allowed a deduction for interest and OID on the REMIC
Regular Certificates. The amount and method of accrual of OID will be calculated
for this purpose in the same manner as described

                                       91


<PAGE>



above with respect to REMIC Regular Certificates except that the 0.25% per annum
de minimis rule and adjustments for subsequent holders described therein will
not apply.

        A REMIC Residual Certificateholder will not be permitted to amortize the
cost of the REMIC Residual Certificate as an offset to its share of the REMIC's
taxable income. However, REMIC taxable income will not include cash received by
the REMIC that represents a recovery of the REMIC's basis in its assets, and, as
described above, the issue price of the REMIC Residual Certificates will be
added to the issue price of the REMIC Regular Certificates in determining the
REMIC's initial basis in its assets. See "-- Sale or Exchange of REMIC Residual
Certificates" below. For a discussion of possible adjustments to income of a
subsequent holder of a REMIC Residual Certificate to reflect any difference
between the actual cost of such REMIC Residual Certificate to such holder and
the adjusted basis such REMIC Residual Certificate would have in the hands of an
original REMIC Residual Certificateholder, see " -- Allocation of the Income of
the REMIC to the REMIC Residual Certificates" above.

        Net Losses of the REMIC. The REMIC will have a net loss for any calendar
quarter in which its deductions exceed its gross income. Such net loss would be
allocated among the REMIC Residual Certificateholders in the same manner as the
REMIC's taxable income. The net loss allocable to any REMIC Residual Certificate
will not be deductible by the holder to the extent that such net loss exceeds
such holder's adjusted basis in such REMIC Residual Certificate. Any net loss
that is not currently deductible by reason of this limitation may only be used
by such REMIC Residual Certificateholder to offset its share of the REMIC's
taxable income in future periods (but not otherwise). The ability of REMIC
Residual Certificateholders that are individuals or closely held corporations to
deduct net losses may be subject to additional limitations under the Code.

        Mark to Market Rules. Prospective purchasers of a REMIC Residual
Certificate should be aware that the IRS recently released proposed regulations
(the "Proposed Mark-to-Market Regulations") which provide that a REMIC Residual
Certificate acquired after January 3, 1995 cannot be marked to market. The
Proposed Mark-to-Market Regulations change the temporary regulations which
allowed a Residual Certificate to be marked to market provided that it was not a
"negative value" residual interest and did not have the same economic effect as
a "negative value" residual interest.

        Pass-Through of Non-Interest Expenses of the REMIC. As a general rule,
all of the fees and expenses of a REMIC will be taken into account by holders of
the REMIC Residual Certificates. In the case of a single class REMIC, however,
the expenses and a matching amount of additional income will be allocated, under
temporary Treasury regulations, among the REMIC Regular Certificateholders and
the REMIC Residual Certificateholders on a daily basis in proportion to the
relative amounts of income accruing to each Certificateholder on that day. In
general terms, a single class REMIC is one that either (i) would qualify, under
existing Treasury regulations, as a grantor trust if it were not a REMIC
(treating all interests as ownership interests, even if they would be classified
as debt for federal income tax purposes) or (ii) is similar to such a trust and
is structured with the principal purpose of avoiding the single class REMIC
rules. Unless otherwise stated in the applicable Prospectus Supplement, the
expenses of the REMIC will be allocated to holders of the related REMIC Residual
Certificates in their entirety and not to holders of the related REMIC Regular
Certificates.

        In the case of individuals (or trusts, estates or other persons that
compute their income in the same manner as individuals) who own an interest in a
REMIC Regular Certificate or a REMIC Residual Certificate directly or through a
pass-through interest holder that is required to pass miscellaneous itemized
deductions through to its owners or beneficiaries (e.g., a partnership, an S
corporation or a grantor trust), such expenses will be deductible under Code
Section 67 only to the extent that such expenses, plus other "miscellaneous
itemized deductions" of the individual, exceed 2% of such individual's adjusted
gross income. In addition, Code Section 68 provides that the amount of itemized
deductions otherwise allowable for an individual whose adjusted gross income
exceeds a certain amount (the "Applicable Amount") will be reduced by the lesser
of (i) 3% of the excess of the individual's adjusted gross income over the
Applicable Amount or (ii) 80% of the amount of itemized deductions otherwise
allowable for the taxable year. The amount of additional taxable

                                       92


<PAGE>



income recognized by REMIC Residual Certificateholders who are subject to the
limitations of either Code Section 67 or Code Section 68 may be substantial.
Further, holders (other than corporations) subject to the alternative minimum
tax may not deduct miscellaneous itemized deductions in determining such
holders' alternative minimum taxable income. The REMIC is required to report to
each pass-through interest holder and to the IRS such holder's allocable share,
if any, of the REMIC's non-interest expenses. The term "pass-through interest
holder" generally refers to individuals, entities taxed as individuals and
certain pass-through entities, but does not include real estate investment
trusts. REMIC Residual Certificateholders that are pass-through interest holders
should consult their own tax advisors about the impact of these rules on an
investment in the REMIC Residual Certificates.

        Excess Inclusions. A portion of the income on a REMIC Residual
Certificate (referred to in the Code as an "excess inclusion") for any calendar
quarter will, with an exception discussed below for certain thrift institutions,
be subject to federal income tax in all events. Thus, for example, an excess
inclusion (i) may not, except as described below, be offset by any unrelated
losses, deductions or loss carryovers of a REMIC Residual Certificateholder;
(ii) will be treated as "unrelated business taxable income" within the meaning
of Code Section 512 if the REMIC Residual Certificateholder is a pension fund or
any other organization that is subject to tax only on its unrelated business
taxable income (see "-- Tax-Exempt Investors" below); and (iii) is not eligible
for any reduction in the rate of withholding tax in the case of a REMIC Residual
Certificateholder that is a foreign investor. See "-- Non-U.S. Persons" below.
The exception for thrift institutions is available only to the institution
holding the REMIC Residual Certificate and not to any affiliate of the
institution, unless the affiliate is a subsidiary all the stock of which, and
substantially all the indebtedness of which, is held by the institution, and
which is organized and operated exclusively in connection with the organization
and operation of one or more REMICs.

        Except as discussed in the following paragraph, with respect to any
REMIC Residual Certificateholder, the excess inclusions for any calendar quarter
is the excess, if any, of (i) the income of such REMIC Residual
Certificateholder for that calendar quarter from its REMIC Residual Certificate
over (ii) the sum of the "daily accruals" (as defined below) for all days during
the calendar quarter on which the REMIC Residual Certificateholder holds such
REMIC Residual Certificate. For this purpose, the daily accruals with respect to
a REMIC Residual Certificate are determined by allocating to each day in the
calendar quarter its ratable portion of the product of the "adjusted issue
price" (as defined below) of the REMIC Residual Certificate at the beginning of
the calendar quarter and 120 percent of the "Federal long-term rate" in effect
at the time the REMIC Residual Certificate is issued. For this purpose, the
"adjusted issue price" of a REMIC Residual Certificate at the beginning of any
calendar quarter equals the issue price of the REMIC Residual Certificate,
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 REMIC
Residual Certificate before the beginning of such quarter. The "federal
long-term rate" is an average of current yields on Treasury securities with a
remaining term of greater than nine years, computed and published monthly by the
IRS.

        The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 institutions ("thrift institutions") to use net
operating losses and other allowable deductions to offset their excess inclusion
income from REMIC Residual Certificates that have "significant value" within the
meaning of the REMIC Regulations, effective for taxable years beginning after
December 31, 1995, except with respect to Residual Certificates continuously
held by a thrift institution since November 1, 1995.

        In addition, the Small Business Job Protection Act of 1996 provides
three rules for determining the effect of excess inclusions on the alternative
minimum taxable income of a residual holder. First, alternative minimum taxable
income for such residual holder is determined without regard to the special rule
that taxable income cannot be less than excess inclusions. Second, a residual
holder's alternative minimum taxable income for a tax year cannot be less than
the excess inclusions for the year. Third, the amount of any alternative minimum
tax net operating loss deductions must be computed without regard to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a residual holder elects to have such rules apply only to tax years
beginning after August 20, 1996.


                                       93


<PAGE>



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

        Payments. Any distribution made on a REMIC Residual Certificate to a
REMIC Residual Certificateholder will be treated as a non-taxable return of
capital to the extent it does not exceed the REMIC Residual Certificateholder's
adjusted basis in such REMIC Residual Certificate. To the extent a distribution
exceeds such adjusted basis, it will be treated as gain from the sale of the
REMIC Residual Certificate.

        Sale or Exchange of REMIC Residual Certificates. If a REMIC Residual
Certificate is sold or exchanged, the seller will generally recognize gain or
loss equal to the difference between the amount realized on the sale or exchange
and its adjusted basis in the REMIC Residual Certificate (except that the
recognition of loss may be limited under the "wash sale" rules described below).
A holder's adjusted basis in a REMIC Residual Certificate generally equals the
cost of such REMIC Residual Certificate to such REMIC Residual
Certificateholder, increased by the taxable income of the REMIC that was
included in the income of such REMIC Residual Certificateholder with respect to
such REMIC Residual Certificate, and decreased (but not below zero) by the net
losses that have been allowed as deductions to such REMIC Residual
Certificateholder with respect to such REMIC Residual Certificate and by the
distributions received thereon by such REMIC Residual Certificateholder. In
general, any such gain or loss will be capital gain or loss provided the REMIC
Residual Certificate is held as a capital asset. However, REMIC Residual
Certificates will be "evidences of indebtedness" within the meaning of Code
Section 582(c)(1), so that gain or loss recognized from sale of a REMIC Residual
Certificate by a bank or thrift institution to which such section applies would
be ordinary income or loss.

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

c. Prohibited Transactions and Other Taxes

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

        In addition, certain contributions to a Trust Fund as to which an
election has been made to treat such Trust Fund as a REMIC made after the day on
which such Trust Fund issues all of its interests could result in the imposition
of a tax on the Trust Fund equal to 100% of the value of the contributed
property (the "Contributions Tax"). No Trust Fund for any Series of Certificates
will accept contributions that would subject it to such tax.


                                       94


<PAGE>



        In addition, a Trust Fund as to which an election has been made to treat
such Trust Fund as a REMIC may also be subject to federal income tax at the
highest corporate rate on net income from foreclosure property," determined
by reference to the rules applicable to real estate investment trusts. "Net
income from foreclosure property" generally means income from foreclosure
property other than qualifying income for a real estate investment trust.

   
        Where any Prohibited Transactions Tax, Contributions Tax, tax on net
income from foreclosure property or state or local income or franchise tax that
may be imposed on a REMIC relating to any Series of Certificates arises out of
or results from (i) a breach of the related Master Servicer's, Trustee's or
Depositor's obligations, as the case may be, under the related Agreement for
such Series, such tax will be borne by such Master Servicer, Trustee or
Originator, Seller, as the case may be, out of its own funds or (ii) the
Depositor's obligation to repurchase a Mortgage Loan, such tax will be borne by
the Depositor. In the event that such Master Servicer, Trustee or Orginator, as
the case may be, fails to pay or is not required to pay any such tax as provided
above, such tax will be payable out of the Trust Fund for such Series and will
result in a reduction in amounts available to be distributed to the
Certificateholders of such Series.
    

d. Liquidation and Termination

        If the REMIC adopts a plan of complete liquidation, within the meaning
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC's final tax return a date on which such adoption is deemed to occur,
and sells all of its assets (other than cash) within a 90-day period beginning
on such date, the REMIC will not be subject to any Prohibited Transaction Tax,
provided that the REMIC credits or distributes in liquidation all of the sale
proceeds plus its cash (other than the amounts retained to meet claims) to
holders of Regular and REMIC Residual Certificates within the 90-day period.

        The REMIC will terminate shortly following the retirement of the REMIC
Regular Certificates. If a REMIC Residual Certificateholder's adjusted basis in
the REMIC Residual Certificate exceeds the amount of cash distributed to such
REMIC Residual Certificateholder in final liquidation of its interest, then it
would appear that the REMIC Residual Certificateholder would be entitled to a
loss equal to the amount of such excess. It is unclear whether such a loss, if
allowed, will be a capital loss or an ordinary loss.

e. Administrative Matters

        Solely for the purpose of the administrative provisions of the Code, the
REMIC generally will be treated as a partnership and the REMIC Residual
Certificateholders will be treated as the partners. Certain information will be
furnished quarterly to each REMIC Residual Certificateholder who held a REMIC
Residual Certificate on any day in the previous calendar quarter.

        Each REMIC Residual Certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the REMIC
Residual Certificateholder either files a statement identifying the
inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC. The IRS may assert a deficiency resulting
from a failure to comply with the consistency requirement without instituting an
administrative proceeding at the REMIC level. The REMIC does not intend to
register as a tax shelter pursuant to Code Section 6111 because it is not
anticipated that the REMIC will have a net loss for any of the first five
taxable years of its existence. Any person that holds a REMIC Residual
Certificate as a nominee for another person may be required to furnish the
REMIC, in a manner to be provided in Treasury regulations, with the name and
address of such person and other information.

f. Tax-Exempt Investors

        Any REMIC Residual Certificateholder that is a pension fund or other
entity that is subject to federal income taxation only on its "unrelated
business taxable income" within the meaning of Code Section 512 will be subject
to such tax on that portion of the distributions received on a REMIC Residual
Certificate that is considered an excess inclusion. See "-- Taxation of Owners
of REMIC Residual Certificates -- Excess Inclusions" above.

                                       95


<PAGE>




g. Residual Certificate Payments -- Non-U.S. Persons

        Amounts paid to REMIC Residual Certificateholders who are not U.S.
Persons (see "-- Taxation of Owners of REMIC Regular Certificates -- Non-U.S.
Persons" above) are treated as interest for purposes of the 30% (or lower treaty
rate) United States withholding tax. Amounts distributed to holders of REMIC
Residual Certificates should qualify as "portfolio interest," subject to the
conditions described in "-- Taxation of Owners of REMIC Regular Certificates"
above, but only to the extent that the underlying mortgage loans were originated
after July 18, 1984. Furthermore, the rate of withholding on any income on a
REMIC Residual Certificate that is excess inclusion income will not be subject
to reduction under any applicable tax treaties. See "-- Taxation of Owners of
REMIC Residual Certificates -- Excess Inclusions" above. If the portfolio
interest exemption is unavailable, such amount will be subject to United States
withholding tax when paid or otherwise distributed (or when the REMIC Residual
Certificate is disposed of) under rules similar to those for withholding upon
disposition of debt instruments that have OID. The Code, however, grants the
Treasury Department authority to issue regulations requiring that those amounts
be taken into account earlier than otherwise provided where necessary to prevent
avoidance of tax (for example, where the REMIC Residual Certificates do not have
significant value). See "-- Taxation of Owners of REMIC Residual Certificates --
Excess Inclusions" above. If the amounts paid to REMIC Residual
Certificateholders that are not U.S. Persons are effectively connected with
their conduct of a trade or business within the United States, the 30% (or lower
treaty rate) withholding will not apply. Instead, the amounts paid to such
non-U.S. Person will be subject to U.S. federal income taxation at regular
graduated rates. For special restrictions on the transfer of REMIC Residual
Certificates, see "-- Tax-Related Restrictions on Transfers of REMIC Residual
Certificates" below.

        REMIC Regular Certificateholders and persons related to such holders
should not acquire any REMIC Residual Certificates, and REMIC Residual
Certificateholders and persons related to REMIC Residual Certificateholders
should not acquire any REMIC Regular Certificates, without consulting their tax
advisors as to the possible adverse tax consequences of such acquisition.

Tax-Related Restrictions on Transfers of REMIC Residual Certificates

   
        Disqualified Organizations. An entity may not qualify as a REMIC unless
there are reasonable arrangements designed to ensure that residual interests in
such entity are not held by "disqualified organizations" (as defined below).
Further, a tax is imposed on the transfer of a residual interest in a REMIC to a
"disqualified organization." The amount of the tax equals the product of (i) an
amount (as determined under the REMIC Regulations) equal to the present value of
the total anticipated "excess inclusions" with respect to such interest for
periods after the transfer and (ii) the highest marginal federal income tax rate
applicable to corporations. The tax is imposed on the transferor unless the
transfer is through an agent (including a broker or other middleman) for a
disqualified organization, in which event the tax is imposed on the agent. The
person otherwise liable for the tax shall be relieved of liability for the tax
if the transferee furnished to such person an affidavit that the transferee is
not a disqualified organization and, at the time of the transfer, such person
does not have actual knowledge that the affidavit is false. A "disqualified
organization" means (A) the United States, any State, possession or political
subdivision thereof, any foreign government, any international organization or
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, except for FHLMC, a majority of its board of directors is not selected by
any such governmental agency), (B) any organization (other than certain farmers'
cooperatives) generally exempt from federal income taxes unless such
organization is subject to the tax on "unrelated business taxable income" and
(C) a rural electric or telephone cooperative.
    

        A tax is imposed on a "pass-through entity" (as defined below) holding a
residual interest in a REMIC if at any time during the taxable year of the
pass-through entity a disqualified organization is the record holder of an
interest in such entity. The amount of the tax is equal to the product of (A)
the amount of excess inclusions for the taxable year allocable to the interest
held by the disqualified organization and (B) the highest marginal federal
income tax rate applicable to corporations. The pass-through entity otherwise
liable for the tax, for any period during which the disqualified organization is
the record holder of an interest in such

                                       96


<PAGE>



entity, will be relieved of liability for the tax if such record holder
furnishes to such entity an affidavit that such record holder is not a
disqualified organization and, for such period, the pass-through entity does not
have actual knowledge that the affidavit is false. For this purpose, a
"pass-through entity" means (i) a regulated investment company, real estate
investment trust or common trust fund, (ii) a partnership, trust or estate and
(iii) certain cooperatives. Except as may be provided in Treasury regulations
not yet 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 tax on pass-through entities is generally effective for
periods after March 31, 1988, except that in the case of regulated investment
companies, real estate investment trusts, common trust funds and publicly-traded
partnerships the tax shall apply only to taxable years of such entities
beginning after December 31, 1988. Under proposed legislation, large
partnerships (generally with 250 or more partners) will be taxable on excess
inclusion income as if all partners were disqualified organizations.

        In order to comply with these rules, the Agreement will provide that no
record or beneficial ownership interest in a REMIC Residual Certificate may be
purchased, transferred or sold, directly or indirectly, without the express
written consent of the Master Servicer. The Master Servicer will grant such
consent to a proposed transfer only if it receives the following: (i) an
affidavit from the proposed transferee to the effect that it is not a
disqualified organization and is not acquiring the REMIC Residual Certificate as
a nominee or agent for a disqualified organization and (ii) a covenant by the
proposed transferee to the effect that the proposed transferee agrees to be
bound by and to abide by the transfer restrictions applicable to the REMIC
Residual Certificate.

        Noneconomic REMIC Residual Certificates. The REMIC Regulations
disregard, for federal income tax purposes, any transfer of a Noneconomic REMIC
Residual Certificate to a "U.S. Person," as defined above, unless no significant
purpose of the transfer is to enable the transferor to impede the assessment or
collection of tax. A Noneconomic REMIC Residual Certificate is any REMIC
Residual Certificate (including a REMIC Residual Certificate with a positive
value at issuance) unless, at the time of transfer, taking into account the
Prepayment Assumption and any required or permitted clean up calls or required
liquidation provided for in the REMIC's organizational documents, (i) the
present value of the expected future distributions on the REMIC Residual
Certificate at least equals the product of the present value of the anticipated
excess inclusions and the highest 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. 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 that the transferee would be
unwilling or unable to pay taxes due on its share of the taxable income of the
REMIC. A transferor is presumed not to have such knowledge if (i) the transferor
conducted a reasonable investigation of the transferee and (ii) the transferee
acknowledges to the transferor that the residual interest may generate tax
liabilities in excess of the cash flow and the transferee represents that it
intends to pay such taxes associated with the residual interest as they become
due. If a transfer of a Noneconomic REMIC Residual Certificate is disregarded,
the transferor would continue to be treated as the owner of the REMIC Residual
Certificate and would continue to be subject to tax on its allocable portion of
the net income of the REMIC.

        Foreign Investors. The REMIC Regulations provide that the transfer of a
REMIC Residual Certificate that has a "tax avoidance potential" to a "foreign
person" will be disregarded for federal income tax purposes. This rule appears
to apply to a transferee who is not a U.S. Person unless such transferee's
income in respect of the REMIC Residual Certificate is effectively connected
with the conduct of a United States trade or business. A REMIC Residual
Certificate is deemed to have a tax avoidance potential unless, at the time of
transfer, the transferor reasonably expects that the REMIC will distribute to
the transferee amounts that will equal at least 30 percent of each excess
inclusion, and that such amounts will be distributed at or after the time the
excess inclusion accrues and not later than the end of the calendar year
following the year of accrual. If the non-U.S. Person transfers the REMIC
Residual Certificate to a U.S. Person, the transfer will be disregarded, and the
foreign transferor will continue to be treated as the owner, if the transfer has
the effect of allowing the transferor to avoid tax on accrued excess inclusions.
The provisions in the REMIC Regulations regarding transfers of REMIC Residual
Certificates that have tax avoidance potential to foreign persons are

                                       97


<PAGE>

effective for all transfers after June 30, 1992. The Agreement will provide that
no record or beneficial ownership interest in a REMIC Residual Certificate may
be transferred, directly or indirectly, to a non-U.S. Person unless such person
provides the Trustee with a duly completed I.R.S. Form 4224 and the Trustee
consents to such transfer in writing.

        Any attempted transfer or pledge in violation of the transfer
restrictions shall be absolutely null and void and shall vest no rights in any
purported transferee. Investors in REMIC Residual Certificates are advised to
consult their own tax advisors with respect to transfers of the REMIC Residual
Certificates and, in addition, pass-through entities are advised to consult
their own tax advisors with respect to any tax which may be imposed on a
pass-through entity.

Tax Characterization of a Trust Fund as a Partnership

   
        Dechert Price & Rhoads, special counsel to the Depositor, or such other
counsel specified in the related Prospectus Supplement, will deliver its opinion
that a Trust Fund for which a partnership election is made will not be an
association (or publicly traded partnership) taxable as a corporation for
federal income tax purposes. This opinion will be based on the assumption that
the terms of the Trust Agreement and related documents will be complied with,
and on counsel's conclusions that (1) the Trust Fund will take such actions
necessary to prevent a business trust from being classified as an association
taxable as a corporation, (2) the nature of the income of the Trust Fund will
exempt it from the rule that certain publicly traded partnerships are taxable as
corporations or the issuance of the Certificates has been structured as a
private placement under an IRS safe harbor, so that the Trust Fund will not be
characterized as a publicly traded partnership taxable as a corporation and (3)
the Trust Fund will not be treated as a taxable mortgage pool taxable as a
corporation. As is more fully described below, in the event of a partnership
election, holders of notes will be treated as holding debt of the partnership.
For tax purposes, holders of Certificates will be treated as partners of the
partnership. (See "Tax Consequences to Holders of the Certificates").
    

        If the Trust Fund were taxable as a corporation for federal income tax
purposes, the Trust Fund would be subject to corporate income tax on its taxable
income. The Trust Fund's taxable income would include all its income, possibly
reduced by its interest expense on the Notes. Any such corporate income tax
could materially reduce cash available to make payments on the Notes and
distributions on the Certificates, and Certificateholders could be liable for
any such tax that is unpaid by the Trust Fund.

a. Tax Consequences to Holders of the Notes

   
        Treatment of the Notes as Indebtedness. The Trust Fund will agree, and
the Noteholders will agree by their purchase of Notes, to treat the Notes as
debt for federal income tax purposes. Special counsel to the Depositor will,
except as otherwise provided in the related Prospectus Supplement, give its
opinion to the Depositor that the Notes will be classified as debt for federal
income tax purposes. The discussion below assumes this characterization of the
Notes is correct.
    

        OID, etc. The discussion below assumes that all payments on the Notes
are denominated in U.S. dollars. Moreover, the discussion assumes that the
interest formula for the Notes meets the requirements for "qualified stated
interest" under the OID regulations, and that any OID on the Notes (i.e., any
excess of the principal amount of the Notes over their issue price) does not
exceed a de minimis amount (i.e., 1/4% of their principal amount multiplied by
the number of full years included in their term), all within the meaning of the
OID regulations. If these conditions are not satisfied with respect to any given
series of Notes, additional tax considerations with respect to such Notes will
be disclosed in the applicable Prospectus Supplement.

        Interest Income on the Notes. Based on the above assumptions, except as
discussed in the following paragraph, the Notes will not be considered issued
with OID. The stated interest thereon will be taxable to a Noteholder as
ordinary interest income when received or accrued in accordance with such
Noteholder's method of tax accounting. Under the OID regulations, a holder of a
Note issued with a de minimis amount of OID must include such OID in income, on
a pro rata basis, as principal payments are made on the Note. It is believed
that any prepayment premium paid as a result of a mandatory redemption will be
taxable as contingent interest when it becomes fixed and unconditionally
payable. A purchaser who buys a Note for more or less than its principal amount
will generally be subject, respectively, to the premium amortization or market
discount rules of the Code.
                                       98
<PAGE>


        A holder of a Note that has a fixed maturity date of not more than one
year from the issue date of such Note (a "Short-Term Note") may be subject to
special rules. An accrual basis holder of a Short-Term Note (and certain cash
method holders, including regulated investment companies, as set forth in
Section 1281 of the Code) generally would be required to report interest income
as interest accrues on a straight-line basis over the term of each interest
period. Other cash basis holders of a Short-Term Note would, in general, be
required to report interest income as interest is paid (or, if earlier, upon the
taxable disposition of the Short-Term Note). However, a cash basis holder of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness incurred
to purchase or carry the Short-Term Note until the taxable disposition of the
Short-Term Note. A cash basis taxpayer may elect under Section 1281 of the Code
to accrue interest income on all nongovernment debt obligations with a term of
one year or less, in which case the taxpayer would include interest on the
Short-Term Note in income as it accrues, but would not be subject to the
interest expense deferral rule referred to in the preceding sentence. Certain
special rules apply if a Short-Term Note is purchased for more or less than its
principal amount.

        Sale or Other Disposition. If a Noteholder sells a Note, the holder will
recognize gain or loss in an amount equal to the difference between the amount
realized on the sale and the holder's adjusted tax basis in the Note. The
adjusted tax basis of a Note to a particular Noteholder will equal the holder's
cost for the Note, increased by any market discount, acquisition discount, OID
and gain previously included by such Noteholder in income with respect to the
Note and decreased by the amount of bond premium (if any) previously amortized
and by the amount of principal payments previously received by such Noteholder
with respect to such Note. Any such gain or loss will be capital gain or loss if
the Note was held as a capital asset, except for gain representing accrued
interest and accrued market discount not previously included in income.
Capital losses generally may be used only to offset capital gains.

        Foreign Holders. Interest payments made (or accrued) to a Noteholder who
is a nonresident alien, foreign corporation or other non-United States person (a
"foreign person") generally will be considered "portfolio interest," and
generally will not be subject to United States federal income tax and
withholding tax, if the interest is not effectively connected with the conduct
of a trade or business within the United States by the foreign person and the
foreign person (i) is not actually or constructively a "10 percent shareholder"
of the Trust or the Depositor (including a holder of 10% of the outstanding
Certificates) or a "controlled foreign corporation" with respect to which the
Trust Fund or the Depositor is a "related person" within the meaning of the Code
and (ii) provides the Owner Trustee or other person who is otherwise required to
withhold U.S. tax with respect to the Notes with an appropriate statement (on
Form W-8 or a similar form), signed under penalties of perjury, certifying that
the beneficial owner of the Note is a foreign person and providing the foreign
person's name and address. If a Note is held through a securities clearing
organization or certain other financial institutions, the organization or
institution may provide the relevant signed statement to the withholding agent;
in that case, however, the signed statement must be accompanied by a Form W-8 or
substitute form provided by the foreign person that owns the Note. If such
interest is not portfolio interest, then it will be subject to United States
federal income and withholding tax at a rate of 30 percent, unless reduced or
eliminated pursuant to an applicable tax treaty.

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

        Backup Withholding. Each holder of a Note (other than an exempt holder
such as a corporation, tax-exempt organization, qualified pension and
profit-sharing trust, individual retirement account or nonresident alien who
provides certification as to status as a nonresident) will be required to
provide, under penalties of perjury, a certificate containing the holder's name,
address, correct federal taxpayer identification number and a statement that the
holder is not subject to backup withholding. Should a nonexempt Noteholder fail
to provide the required certification, the Trust Fund will be required to
withhold 31 percent of the amount

                                       99
<PAGE>

otherwise payable to the holder, and remit the withheld amount to the IRS as a
credit against the holder's federal income tax liability.

        Possible Alternative Treatments of the Notes. If, contrary to the
opinion of special counsel to the Depositor, the IRS successfully asserted that
one or more of the Notes did not represent debt for federal income tax purposes,
the Notes might be treated as equity interests in the Trust Fund. If so treated,
the Trust Fund might be taxable as a corporation with the adverse consequences
described above (and the taxable corporation would not be able to reduce its
taxable income by deductions for interest expense on Notes recharacterized as
equity). Alternatively, and most likely in the view of special counsel to the
Depositor, the Trust Fund might be treated as a publicly traded partnership that
would not be taxable as a corporation because it would meet certain qualifying
income tests. Nonetheless, treatment of the Notes as equity interests in such a
publicly traded partnership could have adverse tax consequences to certain
holders. For example, income to certain tax-exempt entities (including pension
funds) would be "unrelated business taxable income," income to foreign holders
generally would be subject to U.S. tax and U.S. tax return filing and
withholding requirements, and individual holders might be subject to certain
limitations on their ability to deduct their share of the Trust Fund's expenses.

b. Tax Consequences to Holders of the Certificates

   
        Treatment of the Trust Fund as a Partnership. The Depositor will agree,
and the Certificateholders will agree by their purchase of Certificates, to
treat the Trust Fund as a partnership for purposes of federal and state income
tax, franchise tax and any other tax measured in whole or in part by income,
with the assets of the partnership being the assets held by the Trust Fund, the
partners of the partnership being the Certificateholders, and the Notes being
debt of the partnership. However, the proper characterization of the arrangement
involving the Trust Fund, the Certificates, the Notes, the Trust Fund and the
Master Servicer is not clear because there is no authority on transactions
closely comparable to that contemplated herein.
    

        A variety of alternative characterizations are possible. For example,
because the Certificates have certain features characteristic of debt, the
Certificates might be considered debt of the Trust Fund. Any such
characterization would not result in materially adverse tax consequences to
Certificateholders as compared to the consequences from treatment of the
Certificates as equity in a partnership, described below. The following
discussion assumes that the Certificates represent equity interests in a
partnership.

        Indexed Securities, etc. The following discussion assumes that all
payments on the Certificates are denominated in U.S. dollars, none of the
Certificates are Indexed Securities or Strip Certificates, and that a Series of
Securities includes a single class of Certificates. If these conditions are not
satisfied with respect to any given Series of Certificates, additional tax
considerations with respect to such Certificates will be disclosed in the
applicable Prospectus Supplement.

        Partnership Taxation. As a partnership, the Trust Fund will not be
subject to federal income tax. Rather, each Certificateholder will be required
to separately take into account such holder's allocated share of income, gains,
losses, deductions and credits of the Trust Fund. The Trust Fund's income will
consist primarily of interest and finance charges earned on the Mortgage Loans
(including appropriate adjustments for market discount, OID and bond premium)
and any gain upon collection or disposition of Mortgage Loans. The Trust Fund's
deductions will consist primarily of interest accruing with respect to the
Notes, servicing and other fees, and losses or deductions upon collection or
disposition of Mortgage Loans.

        The tax items of a partnership are allocable to the partners in
accordance with the Code, Treasury regulations and the partnership agreement
(here, the Trust Agreement and related documents). The Trust Agreement will
provide, in general, that the Certificateholders will be allocated taxable
income of the Trust Fund for each month equal to the sum of (i) the interest
that accrues on the Certificates in accordance with their terms for such month,
including interest accruing at the Pass-Through Rate for such month and interest
on amounts previously due on the Certificates but not yet distributed; (ii) any
Trust Fund income attributable to discount on the Mortgage Loans that
corresponds to any excess of the principal amount of the Certificates

                                       100


<PAGE>



over their initial issue price; (iii) prepayment premium payable to the
Certificateholders for such month; and (iv) any other amounts of income payable
to the Certificateholders for such month. Such allocation will be reduced by any
amortization by the Trust Fund of premium on Mortgage Loans that corresponds to
any excess of the issue price of Certificates over their principal amount. All
remaining taxable income of the Trust Fund will be allocated to the Company.
Based on the economic arrangement of the parties, this approach for allocating
Trust Fund income should be permissible under applicable treasury regulations,
although no assurance can be given that the IRS would not require a greater
amount of income to be allocated to Certificateholders. Moreover, even under the
foregoing method of allocation, Certificateholders may be allocated income equal
to the entire Pass-Through Rate plus the other items described above even though
the Trust Fund might not have sufficient cash to make current cash distributions
of such amount. Thus, cash basis holders will in effect be required to report
income from the Certificates on the accrual basis and Certificateholders may
become liable for taxes on Trust Fund income even if they have not received cash
from the Trust Fund to pay such taxes. In addition, because tax allocations and
tax reporting will be done on a uniform basis for all Certificateholders but
Certificateholders may be purchasing Certificates at different times and at
different prices Certificateholders may be required to report on their tax
returns taxable income that is greater or less than the amount reported to them
by the Trust Fund.

        All of the taxable income allocated to a Certificateholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) will constitute "unrelated business
taxable income" generally taxable to such a holder under the Code.

        An individual taxpayer's share of expenses of the Trust Fund (including
fees to the Master Servicer but not interest expense) would be miscellaneous
itemized deductions. Such deductions might be disallowed to the individual in
whole or in part and might result in such holder being taxed on an amount of
income that exceeds the amount of cash actually distributed to such holder over
the life of the Trust Fund.

        The Trust Fund intends to make all tax calculations relating to income
and allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each Mortgage Loan, the
Trust Fund might be required to incur additional expense but it is believed that
there would not be a material adverse effect on Certificateholders.

        Discount and Premium. It is believed that the Loans were not issued with
OID, and, therefore, the Trust should not have OID income. However, the purchase
price paid by the Trust Fund for the Mortgage Loans may be greater or less than
the remaining principal balance of the Loans at the time of purchase. If so, the
Loan will have been acquired at a premium or discount, as the case may be. (As
indicated above, the Trust Fund will make this calculation on an aggregate
basis, but might be required to recompute it on a Mortgage Loan by Mortgage Loan
basis.)

        If the Trust Fund acquires the Mortgage Loans at a market discount or
premium, the Trust Fund will elect to include any such discount in income
currently as it accrues over the life of the Mortgage Loans or to offset any
such premium against interest income on the Mortgage Loans. As indicated above,
a portion of such market discount income or premium deduction may be allocated
to Certificateholders.

        Section 708 Termination. Under Section 708 of the Code, the Trust Fund
will be deemed to terminate for federal income tax purposes if 50% or more of
the capital and profits interests in the Trust Fund are sold or exchanged within
a 12-month period. If such a termination occurs, the Trust Fund will be
considered to distribute its assets to the partners, who would then be treated
as recontributing those assets to the Trust Fund as a new partnership. The Trust
Fund will not comply with certain technical requirements that might apply when
such a constructive termination occurs. As a result, the Trust Fund may be
subject to certain tax penalties and may incur additional expenses if it is
required to comply with those requirements. Furthermore, the Trust Fund might
not be able to comply due to lack of data.

        Disposition of Certificates. Generally, capital gain or loss will be
recognized on a sale of Certificates in an amount equal to the difference
between the amount realized and the seller's tax basis in the Certificates

                                       101


<PAGE>



sold. A Certificateholder's tax basis in a Certificate will generally equal the
holder's cost increased by the holder's share of Trust Fund income (includible
in income) and decreased by any distributions received with respect to such
Certificate. In addition, both the tax basis in the Certificates and the amount
realized on a sale of a Certificate would include the holder's share of the
Notes and other liabilities of the Trust Fund. A holder acquiring Certificates
at different prices may be required to maintain a single aggregate adjusted tax
basis in such Certificates, and, upon sale or other disposition of some of the
Certificates, allocate a portion of such aggregate tax basis to the Certificates
sold (rather than maintaining a separate tax basis in each Certificate for
purposes of computing gain or loss on a sale of that Certificate).

        Any gain on the sale of a Certificate attributable to the holder's share
of unrecognized accrued market discount on the Mortgage Loans would generally be
treated as ordinary income to the holder and would give rise to special tax
reporting requirements. The Trust Fund does not expect to have any other assets
that would give rise to such special reporting requirements. Thus, to avoid
those special reporting requirements, the Trust Fund will elect to include
market discount in income as it accrues.

        If a Certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

        Allocations Between Transferors and Transferees. In general, the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for a particular calendar month will be apportioned among the Certificateholders
in proportion to the principal amount of Certificates owned by them as of the
close of the last day of such month. As a result, a holder purchasing
Certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

        The use of such a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Trust Fund might be reallocated among the Certificateholders. The Trust
Fund's method of allocation between transferors and transferees may be revised
to conform to a method permitted by future regulations.

        Section 754 Election. In the event that a Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis in the Certificates than the selling Certificateholder had.
The tax basis of the Trust Fund's assets will not be adjusted to reflect that
higher (or lower) basis unless the Trust Fund were to file an election under
Section 754 of the Code. In order to avoid the administrative complexities that
would be involved in keeping accurate accounting records, as well as potentially
onerous information reporting requirements, the Trust Fund will not make such
election. As a result, Certificateholders might be allocated a greater or lesser
amount of Trust Fund income than would be appropriate based on their own
purchase price for Certificates.

        Administrative Matters. The Trustee is required to keep or have kept
complete and accurate books of the Trust Fund. Such books will be maintained for
financial reporting and tax purposes on an accrual basis and the fiscal year of
the Trust will be the calendar year. The Trustee will file a partnership
information return (IRS Form 1065) with the IRS for each taxable year of the
Trust Fund and will report each Certificateholder's allocable share of items of
Trust Fund income and expense to holders and the IRS on Schedule K-1. The Trust
Fund will provide the Schedule K-1 information to nominees that fail to provide
the Trust Fund with the information statement described below and such nominees
will be required to forward such information to the beneficial owners of the
Certificates. Generally, holders must file tax returns that are consistent with
the information return filed by the Trust Fund or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies.

        Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust Fund
with a statement containing certain information on the

                                       102


<PAGE>



nominee, the beneficial owners and the Certificates so held. Such information
includes (i) the name, address and taxpayer identification number of the nominee
and (ii) as to each beneficial owner (x) the name, address and identification
number of such person, (y) whether such person is a United States person, a
tax-exempt entity or a foreign government, an international organization, or any
wholly owned agency or instrumentality of either of the foregoing, and (z)
certain information on Certificates that were held, bought or sold on behalf of
such person throughout the year. In addition, brokers and financial institutions
that hold Certificates through a nominee are required to furnish directly to the
Trust Fund information as to themselves and their ownership of Certificates. A
clearing agency registered under Section 17A of the Exchange Act is not required
to furnish any such information statement to the Trust Fund. The information
referred to above for any calendar year must be furnished to the Trust Fund on
or before the following January 31. Nominees, brokers and financial institutions
that fail to provide the Trust Fund with the information described above may be
subject to penalties.

        The Company will be designated as the tax matters partner in the related
Trust Agreement and, as such, will be responsible for representing the
Certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the Trust Fund by the appropriate taxing authorities
could result in an adjustment of the returns of the Certificateholders, and,
under certain circumstances, a Certificateholder may be precluded from
separately litigating a proposed adjustment to the items of the Trust Fund. An
adjustment could also result in an audit of a Certificateholder's returns and
adjustments of items not related to the income and losses of the Trust Fund.

        Tax Consequences to Foreign Certificateholders. It is not clear whether
the Trust Fund would be considered to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to non-U.S.
persons because there is no clear authority dealing with that issue under facts
substantially similar to those described herein. Although it is not expected
that the Trust Fund would be engaged in a trade or business in the United States
for such purposes, the Trust Fund will withhold as if it were so engaged in
order to protect the Trust Fund from possible adverse consequences of a failure
to withhold. The Trust Fund expects to withhold on the portion of its taxable
income that is allocable to foreign Certificateholders pursuant to Section 1446
of the Code, as if such income were effectively connected to a U.S. trade or
business, at a rate of 35% for foreign holders that are taxable as corporations
and 39.6% for all other foreign holders. Subsequent adoption of Treasury
regulations or the issuance of other administrative pronouncements may require
the Trust Fund to change its withholding procedures. In determining a holder's
withholding status, the Trust Fund may rely on IRS Form W-8, IRS Form W-9 or the
holder's certification of nonforeign status signed under penalties of perjury.

        Each foreign holder might be required to file a U.S. individual or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the Trust Fund's income. Each foreign holder must
obtain a taxpayer identification number from the IRS and submit that number to
the Trust Fund on Form W-8 in order to assure appropriate crediting of the taxes
withheld. A foreign holder generally would be entitled to file with the IRS a
claim for refund with respect to taxes withheld by the Trust Fund taking the
position that no taxes were due because the Trust Fund was not engaged in a U.S.
trade or business. However, interest payments made (or accrued) to a
Certificateholder who is a foreign person generally will be considered
guaranteed payments to the extent such payments are determined without regard to
the income of the Trust Fund. If these interest payments are properly
characterized as guaranteed payments, then the interest will not be considered
"portfolio interest." As a result, Certificateholders will be subject to United
States federal income tax and withholding tax at a rate of 30 percent, unless
reduced or eliminated pursuant to an applicable treaty. In such case, a foreign
holder would only be entitled to claim a refund for that portion of the taxes in
excess of the taxes that should be withheld with respect to the guaranteed
payments.

        Backup Withholding. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup" withholding tax
of 31% if, in general, the Certificateholder fails to

                                       103


<PAGE>



comply with certain identification procedures, unless the holder is an exempt
recipient under applicable provisions of the Code.

Recent Legislation

        During 1996, President Clinton signed into law the "Small Business Job
Protection Act of 1996" (the "Act"). The Act creates a new type of entity for
federal income tax purposes called a "financial asset securitization investment
trust" or "FASIT." Beginning in September 1997, the Act generally enables
certain arrangements similar to a Trust Fund that is treated as a partnership to
elect to be treated as a FASIT. Under the Act, a FASIT generally would avoid
federal income taxation and could issue securities substantially similar to the
Certificates and Notes, and those securities would be treated as debt for
federal income tax purposes. If so provided in the related Prospectus
Supplement, the Agreement, the Trust Agreement and/or the Indenture will set
forth certain conditions which, if satisfied, will enable all or a portion of
the Trust Fund to qualify as a FASIT and to permit a FASIT election to be made
with respect thereto. However, the Depositor may, but is not obligated to, cause
a FASIT election and there can be no assurance that the Depositor will or will
not cause any permissible FASIT election to be made with respect to a Trust Fund
or the related Agreement, Trust Agreement and/or the Indenture in connection
with any election. Furthermore, any such election will be made only if an
opinion of federal tax counsel or special federal tax counsel is rendered that
such election will not have material adverse federal income consequences to any
holder of a Note or Certificate.

                            STATE TAX CONSIDERATIONS

        In addition to the federal income tax consequences described in "Federal
Income Tax Considerations," potential investors should consider the state and
local income tax consequences of the acquisition, ownership, and disposition of
the Offered Securities. State and local income tax law may differ substantially
from the corresponding federal law, and this discussion does not purport to
describe any aspect of the income tax laws of any state or locality. Therefore,
potential investors should consult their own tax advisors with respect to the
various state and local tax consequences of an investment in the Offered
Securities.

                              ERISA CONSIDERATIONS

General

        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 Securities 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.

Prohibited Transactions

General

        Section 406 of ERISA prohibits parties in interest with respect to a
Plan from engaging in certain transactions involving a Plan and its assets
unless a statutory or administrative exemption applies to the

                                       104


<PAGE>



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 ("Labor") 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 Fund may be deemed to hold
plan assets by reason of a Plan's investment in a Security; such plan assets
would include an undivided interest in the Mortgage Loans or Contracts and any
other assets held by the Trust Fund. In such an event, the Depositor, the Master
Servicer, the Trustee, any insurer of the Assets and other persons, in providing
services with respect to the assets of the Trust Fund, 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.

        The regulations contain a de minimis safe-harbor rule that exempts any
entity from plan assets status as long as the aggregate equity investment in
such entity by plans is not significant. For this purpose, equity participation
in the entity will be significant if immediately after any acquisition of any
equity interest in the entity, "benefit plan investors" in the aggregate, own at
least 25% of the value of any class of equity interest. "Benefit plan investors"
are defined as Plans as well as employee benefit plans not subject to ERISA
(e.g., governmental plans). The 25% limitation must be met with respect to each
class of certificates, regardless of the portion of total equity value
represented by such class, on an ongoing basis.

        One such exception applies if the interest described is treated as
indebtedness under applicable local law and which has no substantial equity
features. Generally, a profits interest in a partnership, an undivided ownership
interest in property and a beneficial ownership interest in a trust are deemed
to be "equity interest" under the final regulation. If Notes of a particular
Series were deemed to be indebtedness under applicable local law without any
substantial equity features, an investing Plan's assets would include such
Notes, but not, by reason of such purchase, the underlying assets of the Trust
Fund.

Review by Plan Fiduciaries

        Any Plan fiduciary considering whether to purchase any Securities on
behalf of a Plan should consult with its counsel regarding the applicability of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to such investment. Among other things, before purchasing any
Securities, a fiduciary of a Plan subject to the fiduciary responsibility
provisions of ERISA or an employee benefit plan subject to the prohibited
transaction provisions of the Code should make its own determination as to the
availability of the exemptive relief provided in the Exemption, and also
consider the availability of any other prohibited transaction exemptions. In
particular, in connection with a contemplated purchase of Securities
representing a beneficial ownership interest in a pool of single family
residential first mortgage loans, such Plan fiduciary should consider the
availability of the Exemption or Prohibited Transaction Class Exemption 83-1
("PTCE 83-1") for certain transactions involving mortgage pool investment
trusts. The Prospectus Supplement with respect to a series of Securities may
contain additional information regarding the application of the Exemption, PTCE
83-1, or any other exemption, with respect to the Securities offered thereby.
PTCE 83-1 is not applicable to manufactured housing contract pool investment
trusts or multifamily mortgage pool investment trusts.

        Purchasers that are insurance companies should consult with their
counsel with respect to the recent United States Supreme Court case interpreting
the fiduciary responsibility rules of ERISA, John Hancock Mutual Life Insurance
Co. v. Harris Trust & Savings Bank (decided December 13, 1993). In John Hancock,
the

                                       105


<PAGE>

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 should determine whether the decision
affects their ability to make purchases of the Securities. In particular, such
an insurance company should consider the exemptive relief granted by Labor for
transactions involving insurance company general accounts in Prohibited
Transactions Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995).


                                LEGAL INVESTMENT

        Each class of Offered Securities will be rated at the date of issuance
in one of the four highest rating categories by at least one Rating Agency. The
related Prospectus Supplement will specify which classes of the Securities, if
any, will constitute "mortgage related securities" ("SMMEA Securities") for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").
SMMEA Securities will constitute legal investments for persons, trusts,
corporations, partnerships, associations, business trusts and business entities
(including, but not limited to, state chartered savings banks, commercial banks,
savings 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 of any state (including the District of
Columbia) 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. Alaska, Arkansas,
Colorado, Connecticut, Delaware, Florida, Georgia, Illinois, Kansas, Maryland,
Michigan, Missouri, Nebraska, New Hampshire, New York, North Carolina, Ohio,
South Dakota, Utah, Virginia and West Virginia enacted legislation before the
October 4, 1991 cutoff established by SMMEA for such enactments, limiting to
varying extents the ability of certain entities (in particular, insurance
companies) to invest in mortgage related securities, in most cases by requiring
the affected investors to rely solely upon existing state law, and not SMMEA.
Investors affected by such legislation will be authorized to invest in SMMEA
Certificates 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, hold or invest in "mortgage
related securities," or require the sale or other disposition of such
securities, so long as such contractual commitment was made or such securities
acquired prior to the enactment of such legislation.

        SMMEA also amended the legal investment authority of federally chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal with "mortgage
related securities" without limitation as to the percentage of their assets
represented thereby, federal credit unions may invest in such securities, and
national banks may purchase such securities for their own account without regard
to the limitations generally applicable to investment securities set forth in 12
U.S.C. 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe. In this connection, federal credit
unions should review the National Credit Union Administration ("NCUA") Letter to
Credit Unions No. 96, as modified by Letter to Credit Unions No. 108, which
includes guidelines to assist federal credit unions in making investment
decisions for mortgage related securities, and the NCUA's regulation "Investment
and Deposit Activities" (12 C.F.R. Part 703), which sets forth certain
restrictions on investment by federal credit unions in mortgage related
securities.

        Institutions where 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 Offered Securities. Any
financial institution which is subject to the jurisdiction of the Comptroller of
the Currency, the Board of Governors of the Federal Reserve System, the Federal
Deposit Insurance Corporation ("FDIC"), the Office of Thrift Supervision
("OTS"), the NCUA or other federal or state agencies with similar authority
should review any applicable rules, guidelines and regulations prior to
purchasing any Offered Security. The Federal Financial Institutions Examination
Council, for example, has issued a Supervisory Policy Statement on Securities
Activities effective February 10, 1992 (the "Policy Statement") setting forth
guidelines for and significant restrictions on investments in "high-risk
mortgage securities." The Policy Statement has been adopted by the Comptroller
of the Currency, the Federal Reserve Board, the FDIC, the OTS and the NCUA (with
certain modifications), with respect to the depository institutions that they
regulate. The Policy

                                       106


<PAGE>



Statement generally indicates that a mortgage derivative product will be deemed
to be high risk if it exhibits greater price volatility than a standard fixed
rate thirty-year mortgage security. According to the Policy Statement, prior to
purchase, a depository institution will be required to determine whether a
mortgage derivative product that it is considering acquiring is high-risk, and
if so that the proposed acquisition would reduce the institution's overall
interest rate risk. Reliance on analysis and documentation obtained from a
securities dealer or other outside party without internal analysis by the
institution would be unacceptable. There can be no assurance that any classes of
Offered Securities will not be treated as high-risk under the Policy Statement.

        The predecessor to the OTS issued a bulletin, entitled, "Mortgage
Derivative Products and Mortgage Swaps," which is applicable to thrift
institutions regulated by the OTS. The bulletin established guidelines for the
investment by savings institutions in certain "high-risk" mortgage derivative
securities and limitations on the use of such securities by insolvent,
undercapitalized or otherwise "troubled" institutions. According to the
bulletin, such "high-risk" mortgage derivative securities include securities
having certain specified characteristics, which may include certain classes of
Securities. In accordance with Section 402 of the Financial Institutions Reform,
Recovery and Enhancement Act of 1989, the foregoing bulletin will remain in
effect unless and until modified, terminated, set aside or superseded by the
FDIC. Similar policy statements have been issued by regulators having
jurisdiction over the types of depository institutions.

        In September 1993 the National Association of Insurance Commissioners
released a draft model investment law (the "Model Law") which sets forth model
investment guidelines for the insurance industry. Institutions subject to
insurance regulatory authorities may be subject to restrictions on investment
similar to those set forth in the Model Law and other restrictions.

        If specified in the related Prospectus Supplement, other classes of
Offered Securities offered pursuant to this Prospectus will not constitute
"mortgage related securities" under SMMEA. The appropriate characterization of
this Offered Security under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase such Offered
Securities, may be subject to significant interpretive uncertainties.

        Except as to the status of SMMEA Securities identified in the Prospectus
Supplement for a series as "mortgage related securities" under SMMEA, the
Depositor will make no representations as to the proper characterization of the
Offered Certificates for legal investment or financial institution regulatory
purposes, or as to the ability of particular investors to purchase any Offered
Certificates under applicable legal investment restrictions. The uncertainties
described above (and any unfavorable future determinations concerning legal
investment or financial institution regulatory characteristics of the Offered
Securities) may adversely affect the liquidity of the Offered 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."

        There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase Offered Securities or to
purchase Offered Securities representing more than a specified percentage of the
investor's assets. Accordingly, all investors whose investment activities are
subject to legal investment laws and regulations, regulatory capital
requirements or review by regulatory authorities should consult with their own
legal advisors in determining whether and to what extent the Offered Securities
of any class constitute legal investments or are subject to investment, capital
or other restrictions, and, if applicable, whether SMMEA has been overridden in
any jurisdiction relevant to such investor.



                                       107


<PAGE>



                              PLAN OF DISTRIBUTION

        The Depositor may offer the Offered Securities (i) to or through one or
more underwriters, (ii) to or through dealers, (iii) through agents or (iv)
directly or through its affiliates to purchasers. The Prospectus Supplement
will describe the method of distribution of the Offered Securities.

        The distribution of Offered Securities may be effected from time to time
in one or more transactions at a fixed price or prices, which may be changed, at
market prices prevailing at the time of sale, at prices related to such market
prices or at negotiated prices.

        If underwriters are used in the offering of Offered Securities, the
names of the managing underwriter or underwriters and any other underwriters,
and the terms of the transaction, including compensation of the underwriters and
dealers, if any, will be set forth in the Prospectus Supplement relating to such
offering. Only underwriters named in a Prospectus Supplement will be deemed to
be underwriters in connection with the Offered Securities described therein.
Firms not so named will have no direct or indirect participation in the
underwriting of such Offered Securities, although such a firm may participate in
the distribution of such Offered Securities under circumstances entitling it to
a dealer's commission. It is anticipated that any underwriting agreement
pertaining to any Offered Securities will (1) entitle the underwriters to
indemnification by the Company against certain civil liabilities, including
liabilities under the Securities Act of 1933, as amended (the "Securities Act"),
or to contribution for payments which the underwriters may be required to make
in respect thereof, (2) provide that the obligations of the underwriters will be
subject to certain conditions precedent, and (3) provide that the underwriters
generally will be obligated to purchase all Offered Securities if any are
purchased.

        The Depositor also may sell Offered Securities to a dealer as principal.
In such event, the dealer may then resell such Offered Securities to the public
at varying prices to be determined by such dealer at the time of resale. The
name of the dealer and the terms of the transaction will be set forth in the
Prospectus Supplement relating thereto.

        Offered Securities also may be offered through agents designated by the
Depositor from time to time. Any such agent will be named, and the terms of any
such agency will be set forth, in the Prospectus Supplement relating thereto.
Unless otherwise indicated in such Prospectus Supplement, any such agent will
act on a best efforts basis for the period of its appointment and any such agent
may utilize dealers or selling groups in connection with the resale of Notes
purchased by such agent as principal.

        Dealers and agents named in a Prospectus Supplement may be deemed to be
underwriters (within the meaning of the Securities Act) of the Offered
Securities described therein and, under agreements which may be entered into
with the Depositor, may be entitled to indemnification by the Depositor against
certain civil liabilities, including liabilities under the Securities Act, or to
contribution for payments which they may be required to make in respect thereof.
Underwriters, dealers and agents may engage in transactions with, or perform
services for, the Depositor in the ordinary course of business.

        Each underwriter, dealer and agent participating in the distribution of
any Offered Securities that are to be issued as bearer securities will agree
that it will not offer, sell or deliver, directly or indirectly, bearer
securities in the United States or to United States persons (other than
qualifying financial institutions) in connection with the original issuance of
such Offered Securities.

        As used herein, "United States" means the United States of America
(including the states and the District of Columbia), its territories,
possessions and other areas subject to its jurisdiction, and "United States

                                       108


<PAGE>



person" means an individual who is 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 any estate or
trust the income of which is subject to United States Federal income taxation
regardless of its source.

        Offers to purchase Offered Securities may be solicited directly by the
Depositor or through its affiliates and sales thereof may be made by the
Depositor directly to institutional investors or others. The terms of any such
sales will be described in the Prospectus Supplement relating thereto.

        If so indicated in a Prospectus Supplement, the Depositor will authorize
underwriters or other agents of the Depositor to solicit offers by certain
institutions to purchase the Offered Securities from the Company pursuant to
contracts providing for payment and delivery at a future date. Institutions with
which such contracts may be made include commercial and savings banks, insurance
companies, pension funds, investment companies, education and charitable
institutions and others, but in all cases such institutions must be approved by
the Depositor. The obligations of any purchaser under any such contract will not
be subject to any conditions except that (1) the purchase of the Offered
Securities shall not at the time of delivery be prohibited under the laws of the
jurisdiction to which such purchaser is subject and (2) if the Offered
Securities are also being sold to underwriters, the Depositor shall have sold to
such underwriters the Offered Securities not subject to delayed delivery.
Underwriters and other agents will not have any responsibility in respect of the
validity or performance of such contracts.

        The anticipated date of delivery of Offered Securities will be as set
forth in the Prospectus Supplement relating to the offering of such Securities.


                                  LEGAL MATTERS

   
        Certain legal matters in connection with the Securities, including
certain federal income tax consequences, will be passed upon for the Depositor
by Dechert Price & Rhoads, New York, New York, or such other counsel specified
in the related Prospectus Supplement.
    


                              FINANCIAL INFORMATION

        A new Trust Fund will be formed with respect to each series of
Securities and no Trust Fund will engage in any business activities or have any
assets or obligations prior to the issuance of the related series of Securities.
Accordingly, no financial statements with respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.


                                     RATING

        It is a condition to the issuance of any class of Offered Securities
that they shall have been rated not lower than investment grade, that is, in one
of the four highest rating categories, by a Rating Agency.

        Ratings on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying assets and the
credit quality of the guarantor, if any. Ratings on mortgage pass-through
certificates and other asset backed securities do not represent any assessment
of the likelihood of principal prepayments by borrowers or of the degree by
which such prepayments might differ from those originally anticipated. As a
result, securityholders might suffer a lower than anticipated yield, and, in
addition, holders of stripped interest certificates in extreme cases might fail
to recoup their initial investments.


                                       109


<PAGE>



        A security rating is not a recommendation to buy, sell or hold
securities and may be subject to revision or withdrawal at any time by the
assigning rating organization. Each security rating should be evaluated
independently of any other security rating.


                                       110


<PAGE>



                         INDEX OF PRINCIPAL DEFINITIONS

                                                             Page(s) on which
                                                              term is defined
Terms                                                        in the Prospectus
- -----                                                        -----------------

   
Accrual Securities......................................................9, 30
Accrued Security Interest..................................................32
Act.......................................................................104
Adjusted issue price...................................................79, 93
Agreement..................................................................37
Agreements..................................................................9
Applicable Amount..........................................................92
Arm Contracts..............................................................23
Arm Loans..............................................................21, 78
Assets...............................................................1, 5, 20
Available Distribution Amount..............................................31
Backup....................................................................103
Balloon Mortgage Loans.....................................................16
Benefit plan investors....................................................105
Buydown Mortgage Loans.....................................................28
Buydown Period ............................................................28
Cash Flow Agreement.....................................................8, 25
Certificates.............................................................1, 5
Closing Date...............................................................83
CPR........................................................................27
Code.......................................................................11
Collection Account.........................................................42
Commission..................................................................3
Contract...................................................................73
Contract Group .........................................................9, 31
Contract Rate...........................................................7, 24
Contracts..............................................................17, 20
Contributions Tax..........................................................94
Cooperative................................................................60
Cooperative Loans..........................................................60
Covered Trust..........................................................18, 57
Credit Support ......................................................1, 8, 24
Crime Control Act..........................................................69
Cut-off Date...............................................................10
Deferred Interest..........................................................80
Depositor...............................................................5, 20
Determination Date.........................................................31
Distribution Date..........................................................10
DTC........................................................................36
Due Period.................................................................31
Due-on-sale....................................................30, 63, 67, 72
ERISA.................................................................12, 104
Exchange Act................................................................3
FASIT.....................................................................104
FHA....................................................................... 24
FHLMC..................................................................... 24
FHLMC Certificates........................................................ 24
FNMA...................................................................... 24
FNMA Certificates......................................................... 24
GNMA...................................................................... 24
GNMA Certificates......................................................... 24
Government Securities............................................1, 7, 20, 82
Grantor Trust Certificates.................................................11
Hazard Insurance Policies..............................................43, 48
Holder-in-Due-Course.......................................................72
Home Equity Loans.......................................................5, 21
Home Improvement Contracts..............................................6, 21
Indenture..............................................................30, 38
Indenture Trustee..........................................................38
Insurance Proceeds.........................................................42
L/C Bank...................................................................58
Liquidation Proceeds.......................................................42
Loan-to-Value Ratio....................................................21, 23
Manufactured Home...........................................................7
Manufactured Housing Contracts.............................................17
Master REMIC   ............................................................82
Master Servicer.............................................................5
MBS......................................................................1, 5
MBS Agreement..............................................................22
    

                                      111


<PAGE>


                                                               Page(s) on which
                                                               term is defined
Terms                                                          in the Prospectus
- -----                                                          -----------------


MBS Issuer.................................................................22
MBS Servicer...............................................................22
MBS Trustee................................................................22
Model Law.................................................................107
Mortgage Asset ............................................................73
Mortgage Assets......................................................1, 6, 20
Mortgage Derivative Products and Mortgage Swaps...........................107
Mortgage Loan..............................................................73
Mortgage Loan Group.....................................................9, 31
Mortgage Loans.......................................................1, 5, 20
Mortgage Participations..................................................1, 5
Mortgage Notes.............................................................21
Mortgage Rate...........................................................6, 22
Mortgages..............................................................21, 59
Mortgagor..................................................................59
Multifamily Mortgage Loan..................................................20
Multifamily Property.......................................................20
Notes....................................................................1, 5
Objective rate ............................................................85
Offered Securities..........................................................1
OID Regulations............................................................75
Operator...................................................................66
Originator.............................................................20, 21
Owner......................................................................66
Pass-Through Rate.......................................................9, 32
Payment Lag Certificates...................................................88
Permitted Investments......................................................42
Plans.....................................................................104
Policy Statement..........................................................106
Pool........................................................................1
Pooling and Servicing Agreement............................................37
Pre-Funding Account.........................................................8
Pre-Funded Amount..........................................................8
Prepayment.................................................................27
Prepayment Assumption......................................................79
Prepayment Premium.........................................................22
Prohibited Transactions Tax................................................94
Purchase Price ............................................................41
Rating.....................................................................13
Rating Agency..............................................................13
Record Date................................................................31
Refinance Loans............................................................21
Relief Act.............................................................68, 72
REMIC Certificates.........................................................81
REMIC Regular Certificates.................................................11
REMIC Regular Certificateholders...........................................83
REMIC Regulations..........................................................73
REMIC Residual Certificates................................................11
REMIC Residual Certificateholder...........................................90
REMICs.....................................................................81
REO Property...............................................................34
Retained Interest..........................................................50
Risk Factors................................................................2
Securities...............................................................1, 5
Security...................................................................38
Security Balance........................................................9, 33
Securityholder ............................................................36
Securityholders.........................................................3, 19
Senior Lien................................................................16
Senior Securities.......................................................9, 30
Servicing Agreement........................................................37
Servicing Standard.........................................................45
Short-Term Note............................................................99

                                       112


<PAGE>

                                                               Page(s) on which
                                                               term is defined
Terms                                                          in the Prospectus
- -----                                                          -----------------


   
Single Family Mortgage Loan................................................20
Single Family Property.....................................................20
Single-class REMIC.........................................................89
Small Business Job Protection Act of 1996.................................104
SMMEA Securities..........................................................106
SPA........................................................................27
Stripped ARM Obligations...................................................80
Stripped Bond Certificates.................................................77
Stripped Coupon Certificates...............................................77
Stripped Interest Securities............................................9, 30
Stripped Principal Securities...........................................9, 30
Sub-Servicer...............................................................46
Sub-Servicing Agreement....................................................46
Subordinate Securities..................................................9, 30
Subsequent Assets.......................................................8, 24
Subsidiary REMIC...........................................................82
Super-Premium Certificates.................................................84
Trust Agreement............................................................37
Trust Assets................................................................2
Trust Fund..................................................................1
Trustee.....................................................................5
U.S. Person............................................................81, 97
U.S. Treasury Securities...................................................24
UCC........................................................................69
Underlying MBS ............................................................20
Underlying Mortgage Loans..................................................20
Unrelated business taxable income.............................93, 95, 96, 100
Unsecured Home Improvement Loans........................................6, 20
VA.........................................................................24 
Value......................................................................21
Voting Rights  ............................................................52
Warranting Party...........................................................40
Whole Loans................................................................20
Withdrawals................................................................45
Yield Considerations............................................2, 10, 15, 33
    

                                       113


<PAGE>


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

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

   
                               -------------------
                                TABLE OF CONTENTS
                                                                           Page
                              Prospectus Supplement
Prospectus Supplement Summary..............................................S-3
Risk Factors...............................................................S-16
Allocations of Payments on the Home Equity Loans Between
  the Trust Fund and the Originators.......................................S-22
The Depositor..............................................................S-22
The Master Servicer........................................................S-22
The Originators............................................................S-23
Use of Proceeds............................................................S-23
The Home Equity Lending Program............................................S-23
The Home Equity Loan Pool..................................................S-29
Maturity and Prepayment Considerations.....................................S-34
Description of the Certificates............................................S-37
Federal Income Tax Considerations..........................................S-60
ERISA Considerations.......................................................S-61
Use of Proceeds............................................................S-62
Underwriting...............................................................S-63
Legal Matters..............................................................S-63
Certificate Ratings........................................................S-64
Index of Principal Terms...................................................S-65
Annex I: Global Clearance, Settlement and Tax
  Documentation Procedures..................................................A-1
                                   Prospectus
Prospectus Supplement.........................................................2
Available Information.........................................................3
Incorporation of Certain Information by Reference.............................3
Summary of Prospectus.........................................................5
Risk Factors.................................................................14
Description of the Trust Funds...............................................20
Use of Proceeds..............................................................25
Yield Considerations.........................................................25
The Depositor................................................................30
The Master Servicer..........................................................30
Description of the Securities................................................30
Description of the Agreements................................................37
Description of Credit Support................................................57
Certain Legal Aspects of Mortgage Loans......................................59
Certain Legal Aspects of the Contracts.......................................68
Federal Income Tax Consequences..............................................73
State Tax Considerations....................................................104
ERISA Considerations........................................................104
Legal Investment............................................................106
Plan of Distribution........................................................108
Legal Matters...............................................................109
Financial Information.......................................................109
Rating......................................................................109
Index of Principal Definitions..............................................111
- -------------------------------------------------------------------------------
    

<PAGE>

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




                    Beneficial Home Equity Loan Asset Backed
                                  Certificates


                        Beneficial Mortgage Services, Inc.
                                   Depositor


                        Beneficial Mortgage Corporation,
                                Master Servicer



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


                             PROSPECTUS SUPPLEMENT


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


<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

        The following table sets forth the estimated expenses in connection with
the offering of the Securities being registered under this Registration
Statement, other than underwriting discounts and commissions:

   
        SEC Registration Fee.....................................    $      303
        Printing and Engraving...................................    $  200,000
        Legal Fees and Expenses..................................    $  300,000
        Trustee Fees and Expenses................................    $   10,000
        Blue Sky Fees and Expenses...............................    $   10,000
        Rating Agency Fees.......................................    $  750,000
        Miscellaneous............................................    $  100,000
        Accounting Fees and Expenses.............................    $  300,000
    

        Total....................................................    $1,670,303

ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

   
        The Registrant's By-Laws provide for indemnification of directors and
officers of the Registrant to the full extent permitted by Delaware law. The
Registrant maintains liability insurance for its directors and officers in an
amount equal to $25 million.
    

        Section 145 of the Delaware General Corporation Law provides, in
substance, that Delaware corporations shall have the power, under specified
circumstances, to indemnify their directors, officers, employees and agents in
connection with actions, suits or proceedings brought against them by a third
party or in the right of the corporation, by reason of the fact that they were
or are such directors, officers, employees or agents, against expenses incurred
in any such action, suit or proceeding. The Delaware General Corporation Law
also provides that the Registrant may purchase insurance on behalf of any such
director, officer, employee or agent.

ITEM 16. EXHIBITS.

  1.1  Form of Underwriting Agreement.
  3.1  Certificate of Incorporation of Beneficial Mortgage Services, Inc.
  3.2  By-laws of Beneficial Mortgage Services, Inc. as currently in effect.
  4.1  Form of Pooling and Servicing Agreement (including form of Certificate
       as an exhibit thereto). 
  4.2  Form of Trust Agreement (including form of Certificate as an exhibit
       thereto).
  4.3  Form of Indenture (including form of Note as an exhibit thereto).
  5.1  Opinion of Dechert Price & Rhoads as to legality of the Certificates
       (including consent of such firm). 
  8.1  Opinion of Dechert Price & Rhoads as to certain tax matters
       (including consent of such firm). 
  23.1 Consent of Dechert Price & Rhoads (included in exhibits 5.1 and
       8.1 hereof).
  99   Form of Servicing Agreement.



                                      II-1

<PAGE>


ITEM 17.  UNDERTAKINGS.

        (a)    Undertaking pursuant to Rule 415.

        The Registrant hereby undertakes:

               (1)    To file, during any period in which offers or sales are
                      being made, a post-effective amendment to this
                      Registration Statement:

                      (i)    To include any prospectus required by Section
               10(a)(3) of the Securities Act of 1933;

                      (ii) To reflect in the prospectus any facts or events
               arising after the effective date of the Registration Statement
               (or the most recent post-effective amendment thereof) which,
               individually or in the aggregate, represent a fundamental change
               in the information set forth in the Registration Statement; and

                      (iii) To include any material information with respect to
               the plan of distribution not previously disclosed in the
               Registration Statement or any material change of such information
               in the Registration Statement.

               (2)    That, for the purpose of determining any liability under
                      the Securities Act of 1933 each such post-effective
                      amendment shall be deemed to be a new registration
                      statement relating to the securities offered therein, and
                      the offering of such securities at that time shall be
                      deemed to be the initial bona fide offering thereof.

               (3)    To remove from registration by means of a post-effective
                      amendment any of the securities being registered which
                      remain unsold at the termination of the offering.

        (b)    Undertaking in respect of incorporation of reference.

        The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable, each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that IS incorporated by reference in the registration statement shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

        (c)    Undertaking in respect of indemnification.

        The undersigned registrant hereby agrees to provide to the underwriter
at the closing specified in the underwriting agreement, securities in such
denominations and registered in such names as required by the underwriter to
permit prompt delivery to each purchaser.

        Insofar as indemnification for liabilities arising under the Act may be
permitted to directors, officers and controlling persons of the registrant
pursuant to the foregoing provisions, or otherwise, the registrant has been
advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person, in connection with the
securities being registered, the registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent, submit to a court
of appropriate jurisdiction the question of whether such indemnification by it
is against public policy as expressed in the Act and will be governed by the
final adjudication of such issue.

                                      II-2

<PAGE>


                                   SIGNATURES

   
        Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant 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
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in New York, New York on the 2nd day of April, 1997.
    

                              Beneficial Mortgage Services, Inc.


                              By:  /s/ Samuel F. McMillan
                              -------------------------------------
                              Name:   Samuel F. McMillan
                              Title:  Vice President and Treasurer

        KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of Andrew C. Halvorsen, Samuel F. McMillan,
Richard J. Zak and Charles D. Brown, or any of them, his true and lawful
attorneys-in-fact and agents, with full power of substitution and
resubstitution, for him and his name, place and stead, in any and all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement, and to file the same, with all exhibits thereto,
and other documents in connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of them,
full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or any of them, or their
or his substitutes, may lawfully do or cause to be done by virtue hereof.

   
        Pursuant to the requirements of the Securities Act of 1933, as amended,
this Registration Statement has been signed by the following persons in the
capacities indicated on April 2, 1997.
    

   Signature                                          Title
   ---------                                          -----

/s/ Andrew C. Halvorsen
- --------------------------                 President,
Andrew C. Halvorsen                        Chief Executive Officer and Director
                                           (Principal Executive Officer)

/s/ Samuel F. McMillan
- --------------------------                 Vice President,
Samuel F. McMillan                         Treasurer and Director
                                           (Principal Financial Officer)

/s/ Richard J. Zak
- --------------------------                 Vice President,
Richard J. Zak                             Controller and Director
                                           (Principal Accounting Officer)

/s/ Charles D. Brown
- --------------------------                 Vice President,
Charles D. Brown                           Secretary and Director


                                      II-3

<PAGE>
                                  EXHIBIT INDEX


   1.1   Form of Underwriting Agreement.
   3.1   Certificate of Incorporation of Beneficial Mortgage Services, Inc.
   3.2   By-laws of Beneficial Mortgage Services, Inc. as currently in effect.
   4.1   Form of Pooling and Servicing Agreement (including form of Certificate
         as an exhibit thereto).
   4.2   Form of Trust Agreement (including form of Certificate as an exhibit
         thereto).
   4.3   Form of Indenture (including form of Note as an exhibit thereto).
   5.1   Opinion of Dechert Price & Rhoads as to legality of the Certificates
         (including consent of such firm).
   8.1   Opinion of Dechert Price & Rhoads as to certain tax matters (including
         consent of such firm).
  23.1   Consent of Dechert Price & Rhoads (included in exhibits 5.1 and 8.1
         hereof).
  99     Form of Servicing Agreement.



<PAGE>


                                                                    Exhibit 1.1


                  BENEFICIAL MORTGAGE SERVICES, INC., DEPOSITOR
                                  $------------
                             Asset Backed Securities
                                   Series ____

                             UNDERWRITING AGREEMENT



                                                                        [Date]



[Underwriter]

Ladies and Gentlemen:

         Beneficial  Mortgage  Services,   Inc.  (the  "Company"),   a  Delaware
corporation, with its principal place of business in Wilmington,  Delaware, is a
limited-purpose  finance  company.  The Company has  authorized the issuance and
sale of asset backed securities having aggregate  outstanding principal balances
of up to $________ (the  "Securities").  The Securities may be issued in various
series, and, within each series, in one or more classes, and, within each class,
in one or more sub-classes,  in one or more offerings on terms determined at the
time of sale (each such series, a "Series" and each such class, a "Class"). Each
Series of the Securities  will be issued under a separate  Pooling and Servicing
Agreement  (each,  a "Pooling  and  Servicing  Agreement")  with respect to such
Series among the Company,  as depositor,  Beneficial  Mortgage  Corporation,  as
Master Servicer (the "Master  Servicer"),  and a trustee to be identified in the
prospectus supplement for each such Series (the "Trustee"),  or a separate Trust
Agreement (each a "Trust Agreement")  between the Company, an owner trustee (the
"Owner  Trustee") to be named in the related  prospectus  supplement and another
entity  to be named in such  prospectus  supplement,  or an  Indenture  (each an
"Indenture")  between the trust  created by the related  Trust  Agreement and an
indenture  trustee (the  "Indenture  Trustee")  named in the related  prospectus
supplement. If the Series of Securities are issued under a Trust Agreement or an
Indenture, the Indenture Trustee shall enter into a Servicing Agreement with the
Master  Servicer  (each,  a  "Servicing  Agreement").  The  Securities  will  be
described in the related  prospectus  supplement.  The Securities of each Series
will  evidence  specified  interests  in, or be  supported  by, the assets  (the
"Assets")  described in the related  prospectus  supplement,  and certain  other
property held in trust with respect to such Series (each, a "Trust Fund").


         The Securities are more fully  described in a Prospectus and Prospectus
Supplement  (hereinafter  defined)  which  the  Company  has  furnished  to you.
Capitalized  terms used but not defined  herein shall have the meanings given to
them in the [Pooling and Servicing Agreement] [Trust Agreement] [Indenture]. The
term "you" as used herein, unless the context otherwise



<PAGE>



requires,  shall mean you and such persons,  if any, as are named as co-managers
in the applicable Terms Agreement (defined below).

         Each offering of  Securities  pursuant to this  Agreement  will be made
through you or through an underwriting  syndicate  managed by you.  Whenever the
Company  determines  to make an  offering  of  Securities  it will enter into an
agreement (the "Terms Agreement")  providing for the sale of such Securities to,
and the purchase and offering  thereof by, you and such other  underwriters,  if
any,  selected by you as have  authorized you to enter into such Terms Agreement
on their behalf (the "Underwriters," which term shall include you whether acting
alone in the sale of Securities or as a member of an underwriting syndicate) The
Terms  Agreement  relating to each offering of Securities  shall specify,  among
other things,  the principal  amount or amounts of Securities to be issued,  the
price or prices at which the Securities are to be purchased by the  Underwriters
from the Company and the initial  public  offering price or prices or the method
by which the price or prices  at which  such  Securities  are to be sold will be
determined.  A Terms  Agreement,  which  shall be  substantially  in the form of
Exhibit A  hereto,  may take the form of an  exchange  of any  standard  form of
written  telecommunication  between  you  and  the  Company.  Each  offering  of
Securities will be governed by this Agreement, as supplemented by the applicable
Terms Agreement,  and this Agreement and such Terms Agreement shall inure to the
benefit of and be binding upon the Underwriters participating in the offering of
such Securities.

         The Company has filed with the Securities and Exchange  Commission (the
"Commission") a registration statement on Form S-3 (File No. 333-21511) relating
to the Securities, and the offering thereof from time to time in accordance with
Rule 415 under the Securities Act of 1933, as amended (the "1933 Act"),  and has
filed,  and proposes to file, such amendments  thereto as may have been required
to the date hereof and as shall be required  prior to the effective date thereof
pursuant  to the  1933  Act and the  rules  of the  Commission  thereunder  (the
"Regulations").  Such registration  statement,  as amended at the time when each
amendment  becomes effective under the 1933 Act and at the  Representation  Date
defined below, is referred to herein as the "Registration  Statement".  The base
prospectus  relating to the sale of a  particular  Series of  Securities  by the
Company is referred to herein as the "Basic Prospectus," and a supplement to the
Prospectus  contemplated  by  Section  3(a)  hereof is  referred  to herein as a
"Prospectus  Supplement".  The  Basic  Prospectus  and  the  related  Prospectus
Supplement are collectively referred to as the "Prospectus".

         SECTION 1. Representations and Warranties. The Company, in its capacity
as Depositor,  represents and warrants to you as of the date hereof,  and to the
Underwriters,  if any, named in the applicable  Terms  Agreement,  all as of the
date of such Terms Agreement (in each case,  such latter date being  hereinafter
referred to as the "Representation Date"), as follows:

                  (1) The Registration  Statement,  at the time the Registration
         Statement  became  effective  did,  and  the  Registration   Statement,
         Prospectus   and   Prospectus   Supplement   as   of   the   applicable
         Representation  Date will,  comply in all  material  respects  with the
         requirements  of the 1933  Act and the  Regulations.  The  Registration
         Statement,  at the time it  became  effective  did  not,  and as of the
         applicable  Representation  Date will not, contain any untrue statement
         of a material  fact or omit to state any material  fact  required to be
         stated  therein  or  necessary  to make  the  statements  therein,  not
         misleading.  The  Prospectus,  as  amended  or  supplemented  as of the
         applicable  Representation  Date and at the Closing Time referred to in
         Section 2, shall not include any untrue statement of


                                        2

<PAGE>



         a material fact or omit to state a material fact  necessary in order to
         make the statements  therein,  in the light of the circumstances  under
         which they were  made,  not  misleading;  provided,  however,  that the
         representations  and  warranties in this  paragraph  shall not apply to
         statements  in or  omissions  from the  Registration  Statement  or the
         Prospectus or the related  Prospectus  Supplement made in reliance upon
         and in conformity with information  furnished to the Company in writing
         by the Underwriters  expressly for use in the Registration Statement or
         the Prospectus or the related Prospectus Supplement.  The conditions to
         the use by the Company of a  registration  statement  on Form S-3 under
         the 1933 Act,  as set forth in the  General  Instructions  to Form S-3,
         have been satisfied with respect to the Registration  Statement and the
         Prospectus,  and there are no  contracts  or  documents  of the Company
         which  are  required  to be  filed  as  exhibits  to  the  Registration
         Statement  pursuant to the 1933 Act or the  Regulations  which have not
         been so filed.

                  (2)      ____________ are independent public accountants with
         respect to the Company as required by the 1933 Act and the Regulations.

                  (3)  Since the  respective  dates as of which  information  is
         given in the Registration Statement,  the Prospectus and the Prospectus
         Supplement,  except  as  otherwise  stated  therein,  there has been no
         material  adverse  change  in  the  business,   properties,   financial
         condition or earnings of the Company or of Beneficial  Corporation  and
         its  subsidiaries  taken  as a whole,  whether  or not  arising  in the
         ordinary course of business.

                  (4) The  Company  has been duly  incorporated  and is  validly
         existing as a corporation  in good standing under the laws of the State
         of Delaware,  with  corporate  power and  authority  to own,  lease and
         operate its  properties  and conduct its  business as  described in the
         Prospectus  and to enter into and  perform its  obligations  under this
         Agreement,  the  applicable  [Pooling and Servicing  Agreement]  [Trust
         Agreement];  and the Company is duly qualified as a foreign corporation
         to transact  business and is in good standing in each  jurisdiction  in
         which  such  qualification  is  required,  whether  by  reason  of  the
         ownership  or leasing of property or the  conduct of  business,  except
         where the  failure  so to  qualify  would not have a  material  adverse
         effect on the business, properties,  financial condition or earnings of
         the  Company;  and the  Company  and each of the  Originators  are duly
         authorized  under the  statutes  which  regulate the business of making
         loans or of financing  the sale of goods  (commonly  called "small loan
         laws",  "consumer  finance  laws"  or  "sales  finance  laws"),  or are
         permitted  under the general  interest  statutes  and related  laws and
         court decisions,  to conduct in the various  jurisdictions in which the
         Company and each of the  Originators  do  business  the  businesses  as
         currently conducted therein by any of them, except where the failure to
         be so authorized or permitted would not have a material  adverse effect
         on the  business or  financial  condition  of the Company or any of the
         Originators.

                  (5) The  direction  by the  Company to the Trustee to execute,
         countersign,  issue and deliver the Securities has been duly authorized
         by the Company, and assuming the Trustee has been duly authorized to do
         so, when executed,  countersigned,  issued and delivered by the Trustee
         in  accordance  with  the  [Pooling  and  Servicing  Agreement]  [Trust
         Agreement]  and  in  the  case  of  the  Securities  delivered  to  the
         Underwriters as provided in this Agreement and the Terms Agreement, the
         Securities shall be duly and validly issued


                                        3

<PAGE>



         and outstanding  and shall be entitled to the benefits  provided by the
         [Pooling and Servicing Agreement] [Trust Agreement]. The Securities and
         the [Pooling and Servicing  Agreement] [Trust Agreement] conform in all
         material respects to all statements relating thereto in the Prospectus.

                  (6) The [Pooling and Servicing  Agreement]  [Trust  Agreement]
         has been duly and validly  authorized,  executed  and  delivered by the
         Company and, when  executed by the other parties  thereto and delivered
         in accordance  with the terms thereof,  shall  constitute the valid and
         binding  agreement  of the Company  enforceable  against the Company in
         accordance with its terms, except as enforcement thereof may be limited
         by  bankruptcy,  insolvency  or other  laws  relating  to or  affecting
         enforcement of creditors'  rights or by general  equitable  principles;
         and  the  execution,  delivery  and  performance  of the  [Pooling  and
         Servicing  Agreement]  [Trust  Agreement] and the  consummation  of the
         transactions contemplated therein shall not conflict with or constitute
         a breach of, or default under,  or result in the creation or imposition
         of any lien,  charge or encumbrance  upon any property or assets of the
         Company pursuant to, any contract, indenture, mortgage, loan agreement,
         note,  lease,  pooling and servicing  agreement or other  instrument to
         which the  Company is a party or by which it may be bound,  or to which
         any of the property or assets of the Company is subject, nor shall such
         action result in any violation of the provisions of the  certificate of
         incorporation  or  by-laws  of  the  Company  or  any  applicable  law,
         administrative  regulation or administrative or court decree except for
         conflicts,   violations,   breaches  and  defaults   which  would  not,
         individually or in the aggregate,  be materially adverse to the Company
         or  materially  adverse  to  the  transactions   contemplated  by  this
         Agreement.

                  (7) This Agreement and the Terms  Agreement have been duly and
         validly   authorized,   executed  and  delivered  by  the  Company  and
         constitute the legal, valid and binding agreements of the Company;  and
         the execution, delivery and performance of this Agreement and the Terms
         Agreement and the consummation of the transactions  contemplated herein
         and therein have been duly authorized by all necessary corporate action
         of the Company and shall not conflict  with or  constitute a breach of,
         or default under,  or result in the creation or imposition of any lien,
         charge or  encumbrance  upon any  property  or  assets  of the  Company
         pursuant to, any contract,  indenture,  mortgage, loan agreement, note,
         lease, pooling and servicing agreement or other instrument to which the
         Company is a party or by which it may be bound,  or to which any of the
         property  or assets of the  Company is  subject,  nor shall such action
         result  in any  violation  of the  provisions  of  the  certificate  of
         incorporation  or  by-laws  of  the  Company  or  any  applicable  law,
         administrative  regulation or  administrative or court order or decree,
         except for  conflicts,  violations,  breaches and defaults  which would
         not,  individually  or in the aggregate,  be materially  adverse to the
         Company or materially adverse to the transactions  contemplated by this
         Agreement.

                  (8) The  Company is not in  violation  of its  certificate  of
         incorporation or by-laws or of any indenture, agreement, or undertaking
         mentioned  or referred to in any  registration  statement  filed by the
         Company  or  referred  to  in  the  minutes  of  the  meetings  of  the
         stockholders,  board of  directors,  or any  committee  of the board of
         directors of the Company,  to which it is a party or by which it or its
         properties may be bound.



                                        4

<PAGE>



                  (9) There are no legal or governmental  proceedings pending in
         the  United  States  to which  the  Company  is a party or of which any
         property of the company is subject,  which if  determined  adversely to
         the company  would  individually  or in the  aggregate  have a material
         adverse  effect on the  business,  properties,  financial  condition or
         earnings of the Company, and to the best of the Company's knowledge, no
         such proceedings are threatened or contemplated in the United States by
         governmental authorities or threatened in the United States by others.

                  (10) The Company  and each of the  Originators  possesses  all
         material licenses,  certificates,  authorities or permits issued by the
         appropriate  state,  federal or foreign  regulatory  agencies or bodies
         necessary  to conduct the  business now operated by it and as described
         in  the  Prospectus  or  otherwise  to  consummate   the   transactions
         contemplated by this Agreement,  the Terms Agreement,  the [Pooling and
         Servicing Agreement] [Trust Agreement] [Indenture],  the Prospectus and
         the related  Prospectus  Supplement,  and the  Company has  received no
         notice of proceedings relating to the revocation or modification of any
         such license, certificate,  authority or permit which, singly or in the
         aggregate,  if  the  subject  of an  unfavorable  decision,  ruling  or
         finding,  would  materially  and  adversely  affect the  conduct of the
         business, properties, financial condition or earnings of the Company or
         any of the Originators.

                  (11) No consent, approval, authorization,  order, registration
         or qualification of or with any court or governmental agency or body is
         required in the United States for the issue and sale of the Securities,
         or States for the issue and sale of the Securities, or the consummation
         by  the  Company  of  the  other  transactions   contemplated  by  this
         Agreement,  the Terms Agreement,  the [Pooling and Servicing Agreement]
         [Trust  Agreement]  and  the  Prospectus  or  the  related   Prospectus
         Supplement,  except such as may be  required  under the 1933 Act or the
         Regulations or state securities laws.

                  [(12) At the time of execution and delivery of the Pooling and
         Servicing  Agreement,  the Company  (i) shall have good and  marketable
         title to the Home Equity Loans being  transferred  by it to the Trustee
         pursuant thereto, free and clear of any lien, mortgage, pledge, charge,
         encumbrances,  adverse claim or other security interest  (collectively,
         "Liens"), except to the extent described in Section 2.04 of the Pooling
         and Servicing Agreement, (ii) shall not have assigned to any person any
         of its right,  title or  interest  in such Home  Equity  Loan or in the
         Pooling  and  Servicing  Agreement  and (iii)  shall have the power and
         authority  to sell  such  Home  Equity  Loans to the  Trustee  and upon
         execution  and delivery of the Pooling and  Servicing  Agreement by the
         Trustee, the Trustee shall have acquired beneficial ownership of all of
         the  Company's  right,  title and  interest  in and to such Home Equity
         Loans  except  to the  extent  disclosed  in the  Prospectus  and  upon
         delivery to the  Underwriters of the Securities the  Underwriter  shall
         have good and marketable title to the Securities,  in each case free of
         Liens  except,  in the case of the Home  Equity  Loans,  to the  extent
         described in Section 2.04 of the Pooling and Servicing Agreement.]

                  [(13)  As of the Cut-off Date, each of the Home Equity Loans
         shall meet the eligibility criteria described in the Pooling and
         Servicing Agreement.]



                                        5

<PAGE>



                  (14)  Neither the  Company  nor the Trust Fund  created by the
         applicable  [Pooling and Servicing  Agreement]  [Trust Agreement] shall
         conduct its operations while any of the Securities are outstanding in a
         manner  that  would  constitute  the  Company  or the Trust  Fund as an
         "investment  company"  under the  Investment  Company  Act of 1940,  as
         amended (the "1940 Act").

                  [(15)  At  Closing  Time,  each  of  the  representations  and
         warranties  of the  Company  set  forth in the  Pooling  and  Servicing
         Agreement shall be true and correct in all material respects.]

         Any  certificate  signed by an officer of the  Company,  the Insurer or
provider of Alternate Credit Enhancement and delivered to you or counsel for the
Underwriters  in connection  with an offering of Securities  shall be deemed,  a
representation  and warranty as to the matters covered thereby to each person to
whom the representations and warranties in this Section 1 are made.

         SECTION 2. Sale and Delivery to Underwriters; Closing. (a) On the basis
of the  representations  and  warranties  contained and subject to the terms and
conditions  herein set forth,  the Company  agrees to sell to each  Underwriter,
severally  and not jointly,  and each  Underwriter,  severally  and not jointly,
agrees to purchase  from the Company,  the  Securities at the price per Security
set forth in the Terms Agreement.

         (b) Payment of the purchase  price for, and delivery of, any Securities
to  be  purchased  by  the   Underwriters   shall  be  made  at  the  office  of
_____________________________________, or at such other place as shall be agreed
upon by you and the  Company at 10 A.M. on  __________,  ___, or such other time
not later than ten business  days after such date as shall be agreed upon by you
and the Company in the Terms  Agreement  (each such time and date being referred
to as a "Closing  Time").  Unless  otherwise  specified in the applicable  Terms
Agreement,  payment  shall be made to the  Company by wire  transfer of same day
funds,  or in such other  manner as the  parties  thereto  may agree in writing,
payable  to  the  account  of  the  Company,  against  delivery  to  you  of the
Securities.  Such Securities  shall be in such  denominations  and registered in
such names as you may request in writing at least one  business day prior to the
applicable  Closing Time. Such Securities,  which may be in temporary form, will
be made available for  examination  and packaging by you no later than 1:00 P.M.
on the last business day prior to the applicable Closing Time.

         SECTION 3. Covenants of the Company. The Company covenants with each of
you as follows with respect to Securities:

         (a) Contemporaneously  with the execution of each Terms Agreement,  the
Company will prepare a Prospectus  Supplement setting forth the principal amount
of Securities  covered thereby,  the price or prices at which the Securities are
to be purchased by the Underwriters, the initial public offering price or prices
or the  method by which the  price or prices by which the  Securities  are to be
sold will be determined,  the selling concession(s) and reallowance(s),  if any,
any delayed  delivery  arrangements,  and such other  information as you and the
Company deem appropriate in connection with the offering of the Securities.  The
Company  will  promptly  transmit  copies of the  Prospectus  Supplement  to the
Commission  for filing  pursuant to Rule 424 under the 1933 Act and will furnish
to the  Underwriters  as many  copies  of the  Prospectus  and  such  Prospectus
Supplement as you shall reasonably request.



                                        6

<PAGE>



         (b) If any event  shall occur as a result of which it is  necessary  to
amend  or  supplement  the  Prospectus  in  order  to make  the  Prospectus  not
misleading  in the  light  of the  circumstances  existing  at  the  time  it is
delivered to a purchaser,  the Company shall  forthwith  amend or supplement the
Prospectus  (in form and substance  satisfactory  to counsel for the Company and
the  Underwriters) so that, as of amended or supplemented,  the Prospectus shall
not include an untrue  statement of a material  fact or omit to state a material
fact  necessary  in order to make the  statements  therein,  in the light of the
circumstances  existing  at  the  time  it  is  delivered  to a  purchaser,  not
misleading,  and the Company  shall  furnish to the  Underwriters  a  reasonable
number of copies of such amendment or supplement.

         (c) The Company  will give you  reasonable  notice of its  intention to
file any amendment to the Registration  Statement or any amendment or supplement
to the Prospectus,  whether pursuant to the 1933 Act or otherwise,  will furnish
you with copies of any such amendment or supplement or other documents  proposed
to be filed a reasonable  time in advance of filing,  and will not file any such
amendment  or  supplement  or other  documents  in a form to  which  you or your
counsel shall reasonably object.

         (d) The Company will notify you immediately,  and confirm the notice in
writing,  (i)  of  the  effectiveness  of  any  amendment  to  the  Registration
Statement,  (ii) of the mailing or the delivery to the  Commission for filing of
any  supplement  to the  Prospectus or any  document,  other than  quarterly and
annual reports to be filed  pursuant to the Securities  Exchange Act of 1934, as
amended  (the  "1934  Act"),  (iii)  of the  receipt  of any  comments  from the
Commission  with respect to the  Registration  Statement,  the Prospectus or any
Prospectus  Supplement,  (iv) of any request by the Commission for any amendment
to the  Registration  Statement of any amendment or supplement to the Prospectus
or for additional information,  and (v) of the issuance by the Commission of any
stop order suspending the  effectiveness  of the  Registration  Statement or the
initiation  of any  proceedings  for that  purpose.  The Company will make every
reasonable  effort to prevent  the  issuance  of any stop order and, if any stop
order is issued, to obtain the lifting thereof at the earliest possible moment.

         (e) The  Company  will  deliver  to you two  signed  copies and as many
conformed copies of the Registration Statement (as originally filed) and of each
amendment  thereto  including  exhibits  filed  therewith as you may  reasonably
request.

         (f) The Company shall endeavor,  in cooperation with the  Underwriters,
to qualify the Securities for offering and sale under the applicable  securities
laws of such  states and other  jurisdictions  of the  United  States as you may
designate; provided, however, that the Company shall not be obligated to qualify
as a foreign corporation in any jurisdiction in which it is not so qualified. In
each  jurisdiction in which the Securities  have been so qualified,  the Company
shall file such  statements  and  reports as may be required by the laws of such
jurisdiction  to  continue  such  qualification  in effect for so long as may be
required for the distribution of the Securities.

         (g) The Company and the Originators shall use the net proceeds received
by  them  from  the  sale  of the  Securities  in the  manner  specified  in the
Prospectus and the related Prospectus Supplement under "Use of Proceeds".

         [(h) The Master Servicer shall file with the Commission such reports on
Form SR as may be required pursuant to Rule 463 under the 1933 Act.]


                                        7

<PAGE>




         (i) If required,  the Master  Servicer shall file with the Commission a
Report  on Form  8-K  within  15 days of  Closing  Time  setting  forth  certain
information  concerning the Securities  which was not  specifically set forth in
the Prospectus.

         (j)  During a period of 30 days  from the date of the Terms  Agreement,
the Company shall not,  without the prior written  consent of the  Underwriters,
directly  or  indirectly,   publicly  sell,  or  offer  to  sell,  any  mortgage
pass-through certificates,  mortgages pas-through notes, collateralized mortgage
obligations  or  asset-backed  securities  or  similar  securities  representing
interests in or secured by mortgage loans or mortgage-backed securities.

         [(k)  So  long as the  Securities  shall  be  outstanding,  the  Master
Servicer shall deliver to you the annual statement as to compliance delivered to
the Trustee pursuant to Section 3.09 of the Pooling and Servicing  Agreement and
the annual statement of a firm of independent  public  accountants  furnished to
the Trustee pursuant to Section 3.10 of the Pooling and Servicing Agreement,  as
soon as such statements are furnished to the Trustee.]

         [(l) The Master  Servicer shall prepare,  or cause to be prepared,  and
file, or cause to be filed, a timely  election to treat the Home Equity Loans as
a real estate  mortgage  investment  conduit (a "REMIC") for federal  income tax
purposes  and shall file,  or cause to be filed,  such tax returns and take such
actions,  all on a timely  basis,  as are  required to elect and  maintain  such
status.]

         SECTION 4. Payment of Expenses.  The Company  shall be obligated to pay
all expenses incident to the performance of its obligations under this Agreement
and any Terms Agreement,  including without limitation, those related to (i) the
filing  of the  Registration  Statement  and all  amendments  thereto,  (ii) the
printing  and  delivery  to the  Underwriters,  in  such  quantities  as you may
reasonably  request,  of copies of this  Agreement,  each Terms  Agreement,  any
agreements among  Underwriters,  the Prospectus and all Supplements  thereto and
any selling agreements and Underwriters'  questionnaires and powers of attorney,
(iii)  the  preparation,   issuance  and  delivery  of  the  Securities  to  the
Underwriters,  (iv) the fees and  disbursements of the Company's counsel (not to
exceed  $_________) and  accountants,  (v) the  qualification  of the Securities
under  Securities and Blue Sky laws and the  determination of the eligibility of
the Securities for investment in accordance  with the provisions of Section 3(f)
hereof, including filing fees, and the fees and disbursements of counsel for the
Underwriters  in connection  therewith and in connection with the preparation of
any Blue Sky Survey and Legal Investment Survey,  (vi) the printing and delivery
to  the  Underwriters,  in  such  quantities  as  you  may  reasonably  request,
hereinabove stated, of copies of the Registration Statement,  and Prospectus and
all amendments  and  Supplements  thereto,  and of any Blue Sky Survey and Legal
Investment Survey,  (vii) the printing and delivery to the Underwriter,  in such
quantities  as you  may  reasonably  request,  of  copies  of each  Pooling  and
Servicing  Agreement,  (viii) the fees charged by investment rating agencies for
rating  the  Securities,  (ix)  the  fees  and  expenses,  if any,  incurred  in
connection  with  the  listing  of the  Securities  on any  national  securities
exchange, and (x) the fees and expenses of the Trustee and its counsel. The cost
of the accountant's comfort letter referred to in Section 3(g) hereof will be an
expense of the Underwriter.

         If a Terms  Agreement  is  terminated  by you in  accordance  with  the
provisions of Section 5 or Section 9(i) hereof,  the Company shall reimburse you
for all reasonable  out-of-pocket  expenses,  including the reasonable  fees and
disbursements of counsel for the Underwriters.


                                        8

<PAGE>




         SECTION 5. Conditions of Underwriters' Obligations.  The obligations of
the  Underwriters  to purchase  Securities  pursuant to any Terms  Agreement are
subject to the accuracy of the  representations  and  warranties  of the Company
herein  contained,  to  the  performance  by  the  Company  of  its  obligations
hereunder, and to the following further conditions:

         (a) At the  applicable  Closing  Time  no  stop  order  suspending  the
effectiveness  of the  Registration  Statement  shall have been issued under the
1933 Act or proceedings therefor initiated or threatened by the Commission.

         (b) At the applicable Closing Time, you shall have received:

                  (1) The favorable opinion,  dated as of the applicable Closing
         Time,  of  ________________,  counsel  for the  Company,  in  form  and
         substance satisfactory to such of you as may be named in the applicable
         Terms Agreement, to the effect that:

                           (i) The  direction  by the  Company to the Trustee to
                  execute,  issue,  countersign  and deliver the  Securities has
                  been duly  authorized  by the Company and,  assuming  that the
                  Trustee has been duly  authorized  to do so, when executed and
                  countersigned  and delivered by the Trustee in accordance with
                  the [Pooling and Servicing Agreement] [Trust Agreement] and in
                  the case of the  Securities  delivered  to you as  provided in
                  this Agreement and the Terms  Agreement,  the Securities shall
                  be validly issued and outstanding and shall be entitled to the
                  benefits  of the  [Pooling  and  Servicing  Agreement]  [Trust
                  Agreement].

                           (ii) The [Pooling  and  Servicing  Agreement]  [Trust
                  Agreement] has been duly and validly authorized,  executed and
                  delivered  by the Company  and,  assuming  due  authorization,
                  execution  and delivery  thereof by the Trustee,  the [Pooling
                  and Servicing Agreement] [Trust Agreement] constitutes a valid
                  and binding agreement of the Company,  enforceable against the
                  Company in accordance  with its terms,  except as  enforcement
                  thereof may be limited by bankruptcy, insolvency or other laws
                  relating to or  affecting  creditors'  rights  generally or by
                  general equitable principles.

                           (iii)  This  Agreement  has  been  duly  and  validly
                  authorized, executed and delivered by the Company.

                           (iv) The  Registration  Statement is effective  under
                  the 1933 Act and, to the best of such counsel's  knowledge and
                  information, no stop order suspending the effectiveness of the
                  Registration  Statement  has been issued under the 1933 Act or
                  proceedings   therefor   initiated   or   threatened   by  the
                  Commission.

                           (v) The  Registration  Statement,  as of the  date it
                  becomes effective, and the Prospectus,  as of the date thereof
                  (other than, in each case, the financial  statements and other
                  financial,  statistical  and  numerical  information  included
                  therein,  as to which no opinion is rendered),  complied as to
                  form in all material  respects  with the  requirements  of the
                  1933 Act and the Regulations thereunder.



                                        9

<PAGE>



                           (vi) The  conditions  to the use by the  Company of a
                  registration  statement on Form S-3 under the 1933 Act, as set
                  forth in the  General  Instructions  to Form  S-3,  have  been
                  satisfied with respect to the  Registration  Statement and the
                  Prospectus.

                           (vii)  The  statements  in the  Prospectus  under the
                  headings    "Federal   Income   Tax    Consequences"    "ERISA
                  Considerations",  "Certain  Legal Aspects of Mortgage  Loans,"
                  and "Certain  Legal Aspects of the  Contracts,"  to the extent
                  that they  constitute  matters  of law or  summaries  of legal
                  matters,  documents or proceedings,  or legal conclusions have
                  been prepared or reviewed by such counsel
                  and are correct in all material respects.

                           (viii) No authorization,  approval,  consent or order
                  of any court or  governmental  authority or agency is required
                  in   connection   with  the   consummation   of   transactions
                  contemplated  by, or the  fulfillment  of the  terms of,  this
                  Agreement,  the Terms Agreement and the [Pooling and Servicing
                  Agreement]  [Trust Agreement] or the sale of the Securities to
                  the  Underwriters,  except such as may be  required  under the
                  1933 Act or the Regulations or state securities laws.

                           (ix)  The  Pooling  and  Servicing  Agreement  is not
                  required  to be  qualified  under the Trust  Indenture  Act of
                  1939, as amended.

                           (x) Neither the Company nor the Trust Fund created by
                  the [Pooling and  Servicing  Agreement]  [Trust  Agreement] is
                  required  to  register as an  "investment  company"  under the
                  Investment Company Act of 1940, as amended.

                           [(xi)  Assuming  (i) that the  election  required  by
                  Section  860D(b)  of the  Internal  Revenue  Code of 1986,  as
                  amended (the "Code") is properly made and (ii) compliance with
                  the  Pooling  and  Servicing  Agreement,  as in  effect at the
                  Closing  Time,  and with any  subsequent  changes  in the law,
                  including any amendments to the Code or applicable regulations
                  of the U.S. Department of the Treasury  thereunder,  the Trust
                  Fund will be treated  for  federal  income tax  purposes  as a
                  "real estate mortgage  investment  conduit" within the meaning
                  of Section 860D of the Code, the  Securities  shall be treated
                  as  "regular  interests"  in such  REMIC  and the  Class  (__)
                  Certificates shall be treated as the single class of "residual
                  interests" in such REMIC and the  statements in the Prospectus
                  under the heading  "Federal Tax  Aspects",  to the extent they
                  constitute  matters of federal law or legal  conclusions  with
                  respect  thereto,  have been  prepared  and  reviewed  by such
                  counsel  and, in the opinion of such  counsel,  provide a fair
                  and accurate summary of their conclusions.]

                           (xii)   The    consummation   of   the   transactions
                  contemplated  by, or the  fulfillment  of the  terms of,  this
                  Agreement,  the Terms Agreement and the [Pooling and Servicing
                  Agreement][Trust  Agreement][Indenture]  will not  violate the
                  certificate of incorporation or by-laws of the Company, or, to
                  such  counsel's   knowledge,   any  indenture,   agreement  or
                  undertaking  to which the Company is a party or by which it is
                  bound  and  which  is   mentioned   or   referred  to  in  any
                  registration  statement  or other  report filed by the company
                  with the Commission


                                       10

<PAGE>



                  or in the minutes of meetings  of the  stockholders,  Board of
                  Directors or any  committee  of the Board of the  Directors of
                  the  Company,  to which the  Company is a party or by which is
                  bound.

         In rendering  the foregoing  opinion,  such counsel may also state that
except to the extent set forth in paragraph (viii) above, they have not made any
independent  investigation  or verification of facts or law contained in, and do
not assume any responsibility for the accuracy,  completeness or fairness of the
statements  contained in, the  Registration  Statement and Prospectus or related
Prospectus Supplement.

         You shall also have received from such counsel a letter authorizing the
Underwriters to rely upon the opinions  delivered by such counsel to each Rating
Agency rating the Securities in connection with the transactions contemplated by
this  Agreement  and the [Pooling and  Servicing  Agreement]  [Trust  Agreement]
[Indenture].

                  (2) Charles D. Brown,  Vice  President and  Assistant  General
         Counsel of  Beneficial  Management  Corporation  of  America,  or other
         counsel  regularly  employed by the  Company,  shall  furnish to you an
         opinion to the effect that:

                           (A) The Company has been duly incorporated in, and is
                  a validly existing corporation in good standing under the laws
                  of, the State of Delaware.

                           (B) The Company has corporate power and authority (i)
                  to own, lease and operate its properties,  (ii) to conduct its
                  business as described in the Registration Statement, and (iii)
                  to enter into an perform its obligations under this Agreement,
                  the Terms Agreement and the [Pooling and Servicing  Agreement]
                  [Trust Agreement].

                           (C) The Company possesses all necessary  licenses and
                  approvals  from   governmental   authorities  to  conduct  its
                  business in each of the States as currently  conducted therein
                  by it.

                           (D)  To  the  extent  of  matters   brought  to  such
                  counsel's   attention  and  upon  the  basis  of   information
                  furnished  to such  counsel,  such counsel is not aware of (i)
                  any material pending legal proceedings to which the Company is
                  a party or of which any of its  property is the subject  which
                  would  be  required  to  be  disclosed  in  the   Registration
                  Statement  or  the  Prospectus   pursuant  to  the  applicable
                  requirements  of the 1933 Act and the rules and regulations of
                  the Commission  thereunder,  which are not so disclosed;  (ii)
                  any  other  material  pending  legal  proceedings,   including
                  ordinary routine litigation  incidental to the business of the
                  Company to which the Company is a party or of which any of its
                  property  is the  subject;  or (iii)  any  legal  proceedings,
                  pending or  threatened,  (A) asserting  the  invalidity of the
                  [Pooling and  Servicing  Agreement]  [Trust  Agreement] or the
                  Securities,  (B)  seeking  to  prevent  the  issuance  of  the
                  Securities  or the  consummation  by the Company of any of the
                  transactions   contemplated  by  this  Agreement,   the  Terms
                  Agreement  or the  [Pooling and  Servicing  Agreement]  [Trust
                  Agreement], or (C) which might materially and adversely affect
                  the


                                       11

<PAGE>



                  performance  by the  Company  of its  obligations  under  this
                  Agreement,  the Terms  Agreement or the [Pooling and Servicing
                  Agreement][Trust Agreement].

                           (E)  To  the  extent  of  matters   brought  to  such
                  counsel's   attention  and  upon  the  basis  of   information
                  furnished  to such  counsel,  such counsel is not aware of any
                  material contracts,  indentures,  mortgages,  loan agreements,
                  notes,  leases or other  instruments  required  to be filed as
                  exhibits  to  the  Registration   Statement  pursuant  to  the
                  applicable  requirements  of the  1933 Act and the  rules  and
                  regulations  of the  Commission  thereunder,  which are not so
                  filed.

                           (F)  The  statements  in  the  Prospectus  under  the
                  heading  "Description  of the  Securities",  insofar  as  such
                  statements  purport to  summarize  certain  provisions  of the
                  Securities  and the [Pooling and Servicing  Agreement]  [Trust
                  Agreement] [Indenture] are accurate in all material respects.

                  (3) The  favorable  opinion,  dated  as of  Closing  Time,  of
         ____________,   counsel  for  the  Trustee,   in  form  and   substance
         satisfactory to counsel for the Underwriters.

                  (4) The  favorable  opinion,  dated  as of  Closing  Time,  of
         _____________,  counsel for the Underwriters, with respect to the issue
         and sale of the Securities, the Registration Statement, this Agreement,
         the Terms Agreement, the Prospectus,  the related Prospectus Supplement
         and such other related matters as the Underwriters may require.

                  (5) In giving their opinions  required by  subsections  (b)(1)
         and (b)(2),  respectively,  of this  Section,  such counsel shall state
         that  it has  participated  in  conferences  with  officers  and  other
         representatives  of the Company,  your counsel,  representatives of the
         independent  accountants  for the Company and you at which the contents
         of the  Registration  Statement and the Prospectus  were discussed and,
         although  such  counsel  is  not  passing  upon  and  does  not  assume
         responsibility  for, the factual accuracy,  completeness or fairness of
         the  statements   contained  in  the  Registration   Statement  or  the
         Prospectus and has made no independent  check or  verification  thereof
         for  the  purpose  of  rendering  this  opinion,  on the  basis  of the
         foregoing  (relying  as to  materiality  to a  large  extent  upon  the
         certificates  of officers and other  representatives  of the  Company),
         nothing has come to their  attention that leads such counsel to believe
         that  either  the  Registration   Statement,  at  the  time  it  became
         effective,  or the  Prospectus at the time the Prospectus was delivered
         to you contained or at the Closing Time,  contains an untrue  statement
         of a material fact or omits to state a material fact necessary in order
         to make the statements therein, in the light of the circumstances under
         which they were made,  not  misleading,  except that such  counsel need
         express no view with respect to the financial statements, schedules and
         other  financial and  statistical  data included in or  incorporated by
         reference into the Registration Statement or the Prospectus.

                  (6)  The   favorable   opinion  of  counsel  to  the   [Owner]
         [Indenture] Trustee, dated as of the applicable Closing Time, addressed
         to you and in form  and  scope  satisfactory  to your  counsel,  to the
         effect that:



                                       12

<PAGE>



                           (i)   The   [Owner]    [Indenture]   Trustee   is   a
                  ___________________  with trust  powers,  duly  organized  and
                  validly   existing  in  good   standing   under  the  laws  of
                  _________________,  and has all requisite  power and authority
                  to enter into the  Agreement  and perform the  obligations  of
                  Trustee.

                           (ii) The [Pooling  and  Servicing  Agreement]  [Trust
                  Agreement] [Indenture] has been duly authorized, executed, and
                  delivered by the [Owner] [Indenture]  Trustee, and constitutes
                  the  legal,  valid,  and  binding  obligation  of the  [Owner]
                  [Indenture]    Trustee   enforceable   against   the   [Owner]
                  [Indenture]  Trustee in accordance  with its terms,  except as
                  enforceability  may be limited by  applicable  bankruptcy  and
                  insolvency   laws  and  other   similar  laws   affecting  the
                  enforcement  of  creditors'  rights  generally  and by general
                  equity principles.

         In rendering  such  opinion,  such  counsel may rely,  as to matters of
fact,  to the extent  deemed  proper  and stated  therein,  on  certificates  of
responsible officers of the [Owner] [Indenture] Trustee or public officials.

                  [(7) The  favorable  opinion of counsel  to each  provider  of
         Credit Enhancement, if any, named in a Prospectus Supplement,  dated as
         of the applicable Closing Time,  addressed to you and in form and scope
         satisfactory to your counsel, to the effect that:

                           (i) Such provider of Credit Enhancement has been duly
                  organized and is validly  existing as a corporation  under the
                  laws  of  the  jurisdiction  of  its  incorporation,  is  duly
                  qualified to do business in all jurisdictions where the nature
                  of its operations as  contemplated  by the Credit  Enhancement
                  legally  requires  such  qualification,  and has the power and
                  authority  (corporate  and  other) to  issue,  and to take all
                  action required of it under, the Credit Enhancement.

                           (ii) The execution,  delivery and performance by such
                  provider of Credit  Enhancement of the Credit Enhancement have
                  been duly authorized by all necessary  corporate action on the
                  part of the provider of Credit Enhancement,  and under present
                  law do not and will  not  contravene  any law or  governmental
                  regulation  or order  presently  binding on such  provider  of
                  Credit  Enhancement  or the  charter  of the  by-laws  of such
                  provider of Credit  Enhancement or contravene any provision of
                  or constitute a default under any indenture, contract or other
                  instrument  to which the provider of Credit  Enhancement  is a
                  party or by which  such  provider  of  Credit  Enhancement  is
                  bound.

                           (iii) The execution, delivery and performance by such
                  provider of Credit  Enhancement  of the Credit  Enhancement do
                  not require  the consent or approval  of, the giving of notice
                  to, the  registration  with, or the taking of any other action
                  in respect of any federal,  state or other governmental agency
                  or authority which has not previously been effected.

                           (iv) The Credit  Enhancement  has been duly issued by
                  such provider of Credit  Enhancement and constitutes the valid
                  and binding agreement of such provider of Credit  Enhancement,
                  enforceable  against  the  provider of Credit  Enhancement  in
                  accordance with its terms, subject to applicable bankruptcy,


                                       13

<PAGE>



                  insolvency,  reorganization,  moratorium or other similar laws
                  affecting  creditors'  rights  generally  and  subject  as  to
                  enforceability to general  principles of equity (regardless of
                  whether such  enforceability  is considered in a proceeding in
                  equity or at law).

                           (v) The Credit  Enhancement  conforms in all material
                  respects  to  the   description   thereof  in  the  applicable
                  Prospectus  Supplement under the caption "Credit Enhancement."
                  To the extent required by applicable legal  requirements,  the
                  Credit  Enhancement form has been filed with, and approved by,
                  all  governmental  authorities  having  jurisdiction  over the
                  provider of Credit  Enhancement in connection with such Credit
                  Enhancement.]

         (c) At Closing Time there shall not have been, since the date hereof or
since the respective dates as of which  information is given in the Registration
Statement  and the  Prospectus,  any material  adverse  change in the  business,
properties,  financial  condition  or earnings  of the Company or of  Beneficial
Corporation and its subsidiaries  taken as a whole,  and the Underwriters  shall
have received a certificate  of the President or a Vice President of the Company
and of the chief financial or chief accounting officers of the Company, dated as
of Closing Time, to the effect that (i) there has been no such material  adverse
change with respect to the Company, (ii) the representations and warranties made
by the Company in Section 1 are true and correct in all material  respects  with
the same force and effect as though  expressly  made at and as of Closing  Time,
(iii) the Company has complied with all  agreements and satisfied all conditions
on its part to be performed or satisfied at or prior to Closing Time and (iv) no
stop order suspending the  effectiveness of the Registration  Statement has been
issued and no proceedings for that purposes have been initiated or threatened by
the Commission.

         (d)  You  shall  have  received  from   independent   certified  public
accountants  acceptable to you, a letter, dated as of the date of the applicable
Terms Agreement and as of the applicable Closing Time,  delivered at such times,
in the form heretofore agreed to.

         [(e) At Closing  Time the  Underwriters  shall have  received  from the
Trustee a  certificate  signed by one or more duly  authorized  officers  of the
Trustee,  dated as of Closing Time, as to the due acceptance of the [Pooling and
Servicing  Agreement][Trust  Agreement] by the Trustee and the due execution and
delivery of the  Securities  delivered by the Trustee  thereunder and such other
matters as the Underwriters shall reasonably request.]

         (f) At the  applicable  Closing  Time,  with  respect  to a  Series  of
Securities, the Securities shall have received the certificate rating or ratings
specified in the related Terms Agreement.

         (g) At the applicable  Closing Time, counsel for the Underwriters shall
have been furnished  with such documents as they may reasonably  require for the
purpose of enabling them to pass upon the issuance and sale of the Securities as
herein contemplated and related proceedings or in order to evidence the accuracy
and  completeness  of  any  of  the  representations  and  warranties,   or  the
fulfillment of any of the  conditions,  herein  contained;  and all  proceedings
taken by the Company in connection  with the issuance and sale of the Securities
as herein  contemplated  shall be  satisfactory in form and substance to you and
counsel for the Underwriters.



                                       14

<PAGE>



         (h) At the applicable Closing Time, the Company shall have furnished to
you such further information and documents as you may have reasonably requested.

         If any  condition  specified  in  this  Section  shall  not  have  been
fulfilled when and as required to be fulfilled,  the applicable  Terms Agreement
may be terminated by you by notice to the Company at any time at or prior to the
applicable  Closing Time, and such termination shall be without liability of any
party to any other party except as provided in Section 4.

         SECTION 6.  Indemnification.

         (a) As an inducement to the  Underwriters  to participate in the public
offering of the  Securities,  the Company  agrees to indemnify and hold harmless
each Underwriter and each person, if any, who controls an Underwriter within the
meaning of Section 15 of the 1933 Act or Section 20 of the 1934 Act, as follows:

                           (i) against any and all losses, liabilities,  claims,
                  damages and  expenses  whatsoever  arising out of or resulting
                  from any untrue  statement  or alleged  untrue  statement of a
                  material fact contained in the Registration  Statement (or any
                  amendment  thereto),  or  the  omission  or  alleged  omission
                  therefrom of a material fact required to be stated  therein or
                  necessary to make the  statements  therein not  misleading  or
                  arising  out of or  resulting  from any  untrue  statement  or
                  alleged  untrue  statement of a material fact contained in any
                  Prospectus  (or any  amendment or  supplement  thereto) or the
                  omission  or alleged  omission  therefrom  of a material  fact
                  necessary in order to make the statements therein, in light of
                  the circumstances under which they were made, not misleading;

                           (ii) against any and all losses, liabilities, claims,
                  damages and expenses whatsoever to the extent of the aggregate
                  amount paid in settlement of any litigation,  or investigation
                  or proceeding by any governmental  agency, or body,  commenced
                  or threatened,  or of any claim whatsoever based upon any such
                  untrue  statement  or  omission,  or any such  alleged  untrue
                  statement or omission, if such settlement is effected with the
                  written consent of the Company; and

                           (iii)   against  any  and  all   expense   whatsoever
                  (including,  subject  to  Section  6(c)  hereof,  the fees and
                  disbursements of counsel chosen by you) reasonably incurred in
                  investigating,  preparing or defending against any litigation,
                  or investigation  or proceeding by any governmental  agency or
                  body,  commenced or threatened,  or any claim whatsoever based
                  upon  any  such  untrue  statement  or  omission,  or any such
                  alleged untrue  statement or omission,  to the extent that any
                  such expense is not paid under (i) or (ii) above;

provided,  however,  that this indemnity  agreement shall not apply to any loss,
liability,  claim,  damage or expense to the extent  arising out of or resulting
from any untrue statement or omission or alleged untrue statement or omission or
alleged  untrue  statement or omission  made in reliance  upon and in conformity
with written  information  made in reliance upon and in conformity  with written
information  furnished to the Company by the  Underwriters  expressly for use in
the Registration  Statement (or any amendment thereto) or any Prospectus (or any
amendment or supplement thereto).


                                       15

<PAGE>




         (b) Each Underwriter agrees to indemnify and hold harmless the Company,
each of the Company's  directors,  each of the Company's officers who signed the
Registration Statement, and each person, if any, who controls the Company within
the  meaning of Section 15 of the 1933 Act or Section 20 of the 1934 Act against
any and all losses,  liabilities,  claims, damages and expenses described in the
indemnity contained in subsection (a) of this Section,  but only with respect to
untrue statements or omissions, or alleged untrue statements or omissions,  made
in the Registration  Statement (or any amendment  thereto) or any Prospectus (or
any  amendment or supplement  thereto) in reliance  upon and in conformity  with
written information  furnished to the Company by the Underwriters  expressly for
use in the Registration  Statement (or any amendment  thereto) or any Prospectus
(or any amendment or supplement thereto).

         (c)  Each   indemnified   party  shall  give  prompt   notice  to  each
indemnifying  party of any action  commenced  against  it with  respect to which
indemnity may be sought hereunder but failure to so notify an indemnifying party
shall not  relieve it from any  liability  which it may have  otherwise  than on
account of this indemnity  agreement.  An indemnifying  party may participate at
its own  expense  in the  defense  of such  action.  If it so  elects  within  a
reasonable  time after receipt of such notice,  an indemnifying  party,  jointly
with any other  indemnifying  parties  receiving  such  notice,  may  assume the
defense of such action with counsel chosen by it and approved by the indemnified
parties  defendant in such action,  unless such indemnified  parties  reasonably
object  to such  assumption  on the  ground  that  representation  of  both  the
indemnifying  parties and the  indemnified  parties by the same counsel would be
inappropriate due to actual or potential differing interests between them. If an
indemnifying  party assumes the defense of such action,  the indemnifying  party
shall not be liable for any fees and  expenses  of counsel  for the  indemnified
parties incurred thereafter in connection with such action except as provided in
the preceding sentence. In no event shall the indemnifying parties be liable for
the fees and  expenses  of more  than one  counsel  (in  addition  to any  local
counsel)  for all  indemnified  parties  in  connection  with any one  action or
separate but similar or related actions in the same jurisdiction  arising out of
the same general allegations or circumstances.

         (d) No indemnifying  party shall,  without the prior written consent of
the  indemnified  party,  effect any  settlement  of any  pending or  threatened
proceedings  in respect of which any  indemnified  party is or could have been a
party and indemnity could have been sought hereunder by such indemnified  party,
unless such settlement  includes an  unconditional  release of such  indemnified
party  from  all  liability  on  claims  that  are the  subject  matter  of such
proceeding.

         SECTION 7. Contribution. (a) In order to provide for just and equitable
contributions  in  circumstances  in which the  indemnification  provided for in
Section 6 is due in  accordance  with its terms but is for any reason  held by a
court to be unavailable from the indemnifying  parties,  then each  indemnifying
party  under  such  Section,  in lieu of  indemnifying  such  indemnified  party
thereunder,  shall  contribute to the amount paid or payable by such indemnified
party as a result of such  losses,  liabilities,  actions,  claims,  damages  or
expenses  (i) in such  proportion  as is  appropriate  to reflect  the  relative
benefits  received  by the Company on the one hand and the  Underwriters  on the
other  hand  from  the  offering  of the  Securities  or (ii) if the  allocation
provided  by clause  (i)  above is not  permitted  by  applicable  law,  in such
proportion as is appropriate to reflect not only the relative  benefits referred
to in clause  (i) above but also the  relative  fault of the  Company on the one
hand and of the Underwriters on the other hand in connection with the statements
or omissions that resulted in such losses, liabilities, actions, claims, damages
or expenses as well as any other relevant equitable considerations. The relative
benefits


                                       16

<PAGE>



received by the Company on the one hand and the  Underwriters  on the other hand
in connection  with the offering of the Securities  shall be deemed to be in the
same  respective  proportions  as the net  proceeds  from  the  offering  of the
Securities  (before  deducting  expenses)  received by the Company and the total
underwriting  discounts and commissions  received by the  Underwriters,  in each
case as set  forth in the  table on the  cover  of the  Prospectus,  bear to the
aggregate  public  offering price of the  Securities.  The relative fault of the
Company  on the one  hand  and the  Underwriters  on the  other  hand  shall  be
determined by reference  to, among other  things,  whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a material relates to information supplied by the Company or by the Underwriters
and  the  parties'  relative  intent,  knowledge,   access  to  information  and
opportunity to correct or prevent such statement or omission.  The Underwriters'
respective  obligations to contribute  pursuant to this Section 7 are several in
proportion to the respective  principal amount of Securities they have purchased
hereunder, and not joint.

         (b) The Company and the Underwriters agree that it would not be just or
equitable if contribution pursuant to this Section 7 were determined by pro rata
allocation  (even  if the  Underwriters  were  treated  as one  entity  for such
purpose) or by any other method of allocation  that does not take account of the
equitable  considerations  referred  to in  paragraph  (a).  The amount  paid or
payable by an indemnified party as a result of the losses, liabilities, actions,
claims,  damages and expenses  referred to in  paragraph  (a) shall be deemed to
include,  subject to the  limitations set forth in Section 6, any legal or other
expenses  reasonably  incurred  by such  indemnified  party in  connection  with
investigation  or  defending  any such  action  or  claim.  Notwithstanding  the
provisions of this Section 7, no Underwriter shall be required to contribute any
amount in excess of the amount by which the total price at which the  Securities
underwritten  by it and  distributed  to the public  were  offered to the public
exceeds the amount of any  damages  that such  Underwriter  has  otherwise  been
required to pay by reason of such untrue or alleged untrue statement or omission
or alleged omission.  No person guilty of fraudulent  misrepresentation  (within
the meaning of Section 11(f) of the 1933 Act) shall be entitled to  contribution
from any  person who was not guilty of such  fraudulent  misrepresentation.  The
remedies  provided for in this Section 7 are not  exclusive  and shall not limit
any rights or remedies which may otherwise be available to any indemnified party
at law or in equity.  For purposes of this  Section 7, each person,  if any, who
controls  any of the  Underwriters  within the meaning of Section 15 of the 1933
Act or Section 20 of the 1934 Act shall have the same rights to  contribution as
the Underwriters  and each director of the Company,  each officer of the Company
who signed the Registration Statement, and each person, if any, who controls the
company  within  the  meaning of Section 15 of the 1933 Act or Section 20 of the
1934 Act shall have the same rights to contribute as the Company.

         SECTION  8.  Representations,  Warranties,  and  Agreements  to Survive
Delivery.  All  representations,  warranties  and  agreements  contained in this
Agreement and the Terms  Agreement,  or contained in certificates of officers of
the Company  submitted  pursuant  hereto,  and the  indemnity  and  contribution
provisions  of Sections 6 and 7, shall  remain  operative  and in full force and
effect,   regardless  of  (i)  any  termination  of  this  Agreement,  (ii)  any
investigation  made by or on behalf of the  Underwriters  or controlling  person
thereof,  or by or on behalf of the Company and (iii)  acceptance of and payment
for the Securities by the Underwriters.

         SECTION  9.  Termination  of  Agreement.  You may  terminate  the Terms
Agreement,  immediately  upon notice to the Company,  at any time at or prior to
the applicable Closing Time


                                       17

<PAGE>



(i) if there  has  been,  since the date of such  Terms  Agreement  or since the
respective dates as of which information is given in the Registration  Statement
or Prospectus any material adverse change in the business,  financial  condition
or earnings of the Company or of  Beneficial  Corporation  and its  subsidiaries
taken as a whole,  whether or not arising in the ordinary  course of business or
(ii) if there has occurred any material adverse change in the financial  markets
in the United States or any outbreak of hostilities or other calamity or crisis,
the effect of which on the financial  markets of the United States is such as to
make it, in your judgment,  impracticable  to market such  Securities or enforce
contracts  for the sale of such  Securities,  or (iii) if  trading in the common
stock of Beneficial  Corporation has been suspended on any exchange,  or (iv) if
trading  generally on either the American  Stock  Exchange or the New York Stock
Exchange has been suspended,  or minimum or maximum prices for trading have been
fixed, or maximum ranges for prices for securities have been required, by either
of said  exchanges  or by  order of the  Commission  or any  other  governmental
authority, or if a banking moratorium has been declared by either Federal or New
York authorities.

         SECTION 10. Default by One or More of the Underwriters.  If one or more
of the Underwriters participating in an offering of Securities shall fail at the
applicable  Closing  Time to  purchase  the  Securities  which  it or  they  are
obligated to purchase  hereunder and under the applicable  Terms  Agreement (the
"Defaulted  Securities"),  then such of you as are named  therein shall have the
right, but not the obligation,  within 24 hours thereafter, to make arrangements
for one or more of the non-defaulting  Underwriters,  or any other Underwriters,
to purchase  all,  but not less than all, of the  Defaulted  Securities  in such
amounts as may be agreed upon and upon the terms herein set forth.  If, however,
you have not completed such arrangements  within such 24-hour period,  then this
Agreement shall terminate  without  liability on the part of the  non-defaulting
Underwriters.

         No action taken  pursuant to this Section shall relieve any  defaulting
Underwriter  from  liability  with  respect to any default of such  Underwriters
under this Agreement and the applicable Terms Agreement.

         In the  event of a  default  by any  Underwriters  as set forth in this
Section which does not result in a  termination  of this  Agreement,  either the
non-defaulting  Underwriters or the Company shall have the right to postpone the
applicable  Closing Time for a period of time not exceeding  seven days in order
that any required changes in the Registration  Statement or Prospectus or in any
other documents or arrangements may be effected.

         SECTION 11.  Notices.  All notices and other  communications  hereunder
shall be in  writing  and shall be  deemed to have been duly  given if mailed or
transmitted  by  any  standard  form  of   telecommunication.   Notices  to  the
Underwriters shall be directed to you at the address set forth on the first page
hereof,  Attention:  Syndicate  Department.  Notices  to the  Company  shall  be
directed  to the  Company at One  Christina  Centre,  301 North  Walnut  Street,
Wilmington, Delaware 19801, Attention: Scott A. Siebels, Esquire.

         SECTION 12.  Parties.  This Agreement shall inure to the benefit of and
be binding upon you and the Company and any Terms  Agreement  shall inure to the
benefit  of and be  binding  upon the  Company  and any  Underwriters  and their
respective  successors.  Nothing expressed or mentioned in this Agreement or any
Terms  Agreement is intended or shall be  construed to give any person,  firm or
corporation, other than the parties hereto or thereto and their respective


                                       18

<PAGE>



successors and the controlling  person and officers and directors referred to in
Sections 6 and 7 hereof and their heirs and legal  representatives  any legal or
equitable right,  remedy or claim under or with respect to this Agreement or any
Terms Agreement or any provision herein or therein contained. This Agreement and
any Terms  Agreement and all  conditions  and  provisions  hereof or thereof are
intended  to be for the sole and  exclusive  benefit  of the  parties  and their
respective  successors and their heirs and legal  representatives (to the extent
of their rights as specified herein and therein) and for the benefit of no other
person,  firm or corporation.  No purchaser of Securities from any  Underwriters
shall be deemed to be a successor by reason merely of such purchase.

         SECTION  13.  Governing  Law and Time.  This  Agreement  and each Terms
Agreement  shall be governed by and construed in accordance with the laws of the
State of New York  applicable  to  agreements  made and to be  performed in said
State. Specified times of day refer to New York City time.

         SECTION 14. Counterparts. This Agreement and any Terms Agreement may be
executed  in  counterparts,  each of which shall  constitute  an original of any
party whose signature appears on it, and all of which shall together  constitute
a single instrument.




                                       19

<PAGE>



         If the  foregoing  is in  accordance  with  your  understanding  of our
agreement,  please sign and return to us a counterpart  hereof,  whereupon  this
instrument along with all counterparts  will become a binding  agreement between
you and the Company in accordance with its terms.

                                       Very truly yours,

                                       BENEFICIAL MORTGAGE SERVICES, INC., as
                                       Depositor

                                       By:___________________________________
                                       Name:
                                       Title:


CONFIRMED AND ACCEPTED, as of the date first above written:

[Underwriter]


By:___________________________________
Name:
Title:





                                       20

<PAGE>



                                                                      EXHIBIT A






                       BENEFICIAL MORTGAGE SERVICES, INC.
                      ASSET BACKED SECURITIES, SERIES ____

                             FORM OF TERMS AGREEMENT


                                                 Dated: _________________, ____


To:    Beneficial Mortgage Services, Inc., as Depositor (the "Depositor") under
       the Pooling and Servicing Agreement to be dated as of _______________,
       ____ (the "Agreement").

Re:    Underwriting Agreement dated _____________, ____.


Series Designation:      Beneficial Mortgage Services, Inc.,
                         Asset Backed Securities, Series ____.

Terms of the Securities and Underwriting Compensation:

Class (1)       Original
- ---------      Principal             Pass-Through     Price to
                Amount                  Rate           Public
                ------                  ----           ------

               $________*                **              ***

- ----------------------
(1)  The Class (_) Securities are the Offered Securities.  The Class (_)
     Security is subordinate to the Offered Securities.

*    Approximate.  Subject to permitted variance of plus or minus 5%.

**   Subject to the more precise formulation described in the Prospectus 
     (as defined below).

***  The Class (_) Securities are being offered by the Underwriter from time
     to time in negotiated transactions or otherwise at varying prices to be
     determined, in each case, at the time of sale.


                               Moody's                      Standard &
         Security             Investors                    Poor's Ratings
          Rating               Service                        Services
          ------               -------                        --------







<PAGE>

[REMIC Election:

         The  Depositor  intends  to cause  the  Trust  Fund  (exclusive  of the
security  interest  in the  Additional  Collateral)  to elect to be treated as a
REMIC as described in the Prospectus dated , ____ and the Prospectus  Supplement
relating to the Class  Securities,  dated  ______________,  ____ (together,  the
"Prospectus).]

Trust Fund:

         As described in the Prospectus.

[Credit Enhancement:

         Payments on the Class (_)  Securities  will be  supported by (a limited
purpose surety bond), (a certificate insurance policy),  (subordinate class(es))
and (by overcollateralization), as described in the Prospectus.]

Cut-off Date:

         ------------------, ----.

Distribution Date:

         The __ th day of each month or, if such day is not a Business  Day, the
first Business Day thereafter, commencing in ____.

Purchase Price:

         The  purchase  price  payable  by the  Underwriter  for the  Class  (_)
Securities is a percentage of the principal amount of such Class, as follows:

                            Aggregate Original          Percentage
Class                        Principal Amount          of Principal
- -----                        ----------------          ------------

                                $                             %*


* The Class (_) Securities are being offered by the Underwriter from time
  to time in negotiated transactions or otherwise at varying prices to be
  determined, in each case, at the time of sale.

         [The  undersigned  represents and agrees that (i) it has not offered or
sold and,  prior to the  expiration of the period of six months from the Closing
Date referred to below,  will not offer or sell any Class  Securities to persons
in the United Kingdom,  except to persons whose ordinary activities involve them
in acquiring,  holding,  managing or disposing of  investments  (as principal or
agent) for the purposes of their businesses or otherwise in  circumstances  that
have not  resulted  and will not  result in an offer to the public in the United
Kingdom within the meaning of the Public Offers of Securities  Regulation  1995;
(ii) it has  complied  and will comply  with all  applicable  provisions  of the
Financial  Services Act 1986 with respect to anything  done by it in relation to
the Class  Securities in, from or otherwise  involving the United  Kingdom;  and
(iii) it


                                                         2

<PAGE>


has only  issued  or  passed  on and will  only  issue or pass on in the  United
Kingdom any documents  received by it in connection  with the issue of the Class
(_)  Securities  to a person who is of a kind  described in Article 11(3) of the
Financial Services Act 1986 [Investment Advertisements] [Exemptions] Order 1995,
or is a person to whom such document may otherwise  lawfully be issued or passed
on.]


Closing Date and Location:

         ___________________, ____  at the offices of _________________________
____________________.

                                         [Underwriter]


                                         By:__________________________________
                                         Name:
                                         Title:



ACCEPTED:

BENEFICIAL MORTGAGE SERVICES, INC.


By:__________________________________
Name:
Title:





                                        3

<PAGE>


                                                                    Exhibit 3.1


                          CERTIFICATE OF INCORPORATION
                                       OF
                       BENEFICIAL MORTGAGE SERVICES, INC.


        The provisions of the certificate of incorporation of the Corporation
are hereinafter set forth and read as follows:

               FIRST:         The name of the corporation is Beneficial
Mortgage Services, Inc.(the "Corporation").

               SECOND:       The Corporation has its principal place of 
business at One Christina Centre, 301 North Walnut Street, Wilmington, 
Delaware 19801.

               THIRD:    The address of the Corporation's registered office
in the State of Delaware is One Christina Centre, 301 North Walnut Street, 
County of New Castle, City of Wilmington, State of Delaware. The name of 
the registered agent of the Corporation at such address is Southern Trust 
Company.

               FOURTH:  The name and mailing address of the sole incorporator
 is

                             Jennifer A. Olvey
                             Dechert Price & Rhoads
                             30 Rockefeller Plaza
                             New York, New York 10112

The powers of the incorporator will terminate upon the filing of this
Certificate of Incorporation.


<PAGE>



               FIFTH: The names and mailing address of the persons who are to
serve as directors until the first annual meeting of shareholders and until 
their successors are elected and qualify are Andrew C. Halvorsen,
Samuel F. McMillan, Richard J. Zak and Charles D. Brown, One Christina Centre, 
301 North Walnut Street, Wilmington, Delaware 19801.

               SIXTH: The nature of the business and the purposes to be
conducted or promoted by the Corporation are to engage in any lawful act or
activity for which corporations may be organized under the General Corporation
Law of the State of Delaware.

               SEVENTH: The total number of shares of capital stock of all
classes which the Corporation shall have authority to issue is one thousand
(1,000) shares, all of which shall be Common Stock each having a par value of
one cent ($.01).

               EIGHTH:  The Corporation is to have perpetual existence.

               NINTH:  In furtherance and not in limitation of the powers 
conferred by statute, the board of directors is expressly authorized to make, 
alter or repeal the by-laws of the Corporation.

               TENTH: The Corporation shall indemnify, to the full extent
permitted by Section 145 of the General Corporation Law of the State of
Delaware, as amended from time to time, all persons who it may indemnify
pursuant thereto.


                                        2

<PAGE>



               ELEVENTH: No director of the Corporation shall be personally
liable to the Corporation or any stockholder for monetary damages for breach 
of fiduciary duty as a director, except for any matter in respect of which 
such director shall be liable under Section 174 of Title 8 of the Delaware 
Code(relating to the Delaware General Corporation Law) or any amendment
thereto or successor provision thereto or shall be liable by reason that, 
in addition to any and all other requirements for such liability, such 
director (i) shall have breached the duty of loyalty to the Corporation or 
its stockholders, (ii) shall not have acted in good faith or, in failing to 
act, shall not have acted in good faith, (iii) shall have acted in a manner 
involving intentional misconduct or a knowing violation of law or, in failing 
to act, shall have acted in a manner involving intentional misconduct or a 
knowing violation of law or (iv) shall have derived an improper personal 
benefit. Neither the amendment nor repeal of this Article TENTH nor the 
adoption of any provision of the Certificate of Incorporation inconsistent
with this Article TENTH, shall eliminate or reduce the effect of this Article 
TENTH, in respect of any matter occurring, or any cause of action, suit or 
claim that, but for this Article TENTH would accrue or arise, prior to such 
amendment, repeal or adoption of an inconsistent provision.

               TWELFTH:  Election of directors need not be by written ballot.

               THIRTEENTH: The Corporation reserves the right to amend, alter,
change or repeal any provision contained in this Certificate of Incorporation,
in the manner now or hereinafter prescribed by statute, and all rights 
conferred by the stockholders herein are granted subject to this reservation.



                                        3

<PAGE>


        IN WITNESS WHEREOF, the undersigned has duly executed this Certificate
of Incorporation this 6th day of February, 1997.



                                                      /s/ Jennifer A. Olvey 
                                                      -------------------------
                                                       Jennifer A. Olvey
                                                       Incorporator






                                             4

<PAGE>

                                                                     Exhibit 3.2

                                     BY-LAWS

                                       OF

                       BENEFICIAL MORTGAGE SERVICES, INC.

                                    ARTICLE I

                                  Stockholders

                  SECTION  1.  Annual  Meetings.   The  annual  meeting  of  the
stockholders  (the "Annual  Meeting of  Stockholders")  of  Beneficial  Mortgage
Services, Inc. (the "Corporation") for the purpose of electing directors and for
the  transaction  of such other  business  as may be brought  before the meeting
shall be held,  in each year on such day, at such time and such place  within or
without the State of Delaware  as shall be fixed by the Board of  Directors  and
stated in the notice of the meeting.

                  SECTION  2.  Special   Meetings.   Special   meetings  of  the
stockholders  may be  called  at any  time by the  Board  of  Directors,  by the
Chairman of the Board, by the President or by any number of stockholders  owning
an  aggregate  of not less than fifty  percent  (50%) of  outstanding  shares of
capital stock entitled to vote.  Special  meetings shall be held on such day, at
such  time and such  place  either  within  or  without  the  State of  Delaware
specified in the notice thereof.

                  SECTION 3. Notice of Meetings.  Except as otherwise  expressly
required by law or the Certificate of Incorporation of the Corporation,  written
notice to  stockholders  stating the place and time of the  meeting,  and in the
case of a special  meeting,  the purpose or purposes of such  meeting,  shall be
given  either by  delivering  a notice  personally  or  mailing a notice to each
stockholder  of record  entitled to vote thereat at his address as it appears on
the records of the  Corporation  not less than ten (10) nor more than sixty (60)
days prior to the  meeting.  No  business  other than that  stated in the notice
shall  be  transacted  at  any  special  meeting.   Notice  of  any  meeting  of
stockholders  shall not be  required  to be given to any  stockholder  who shall
attend such meeting in person or  represented by proxy;  and if any  stockholder
shall,  in person or by attorney  thereunto  duly  authorized,  in writing or by
telegraph,  cable or wireless,  waive notice of any meeting,  whether  before or
after such meeting be held, the notice thereof need not be given to him.  Notice
of any adjourned meeting of stockholders need not be given except as provided in
Section 5 of this Article I.

                  SECTION 4.  Quorum.  Subject to the  provisions  of law or the
Certificate of Incorporation in respect of the vote that shall be required for a
specific  action,  the number of shares the holders of which shall be present or
represented  by proxy at any meeting of  stockholders  in order to  constitute a
quorum for the transaction of any business,  shall be majority of all the shares
issued and outstanding and entitled to vote at such meeting.

                  SECTION  5.  Adjournment.  At  any  meeting  of  stockholders,
whether or not there  shall be a quorum  present,  the  holders of a majority of
shares  voting at the  meeting,  whether  present  in person at the  meeting  or
represented by proxy at the meeting,  may adjourn the meeting from time to time.
Except as otherwise provided by law, notice of such adjourned


<PAGE>



meeting need not be given  otherwise than by  announcement of the time and place
of such adjourned  meeting at the meeting at which the  adjournment is taken. At
any  adjourned  meeting at which a quorum shall be present,  any business may be
transacted which might have been transacted at the original meeting.

                  SECTION 6. Organization.  The Chairman of the Board, or in his
absence  or  nonelection,  the  President,  or in the  absence  of  both  of the
foregoing officers, a Vice President, shall call meetings of the stockholders to
order,  and  shall act as  Chairman  of such  meetings.  In the  absence  of the
Chairman of the Board,  the  President,  or a Vice  President,  the holders of a
majority in number of the shares of the capital stock of the Corporation present
in person or  represented  by proxy and entitled to vote at such  meeting  shall
elect a chairman, who may be the Secretary of the Corporation.  The Secretary of
the Corporation shall act as secretary of all meetings of the stockholders,  but
in the absence of the  Secretary,  the Chairman may appoint any person to act as
secretary of the meeting.

                  SECTION 7. Voting.  Each stockholder of record,  as determined
in  accordance  with Section 4 of Article V hereof,  shall,  except as otherwise
provided by law or by the Certificate of Incorporation,  at every meeting of the
stockholders  be  entitled  to one vote in person or by proxy for each  share of
capital stock entitled to vote held by such  stockholder,  but no proxy shall be
voted on after  three  years from its date,  unless  said proxy  provides  for a
longer  period.   Unless  otherwise  provided  by  law  or  the  Certificate  of
Incorporation,  no vote  upon any  matter  before  the  meeting,  including  the
election of directors need be by ballot;  provided,  however, upon the demand of
any stockholder,  the vote for directors and the vote upon any matter before the
meeting,  shall be by  ballot.  Except  as  otherwise  provided  by law,  by the
Certificate of  Incorporation  or by these By-laws,  all elections for directors
shall be decided by plurality  vote; and all other matters shall be decided by a
majority of the votes cast thereon.

                  SECTION  8.   Stockholders   List.  A  complete  list  of  the
stockholders  entitled to vote at any meeting of the  stockholders,  arranged in
alphabetical  order,  with the address of each, and the number of shares held by
each,  shall be open to the  examination  of any  stockholder,  for any  purpose
germane to the meeting, during ordinary business hours, for a period of at least
ten (10) days prior to the meeting,  either at a place within the city where the
meeting  is to be held,  which  place  shall be  specified  in the notice of the
meeting, or, if not so specified,  at the place where the meeting is to be held.
The list shall also be  produced  and kept at the time and place of the  meeting
during the whole time thereof,  and may be inspected by any  stockholder  who is
present.

                  SECTION 9. Addresses of Stockholders.  Each stockholder  shall
designate to the  Secretary of the  Corporation  an address to which  notices of
meetings  and all other  corporate  notices may be served upon or mailed to him,
and if any stockholder  shall fail to designate such address,  corporate notices
may be served  upon him by mail  directed  to him at his last known post  office
address.

                  SECTION 10.  Judges of Voting.  The Board of Directors  may at
any time  appoint  one or more  persons to serve as Judges of Voting at the next
succeeding  Annual Meeting of  Stockholders  or at any other meeting or meetings
and the Board of  Directors  may at any time fill any  vacancy  in the office of
Judges of Voting.  If the Board of Directors  fails to appoint Judges of Voting,
or if any  Judges of  Voting  appointed  be  absent or refuse to act,  or if his
office becomes

                                        2

<PAGE>



vacant and be not filled by the Board of Directors,  the Chairman of any meeting
of the  stockholders may appoint one or more temporary Judges of Voting for such
meeting.  All  proxies  shall be filed with the Judges of Voting of the  meeting
before being voted upon.

                  SECTION 11. Consent of Stockholders in Lieu of Meeting. Except
as otherwise  provided by law, by the Certificate of  Incorporation  or by these
By-laws,  any action required to be taken, or which may be taken, at any meeting
of stockholders may be taken without a meeting, without prior notice and without
a vote,  if a consent in writing,  setting  forth the action so taken,  shall be
signed by the holders of shares of  outstanding  stock  having not less than the
minimum number of votes that would be necessary to authorize or take such action
at a meeting at which all shares of stock  entitled to vote thereon were present
and voted;  provided,  however,  that prompt  notice of the taking of  corporate
action without a meeting by less than unanimous  written  consent shall be given
to those stockholders who have not consented in writing.


                                   ARTICLE II

                               Board of Directors

                  SECTION 1. General Powers. The property,  affairs and business
of the  Corporation  shall be managed by or under the  direction of the Board of
Directors. The Board of Directors may exercise all the powers of the Corporation
and do all lawful acts and things which are not reserved to the  stockholders by
law or by the Certificate of Incorporation.

                  SECTION 2. Number, Qualification, Term of Office and Election.
The number of Directors shall be such as the Board of Directors may from time to
time by  resolution  direct.  Directors  need not be  stockholders.  The initial
number of Directors  shall be three (3),  consisting  of one class of Directors,
until such time as the Board of  Directors  may by  resolution  direct  that the
Board of Directors be divided into three classes in accordance with this Section
2. At such time as the Board of Directors by  resolution  directs,  the Board of
Directors  shall be divided  into three  classes,  as nearly  equal in number as
possible,  with the term of office of the  first  class to expire at the  Annual
Meeting of Stockholders next ensuing,  the term of office of the second class to
expire at the Annual Meeting of Stockholders one year  thereafter,  and the term
of office of the third class to expire at the Annual Meeting of Stockholders two
years thereafter. At the time of the initial classification,  any vacancy on the
Board of Directors  caused by such increase in the number of Directors  shall be
filed in accordance  with Section 11 of this Article II. At each annual election
held after the initial  classification  and election,  the  Directors  chosen to
succeed those whose terms have expired shall be elected to hold office until the
third  succeeding  Annual Meeting of Stockholders  after their election.  If the
number of Directors is changed,  any increase or decrease in Directors  shall be
apportioned  among the classes so as to maintain  all classes as equal in number
as possible,  and any additional Director elected to any class shall hold office
for a term which shall  coincide  with the terms of the other  Directors in such
class. Each Director shall hold office for the term for which he is appointed or
elected and until his successor,  if any, shall have been elected and shall have
qualified, or until his death or until he shall have resigned or shall have been
removed in the manner  hereinafter  provided.  Directors  need not be elected by
ballot, except upon demand of any stockholder.


                                        3

<PAGE>



                  SECTION 3.  Quorum and Manner of Action.  Except as  otherwise
provided by statute or by these  By-laws,  a majority of the number of the Board
of Directors  shall be required to  constitute a quorum for the  transaction  of
business at any meeting,  and the act of a majority of the directors  present at
any  meeting  at  which a quorum  is  present  shall be the act of the  Board of
Directors.  In the absence of a quorum, a majority of the directors  present may
adjourn  any  meeting  from time to time  until a quorum  be had.  Notice of any
adjourned  meeting need not be given if the time and place thereof are announced
at the meeting at which  adjournment is taken. The directors shall act only as a
board and individual directors shall have no power as such.

                  SECTION 4. Place of Meeting,  etc. The Board of Directors  may
hold its meetings,  have one or more offices,  and keep the books and records of
the  Corporation,  at such  place or  places  within  or  without  the  State of
Delaware,  as the Board of Directors may from time to time determine or as shall
be specified or fixed in the respective notices or waivers of notice hereof.

                  SECTION 5.  Regular  Meetings.  Commencing  in 1997, a regular
meeting of the Board of  Directors  shall be held as soon as  practicable  after
each Annual  Meeting of  Stockholders,  for the  election  of  officers  and the
transaction  of other  business,  and other  regular  meetings  of said Board of
Directors shall be held at such times and places as said Board shall direct.  No
notice shall be required for any regular meeting of the Board of Directors but a
copy of every  resolution  fixing  or  changing  the  time or  place of  regular
meetings  shall be mailed to every  director at least five days before the first
meeting held pursuant to such resolution.

                  SECTION  6.  Special  Meetings;  Notice  and Waiver of Notice.
Special  meetings of the Board of Directors may be called by the Chairman of the
Board,  the Secretary on the request of the Chairman of the Board, the President
or any two Directors.  The Secretary or an Assistant Secretary shall give notice
of the time and place of each special meeting by mailing a written notice of the
same to each  director at his last known post  office  address or usual place of
business  at least two days  before the  meeting  or by  causing  the same to be
delivered  personally or to be  transmitted  by telegraph,  cable,  telephone or
orally at least 24 hours  before  the  meeting  to each  Director.  Neither  the
business to be  transacted  at, nor the  purpose of any  special  meeting of the
Board of Directors  need be specified in any notice or written  waiver of notice
unless so required by law, the  Certificate of  Incorporation  or these By-laws.
Notice  of any  meeting  of the  Board  of  Directors  need  not be given to any
Director if he shall sign a written  waiver  thereof  either before or after the
time stated therein, or if he shall be present at the meeting and participate in
the business transacted thereat, except if a director attends for the purpose of
objecting,  at the beginning of the meeting,  to the transaction of any business
because the meeting is not lawfully called or convened. Any meeting of the Board
of Directors  shall be a legal meeting  without any notice  thereof  having been
given if all of the members shall be present thereat.  Unless limited by law, by
the  Certificate  of  Incorporation,  by these  By-laws,  or by the terms of the
notice thereof, any and all business may be transacted at any special meeting.

                  SECTION 7. Action by Consent. Any action required or permitted
to be taken at any meeting of the Board of Directors or of any committee thereof
may be taken without a meeting,  if a written  consent  thereto is signed by all
members of the Board of Directors or of such committee,  as the case may be, and
such written  consent is filed with the minutes or  proceedings  of the Board of
Directors or committee.


                                        4

<PAGE>



                  SECTION  8.  Organization.  At each  meeting  of the  Board of
Directors,  the Chairman of the Board,  or, in his absence or  nonelection,  the
President,  or, in the  absence of both of the  foregoing  officers,  a director
chosen by a majority of the Directors shall act as chairman.  The Secretary,  or
in his absence, an Assistant Secretary,  or in the absence of both the Secretary
and Assistant  Secretaries,  any person  appointed by the Chairman  shall act as
secretary of the meeting.

                  SECTION 9.  Resignations.  Any Director of the Corporation may
resign at any time by giving  written notice to the Board of Directors or to the
President  or to  the  Secretary  of the  Corporation.  The  resignation  of any
Director shall take effect  immediately  unless a date certain specified therein
for it to take effect,  in which event it shall be effective upon such date, and
the acceptance of such resignation  shall not be necessary to make it effective,
irrespective of whether the resignation is tendered subject to such acceptance.

                  SECTION 10. Removal of Directors. Subject to the rights of any
class or  series  of stock  having a  preference  over the  Common  Stock of the
Corporation to elect directors under specified  circumstances,  any Director may
be removed from office,  with or without cause,  at any time, by the affirmative
vote of a majority  in  interest  of the  holders of record of the stock  having
voting power at a special  meeting of the  stockholders  called for the purpose,
and the  vacancy in the Board of  Directors  caused by any such  removal  may be
filled by the  stockholders  at such meeting or filled by the Board of Directors
in the manner provided in Section 11 of this Article II.

                  SECTION 11.  Vacancies.  Any vacancy in the Board of Directors
caused by death,  resignation,  removal,  disqualification,  an  increase in the
number of Directors, or any other cause may be filled by the affirmative vote of
a majority of the remaining Directors, even though less than a quorum, by a sole
remaining  Director or by the stockholders of the Corporation at the next Annual
Meeting of Stockholders or any special meeting called for the purpose. Except as
otherwise provided by the Certificate of Incorporation, each Director so elected
shall hold office for the  remainder  of the full term of the class of Directors
in which the vacancy  occurred or to which the new  directorship was apportioned
pursuant to Section 2 of this Article II and until his successor,  if any, shall
have been duly elected and shall have qualified,  or until his death or until he
shall have resigned or shall have been removed in the manner herein provided. No
decrease in the number of Directors  constituting  the Board of Directors  shall
shorten the term of any incumbent Director.  In case all the Directors shall die
or resign or be removed or be disqualified, any stockholder having voting powers
may call a special  meeting of the  stockholders,  upon  notice  given as herein
provided for meetings of the stockholders, at which Directors may be elected for
the unexpired term.

                  SECTION 12.  Compensation  of Directors.  Directors,  as such,
shall  receive  such sum for their  services  and expenses as may be directed by
resolution of the Board of Directors;  provided,  however,  that nothing  herein
contained  shall  be  construed  to  preclude  any  Director  from  serving  the
Corporation in any other capacity and receiving compensation  therefor.  Members
of special or standing  committees  may be allowed like  compensation  for their
services and expenses.

                  SECTION 13.  Committees.  By resolution or resolutions passed
by a majority of the whole Board of Directors at any meeting of the Board of
Directors, the Directors may

                                        5

<PAGE>



designate one or more committees,  including without limitation executive, audit
and compensation committees, each committee to consist of two or more Directors.
To the extent  provided in said  resolution  or  resolutions,  unless  otherwise
provided by law, such committee or committees shall have and may exercise all of
the powers of the Board of  Directors  in the  management  of the  business  and
affairs of the Corporation, including without limitation the power and authority
to authorize the seal of the  Corporation  to be affixed to all papers which may
require it, except that no such committee shall have any power or authority with
respect to (i) amending the Certificate of  Incorporation  of the Corporation or
these  By-laws,  (ii)  approving  or  recommending  to the  stockholders  of the
Corporation any agreement or plan of merger or consolidation, any sale, lease or
exchange  of  all  or  substantially  all  of the  property  and  assets  of the
Corporation  or the  dissolution  or  liquidation  of the  Corporation  (or  the
abandonment or revocation thereof) or (iii) the declaration of dividends and the
authorization of the issuance of shares of capital stock of the Corporation. The
Board of Directors may designate one or more Directors as alternate members of a
committee who may replace an absent or  disqualified  member at any meeting.  In
the  absence  or  disqualification  of a member of a  committee,  the  member or
members thereof present at any meeting and not disqualified from voting, whether
or not he or they constitute a quorum, may unanimously appoint another member of
the Board of  Directors to act at the meeting in the place of any such absent or
disqualified  member.  A  committee  may make such rules for the  conduct of its
business and may appoint such committees and assistants as it shall from time to
time deem necessary for the transaction of business of such  committee.  Regular
meetings of a committee shall be held at such times as such committee shall from
time to time by resolution determine.

                  SECTION 14. Participation in Meetings. Members of the Board of
Directors or of any  committee  may  participate  in any meeting of the Board of
Directors or committee,  as the case may be, by means of conference telephone or
similar  communication  equipment by means of which all persons participating in
the  meeting  can hear  each  other,  and such  participation  shall  constitute
presence in person at such meeting.


                                   ARTICLE III

                                    Officers

                  SECTION 1. Executive Officers. The officers of the Corporation
shall be a President,  a Treasurer,  and a Secretary.  In addition, the Board of
Directors  may elect a Chairman  of the Board and such other  officers as may be
appointed in  accordance  with the  provisions of Section 3 of this Article III.
Any number of offices may be held by the same  person.  Whenever  any officer of
the  Corporation  ceases  to be an  employee  of  the  Corporation  and  of  all
corporations  which  control or are under common  control with the  Corporation,
such  officer  shall  thereupon  also cease to be an officer of the  Corporation
without any further  action on his part or on the part of the Board of Directors
or the Chairman.

                  SECTION 2. Election, Term of Office and Qualification.  So far
as is  practicable,  the  officers  shall be  elected  annually  by the Board of
Directors at their first meeting after each Annual  Meeting of  Stockholders  of
the  Corporation.  Each  officer,  except such  officers as may be  appointed in
accordance  with the  provisions  of Section 3 of this Article  III,  shall hold
office until his successor shall have been duly elected and shall have qualified
in his stead, or until his death

                                        6

<PAGE>



or until he shall have resigned or shall have become  disqualified or shall have
been removed in the manner hereinafter provided. The Chairman of the Board shall
be chosen from among the directors.

                  SECTION 3. Subordinate Officers. The Board of Directors or the
President  may from time to time appoint such other  officers,  including one or
more Vice Presidents, one or more Assistant Treasurers and one or more Assistant
Secretaries,  and such agents and employees of the  Corporation as may be deemed
necessary or desirable.  Such officers,  agents and employees  shall hold office
for such  period and upon such terms and  conditions,  have such  authority  and
perform such duties as provided in these By-laws or as the Board of Directors or
the  President  may from time to time  prescribe.  The Board of Directors or the
President  may from time to time  authorize  any  officer to appoint  and remove
agents and employees and to prescribe the powers and duties thereof.

                  SECTION 4. Removal. Any officer may be removed, either with or
without  cause,  by the Board of Directors or, except in the case of any officer
elected by the Board of  Directors,  by any  committee or superior  officer upon
whom the power of removal may be conferred by the Board of Directors or by these
By-laws.

                  SECTION 5. Resignations. Any officer may resign at any time by
giving  written  notice to the Board of Directors or to the  President or to the
Secretary.  Any such  resignation  shall take effect  immediately  unless a date
certain is specified  therein for it to take effect,  in which event it shall be
effective upon such date, and the  acceptance of such  resignation  shall not be
necessary  to make it  effective,  irrespective  of whether the  resignation  is
tendered subject to such acceptance.

                  SECTION  6.  Vacancies.  A vacancy  in any  office  because of
death, resignation, removal, disqualification or any other cause shall be filled
for the  unexpired  portion of the term in the manner  prescribed in the By-laws
for the regular election or appointment to such office.

                  SECTION 7. The  Chairman  of the Board.  The  Chairman  of the
Board,  if one be elected,  shall  preside,  if present,  at all meetings of the
stockholders  and at all meetings of the Board of Directors and he shall perform
such  other  duties  and have  such  other  powers  as may from  time to time be
designated and assigned to him by the Board of Directors.

                  SECTION 8. The  President.  The  President  shall have general
direction of the affairs of the  Corporation  and general  supervision  over its
several officers, subject, however, to the control of the Board of Directors. He
shall at each annual  meeting  and from time to time report to the  stockholders
and to the  Board of  Directors  all  matters  within  his  knowledge  which the
interest of the Corporation may require to be brought to their notice;  may sign
with the  Treasurer or an Assistant  Treasurer or the  Secretary or an Assistant
Secretary any or all certificates of stock of the Corporation; in the absence of
the Chairman of the Board, shall preside at all meetings of the stockholders and
at all  meetings  of the Board of  Directors;  shall  have the power to sign and
execute  in the name of the  Corporation  all  contracts,  or other  instruments
authorized  by the Board of  Directors,  and in general shall perform all duties
incident to the office of  President  and such other duties as from time to time
may be assigned to him by the Board of Directors or as are  prescribed  by these
By-laws.


                                        7

<PAGE>



                  SECTION 9. The Vice Presidents. Each Vice President shall have
such powers and shall  perform  such duties as may from time to time be assigned
to him by the Board of Directors or by the  President;  and shall have the power
to sign  and  execute  in the name of the  Corporation  all  contracts  or other
instruments  authorized  by the Board of  Directors,  except  where the Board of
Directors or the By-laws shall  expressly  delegate or permit some other officer
to do so. A Vice  President  may also sign with the  Treasurer  or an  Assistant
Treasurer or the Secretary or an Assistant  Secretary  certificates  of stock of
the Corporation.

                  SECTION 10. The Secretary.  The Secretary  shall keep or cause
to be kept the  minutes of the  meetings  of the  stockholders,  of the Board of
Directors and of any committee when so required;  shall see that all notices are
duly given in accordance with the provisions of these By-laws and as required by
law;  shall  be  custodian  of the  corporate  records  and of the  seal  of the
Corporation  and see that the seal is  affixed to all  documents  on which it is
required,  the execution of which on behalf of the Corporation under its seal is
duly authorized in accordance with the provisions of the By-laws;  shall keep or
cause to be kept a register of the post office address of each stockholder;  may
sign  with  the  President  or  Vice  President  certificates  of  stock  of the
Corporation; and, in general, the Secretary shall perform all duties incident to
the  office  of  Secretary  and such  other  duties  as may from time to time be
assigned to him by the Board of Directors or by the President.

                  SECTION  11.  Assistant  Secretaries.  At the  request  of the
Secretary, or in his absence or disability, an Assistant Secretary shall perform
the duties of the Secretary  and, when so acting,  shall have all the powers of,
and be  subject  to all the  restrictions  upon,  the  Secretary.  An  Assistant
Secretary  shall  perform such other duties as from time to time may be assigned
to him by the President, the Secretary or the Board of Directors.

                  SECTION 12. The Treasurer. The Treasurer shall have charge and
custody of, and be responsible for, all funds and securities of the Corporation,
and deposit all such funds in the name of the  Corporation in such banks,  trust
companies  or other  depositaries  as shall be selected in  accordance  with the
provisions  of these  By-laws;  at all  reasonable  times  exhibit  his books of
account and records,  and cause to be exhibited the books of account and records
of any corporation controlled by the Corporation, to any of the Directors of the
Corporation  upon  application  during  business  hours  at  the  office  of the
Corporation,  or such other  corporation  where such books and records are kept;
render a statement of the  condition of the finances of the  Corporation  at all
regular  meetings of the Board of Directors and a full  financial  report at the
Annual  Meeting  of  Stockholders;  if called  upon to do so,  receive  and give
receipts  for  moneys  due  and  payable  to the  Corporation  from  any  source
whatsoever;  may sign with the President or Vice President certificates of stock
of the  Corporation;  and,  in general,  perform all the duties  incident to the
office of  Treasurer  and such other duties as from time to time may be assigned
to him by the Board of Directors or the President.

                  SECTION  13.  Assistant  Treasurers.  At  the  request  of the
Treasurer, or in his absence or disability, an Assistant Treasurer shall perform
the duties of the Treasurer,  and, when so acting, shall have all the powers of,
and be  subject  to all the  restrictions  upon,  the  Treasurer.  An  Assistant
Treasurer  shall perform such duties as from time to time may be assigned to him
by the President, the Treasurer or the Board of Directors.


                                        8

<PAGE>



                  SECTION 14.  Salaries.  The salaries of the officers  shall be
fixed from time to time by the Board of Directors. No officer shall be prevented
from  receiving  such salary by reason of the fact that he is also a director of
the Corporation.


                                   ARTICLE IV

                 Contracts, Checks, Drafts, Bank Accounts, Etc.

                  SECTION  1.  Contracts,  etc.,  How  Executed.  The  Board  of
Directors,  except as otherwise  provided in these  By-laws,  may  authorize any
officer or agent of the  Corporation  to enter into any  contract or execute and
deliver any instrument in the name of and on behalf of the Corporation, and such
authority  may be general or  confined  to specific  instances;  and,  unless so
authorized by the Board of Directors or by such  Committee or by these  By-laws,
no agent or employee, other than an officer of the Corporation acting within the
scope  of his  authority,  shall  have  any  power  or  authority  to  bind  the
Corporation  by any contract or  engagement or to pledge its credit or to render
it liable for any purpose or to any amount.

                  SECTION 2. Checks,  Drafts,  etc. All checks,  drafts or other
orders for the payment of money and all notes or other evidences of indebtedness
issued  in the  name of the  Corporation  shall be  signed  by such  officer  or
officers, employee or employees of the Corporation as shall from time to time be
determined by resolution of the Board of Directors.

                  SECTION 3.  Deposits.  All funds of the  Corporation  shall be
deposited  from time to time to the  credit of the  Corporation  in such  banks,
trust companies or other depositaries as the Board of Directors may from time to
time  designate,  or as may be  designated  by any  officer or  officers  of the
Corporation  to whom such power may be delegated by the Board of Directors,  and
for the purpose of such deposit,  the  President,  or a Vice  President,  or the
Treasurer or an Assistant Treasurer, or the Secretary or an Assistant Treasurer,
or the  Secretary or an  Assistant  Secretary  may  endorse,  assign and deliver
checks,  drafts and other  orders for the  payment of money which are payable to
the order of the Corporation.

                  SECTION 4.  General and Special  Bank  Accounts.  The Board of
Directors  may from time to time  authorize  the opening  and keeping  with such
banks,  trust companies or other depositaries as it may designate or general and
special bank  accounts,  and may make such special  rules and  regulations  with
respect thereto,  not inconsistent  with the provisions of these By-laws,  as it
may deem expedient.

                  SECTION 5.  Proxies.  Except as  otherwise  provided  in these
By-laws or in the Certificate of Incorporation  of the  Corporation,  and unless
otherwise  provided by resolution  of the Board of Directors,  the President may
from time to time appoint an attorney or attorneys,  or agent or agents,  of the
Corporation,  in the name of and on behalf of the Corporation, to cast the votes
which the  Corporation  may be entitled to cast as a stockholder or otherwise of
any other  corporation any of whose stock or other securities may be held by the
Corporation at meetings of the holders of the stock or other  securities of such
other  corporation,  or to  consent  in  writing  to any  action  by such  other
corporation,  and may  instruct  the person or persons  so  appointed  as to the
manner of casting such votes or giving such consent, and may execute or cause to
be executed

                                        9

<PAGE>



in the name of and on behalf of the Corporation and under its corporate seal, or
otherwise,  all  such  written  proxies  or  other  instruments  as he may  deem
necessary or proper in the premises.


                                    ARTICLE V

                           Stock and Transfer of Stock

                  SECTION 1.  Certificates of Stock.  Certificates for shares of
the capital stock of the  Corporation  shall be in such form,  not  inconsistent
with law, as shall be approved by the Board of Directors. They shall be numbered
in  order  of their  issue,  and  shall be  signed  by the  President  or a Vice
President and by the Treasurer or an Assistant  Treasurer or the Secretary or an
Assistant Secretary of the Corporation, and the seal of the Corporation shall be
affixed  thereto.  The  signatures  of any of such  officers and the seal of the
Corporation  upon  such  certificate  may be  facsimiles.  In case any  officer,
transfer agent or registrar who has signed or whose facsimile signature has been
placed upon a certificate  shall have ceased to be such officer,  transfer agent
or registrar  before such  certificate is issued,  it may nevertheless be issued
and  delivered  by the  Corporation  with the  same  effect  as if he were  such
officer, transfer agent or registrar.

                  SECTION  2.  Transfers  of Stock.  Transfers  of shares of the
capital  stock  of the  Corporation  shall  be  made  only on the  books  of the
Corporation by the holder thereof, or by his attorney thereunto  authorized by a
power of attorney duly executed and filed with the Secretary of the  Corporation
or with a transfer  agent of the  Corporation,  if any,  and on surrender of the
certificate or certificates for such shares properly endorsed. A person in whose
name shares of stock stand on the books of the  Corporation  shall be deemed the
owner thereof as regards the Corporation and the Corporation  shall not be bound
to  recognize  any  equitable or other claim to, or interest in , such shares on
the part of any other  person,  whether  or not it shall  have  express or other
notice  thereof,  except  as  otherwise  provided  by the  laws of the  State of
Delaware.

                  SECTION 3. Lost,  Destroyed  and Mutilated  Certificates.  The
holder of any stock  issued by the  Corporation  shall  immediately  notify  the
Corporation of any loss,  destruction or mutilation of the certificate therefor,
or failure to receive a certificate of stock issued by the Corporation,  and the
Board of  Directors  or the  Secretary  of the  Corporation  may,  in its or his
discretion,  cause to be issued to such  holder  of stock a new  certificate  or
certificates  of stock  upon  compliance  with such  rules,  regulations  and/or
procedures as may have been prescribed by the Board of Directors with respect to
the  issuance  of  new  certificates  in  lieu  of  such  other  certificate  or
certificates of stock.

                  SECTION 4. Fixing Date for  Determination  of  Stockholders of
Record. In order that the Corporation may determine the stockholders entitled to
notice of or to vote at any meeting of stockholders or any adjournment  thereof,
or to express  consent to  corporate  action in  writing  without a meeting,  or
entitled to receive  payment of any dividend or other  distribution or allotment
of rights,  or  entitled  to  exercise  any  rights in  respect  of any  change,
conversion  or exchange of stock or for the purpose of any other lawful  action,
the Board of  Directors  may fix, in  advance,  a record date which shall not be
more  than  sixty  (60) nor less  than ten  (10)  days  before  the date of such
meeting,  nor more than  sixty  (60) days  prior to any other  action,  and such
stockholders and only such  stockholders as shall be entitled to such notice of,
and to vote at, such

                                       10

<PAGE>



meeting  and  (except  as  provided  in  Section  4 of  Article  I  hereof)  any
adjournment  thereof,  or to express consent to any such corporate action, or to
receive  payment of such  dividend,  or to receive  allotment  of rights,  or to
exercise such rights,  as the case may be,  notwithstanding  any transfer of any
stock on the  books of the  Corporation  after  any such  record  date  fixed as
aforesaid.


                                   ARTICLE VI

                                      Seal

                  The  Board  of  Directors   shall   provide  a  suitable  seal
containing the name of the Corporation, which seal shall be in the charge of the
Secretary  and which may be used by  causing  it or a  facsimile  thereof  to be
impressed or affixed or in any other manner reproduced.  If and when so directed
by the Board of  Directors,  a duplicate  of the seal may be kept and be used by
any officer of the Corporation designated by the Board.


                                   ARTICLE VII

                            Miscellaneous Provisions

                  SECTION 1.  Fiscal Year.  The fiscal year of the Corporation
shall end on such date in each year as shall be determined by resolution of
the Board of Directors of the Corporation.

                  SECTION 2. Waivers of Notice.  Whenever any notice whatever is
required  to be given by law,  or under the  provisions  of the  Certificate  of
Incorporation  or of these By-laws,  a waiver thereof in writing,  signed by the
person or persons  entitled  to said  notice,  whether  before or after the time
stated therein, shall be deemed equivalent thereto.

                  SECTION 3. Qualifying in Foreign  Jurisdictions.  The Board of
Directors  shall  have the  power  at any time and from  time to time to take or
cause to be taken  any and all  measures  which  they  may  deem  necessary  for
qualification to do business as a foreign corporation in any one or more foreign
jurisdictions and for withdrawal therefrom.

                  SECTION 4. Indemnification. The Corporation shall, to the full
extent permitted by the General  Corporation Law of Delaware and the Certificate
of  Incorporation,  in each case as  amended  from time to time,  indemnify  all
persons whom it has the power to indemnify  pursuant  thereto.  Without limiting
the generality of the foregoing:

                  (a) The Corporation shall indemnify any person who was or is a
         party or is threatened to be made a party to any threatened, pending or
         completed  action,  suit  or  proceeding,   whether  civil,   criminal,
         administrative  or  investigative  (other  than an  action by or in the
         right of the  Corporation)  by  reason  of the fact that he is or was a
         director,  officer, employee or agent of the Corporation,  or is or was
         serving  at the  request of the  Corporation  as a  director,  officer,
         employee or agent of another corporation,  partnership,  joint venture,
         trust or  other  enterprise,  against  expenses  (including  attorneys'
         fees),

                                       11

<PAGE>



         judgments, fines and amounts paid in settlement actually and reasonably
         incurred by him in connection  with such action,  suit or proceeding if
         he acted in good faith and in a manner he reasonably  believed to be in
         or not opposed to the best  interests  of the  Corporation,  and,  with
         respect to any criminal action or proceeding,  had no reasonable  cause
         to believe his conduct was  unlawful.  The  termination  of any action,
         suit or proceeding by judgment, order, settlement, conviction or upon a
         plea of nolo contendere or its equivalent, shall not, of itself, create
         a presumption that the person did not act in good faith and in a manner
         which  he  reasonably  believed  to be in or not  opposed  to the  best
         interests of the  Corporation  and, with respect to any criminal action
         or  proceeding,  had  reasonable  cause to believe that his conduct was
         unlawful.

                  (b) The Corporation shall indemnify any person who was or is a
         party or is threatened to be made a party to any threatened, pending or
         completed  action  or suit by or in the  right  of the  Corporation  to
         procure a judgment in its favor by reason of the fact that he is or was
         a director, officer, employee or agent of the Corporation, or is or was
         serving  at the  request of the  Corporation  as a  director,  officer,
         employee or agent of another corporation,  partnership,  joint venture,
         trust or other enterprise against expenses (including  attorneys' fees)
         actually and reasonably  incurred by him in connection with the defense
         or settlement of such action or suit if he acted in good faith and in a
         manner  he  reasonably  believed  to be in or not  opposed  to the best
         interests of the Corporation and except that no  indemnification  shall
         be made in  respect  of any  claim,  issue or matter  as to which  such
         person  shall  have  been  adjudged  to be  liable  for  negligence  or
         misconduct in the performance of his duty to the Corporation unless and
         only to the  extent  that the Court of  Chancery  or the court in which
         such action or suit was brought shall determine upon application  that,
         despite  the   adjudication  of  liability  but  in  view  of  all  the
         circumstances  of the  case,  such  person  is  fairly  and  reasonably
         entitled to indemnity for such expenses  which the Court of Chancery or
         such other court shall deem proper.

                  (c) To the extent that a director,  officer, employee or agent
         of the  Corporation  has been  successful on the merits or otherwise in
         defense of any action, suit or proceeding referred to in paragraphs (a)
         and (b), or in defense of any claim, issue or matter therein,  he shall
         be indemnified  against expenses  (including  attorneys' fees) actually
         and reasonably incurred by him in connection therewith.

                  (d) Any  indemnification  under paragraphs (a) and (b) (unless
         ordered by a court) shall be made by the Corporation only as authorized
         in the specific case upon a determination  that  indemnification of the
         director,  officer,  employee  or agent is proper in the  circumstances
         because he has met the  applicable  standard  of  conduct  set forth in
         paragraphs  (a) and (b).  Such  determination  shall be made (1) by the
         Board  of  Directors  by a  majority  vote of a  quorum  consisting  of
         directors who were not parties to such action,  suit or proceeding,  or
         (2) if such a quorum is not obtainable, or, even if obtainable a quorum
         of disinterested  directors so directs, by independent legal counsel in
         a written opinion, or (3) by the stockholders.

                  (e) Expenses (including attorneys' fees) incurred in defending
         any civil,  criminal,  administrative or investigative  action, suit or
         proceeding  may be paid by the  Corporation  in  advance  of the  final
         disposition  of such action,  suit or  proceeding  as authorized by the
         Board of Directors in the specific case upon receipt of an undertaking

                                       12

<PAGE>


         by or on the  behalf of the  director,  officer,  employee  or agent to
         repay such amount unless it shall  ultimately be determined  that he is
         entitled to be  indemnified  by the  Corporation  as authorized in this
         Section.

                  (f) The  indemnification  provided by this  Section  shall not
         have been deemed  exclusive of any other rights to which those  seeking
         indemnification  may be entitled under any by-law,  agreement,  vote of
         stockholders or disinterested directors or otherwise, both as to action
         in his  official  capacity and as to action in another  capacity  while
         holding such office,  and shall  continue as to a person who has ceased
         to be a  director,  officer,  employee  or agent and shall inure to the
         benefit of the heirs, executors and administrators of such a person.

                  (g) The Corporation  shall have power to purchase and maintain
         insurance  on behalf of any person who is or was a  director,  officer,
         employee  or  agent of the  Corporation,  or is or was  serving  at the
         request of the Corporation as a director, officer, employee or agent of
         another  corporation,   partnership,  joint  venture,  trust  or  other
         enterprise  against any liability  asserted against him and incurred by
         him in any such capacity, or arising out of his status as such, whether
         or not the  Corporation  would have the power to indemnify  him against
         such liability under the provisions of this Section.

                  (h)  For the  purposes  of this  Section,  references  to "the
         Corporation"  include  all  constituent   corporations  absorbed  in  a
         consolidation   or  merger  as  well  as  the  resulting  or  surviving
         corporation  so that  any  person  who is or was a  director,  officer,
         employee  or  agent  of  such a  constituent  corporation  or is or was
         serving at the request of such  constituent  corporation as a director,
         officer, employee or agent of another corporation,  partnership,  joint
         venture,  trust or other  enterprise  shall stand in the same  position
         under the  provisions  of this Section with respect to the resulting or
         surviving  corporation  as he would if he had served the  resulting  or
         surviving corporation in the same capacity.


                                  ARTICLE VIII

                                   Amendments

                  All By-laws of the Corporation  shall be subject to alteration
or  repeal,  and  new  By-laws  not  inconsistent  with  any  provision  of  the
Certificate of  Incorporation  of the Corporation or any provision of law may be
made, either by the affirmative vote of a majority in interest of the holders of
record of the outstanding  voting stock of the Corporation or by the affirmative
vote of the majority of the Board of Directors.



                                       13

<PAGE>



                                                                     Exhibit 4.1










                       BENEFICIAL MORTGAGE SERVICES, INC.

                                  as Depositor,

                         BENEFICIAL MORTGAGE CORPORATION

                               as Master Servicer,


                                       and


                -----------------------------------------------,

                                   as Trustee



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



                         POOLING AND SERVICING AGREEMENT

                         Dated as of ___________, _____





                   ____________ LOAN ASSET BACKED CERTIFICATES,










<PAGE>



                                TABLE OF CONTENTS

                                      Page

                                    ARTICLE I

                                   DEFINITIONS...............................  1

Section 1.01. Definitions....................................................  1
Section 1.02. Interest Calculations.......................................... 19
Section 1.03. Usage of Terms................................................. 19

                                   ARTICLE II

       SALE OF ____________ LOANS; ORIGINAL ISSUANCE OF CERTIFICATES......... 20

Section 2.01. Sale of ___________ Loans...................................... 20
Section 2.02. Acceptance by Trustee; Repurchase Obligations;
              Substitution of Eligible Substitute ___________
               Loans......................................................... 23
Section 2.03. Representations and Warranties Regarding the Master
              Servicer....................................................... 25
Section 2.04. Representations and Warranties Regarding the ___________
              Loans; Repurchase of Defective ___________ Loans............... 26
Section 2.05. Execution and Authentication of Certificates; Designation of
              "Regular Interests" and "Residual Interests" under
              REMIC.......................................................... 29
Section 2.06. Designation of Start-up Day and Final Maturity Date............ 29
Section 2.07. Certain Activities............................................. 29

                                   ARTICLE III

                ADMINISTRATION AND SERVICING OF ____________ LOANS........... 30

Section 3.01. The Master Servicer............................................ 30
Section 3.02. Collection of Certain __________ Loan Payments; ___________
              Loan Payment Record............................................ 32
Section 3.03. Permitted Debits to the __________ Loan Payment
              Record......................................................... 33
Section 3.04. Maintenance of Hazard Insurance; Property Protection
              Expenses....................................................... 34
Section 3.05. Assumption and Modification Agreements......................... 35
Section 3.06. Realization upon Defaulted __________ Loans................... 35
Section 3.07. Trustee to Cooperate........................................... 36
Section 3.08. Servicing Compensation; Payment of Certain Expenses by
              Master Servicer................................................ 36
Section 3.09. Annual Statement as to Compliance.............................. 36
Section 3.10. Annual Independent Public Accountants' Servicing
              Report......................................................... 37
Section 3.11. Access to Certain Documentation and Information Regarding the
              __________ Loans............................................... 37
Section 3.12. Maintenance of Certain Servicing Policies...................... 37



                                      - i -



<PAGE>

                                   ARTICLE IV

                SERVICING CERTIFICATE; CERTIFICATE ACCOUNT DEPOSIT........... 30

Section 4.01. Servicing Certificate.......................................... 30
Section 4.02. Certificate Account............................................ 39
Section 4.03. Servicer LOC....................................................40
 
                                    ARTICLE V
  
                PAYMENTS AND STATEMENTS TO CERTIFICATEHOLDERS................ 40

Section 5.01. Distributions.................................................. 40
Section 5.02. Statements to Certificateholders............................... 41

                                   ARTICLE VI

                                THE CERTIFICATES............................. 43

Section 6.01. The Certificates............................................... 43
Section 6.02. Registration of Transfer and Exchange of Certificates.......... 43
Section 6.03. Mutilated, Destroyed, Lost or Stolen Certificates.............. 45
Section 6.04. Persons Deemed Owners.......................................... 45
Section 6.05. Appointment of Paying Agent.................................... 45
Section 6.06. Restrictions on Transfer of Class (_) and
              Class (_) Certificates......................................... 46
Section 6.07. Restrictions on Transfer of Class (_) Certificates............. 47
Section 6.08. Actions of Certificateholder................................... 49

                                   ARTICLE VII

                               THE MASTER SERVICER........................... 50

Section 7.01. Liability of the Master Servicer............................... 50
Section 7.02. Merger or Consolidation of, or Assumption of the
              Obligations of, the Master Servicer............................ 50
Section 7.03. Limitation on Liability of the Master Servicer and Others...... 50
Section 7.04. Master Servicer Not to Resign.................................. 51
Section 7.05. Delegation of Duties........................................... 51

                                  ARTICLE VIII

                                     DEFAULT................................. 51

Section 8.01.  Events of Default............................................. 51
Section 8.02.  Trustee to Act; Appointment of Successor...................... 53
Section 8.03.  Notification to Certificateholders............................ 54
Section 8.04.  Waiver of Past Events of Default.............................. 54

                                   ARTICLE IX

                                   THE TRUSTEE............................... 54

Section 9.01.  Duties of Trustee............................................. 54
Section 9.02.  Certain Matters Affecting the Trustee......................... 55
Section 9.03.  Trustee Not Liable for Certificates or Loan................... 56
Section 9.04.  Trustee May Own Certificates.................................. 57
Section 9.05.  Master Servicer to Pay Trustee's Fees and Expenses............ 57

                                     - ii -



<PAGE>


                                                                           Page

Section 9.06.  Eligibility Requirements for Trustee.......................... 58
Section 9.07.  Resignation or Removal of Trustee............................. 58
Section 9.08.  Successor Trustee............................................. 58
Section 9.09.  Merger or Consolidation of Trustee............................ 59
Section 9.10.  Appointment of Co-Trustee or Separate Trustee................. 59
Section 9.11.  Tax Returns................................................... 60
Section 9.12.  Trustee May Enforce Claims Without
               Possession of Certificates.................................... 60
Section 9.13.  Suits for Enforcement......................................... 61

                                    ARTICLE X

                                   TERMINATION............................... 61

Section 10.01. Termination Upon Purchase by the Master Servicer
               or Liquidation of All __________ Loans........................ 61
Section 10.02. Additional Termination Requirements........................... 63

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS......................... 64

Section 11.01. Amendment..................................................... 64
Section 11.02. Recordation of Agreement...................................... 65
Section 11.03. Limitation on Rights of Certificateholders.................... 65
Section 11.04. GOVERNING LAW................................................. 66
Section 11.05. Notices....................................................... 66
Section 11.06. Severability of Provisions.................................... 66
Section 11.07. Assignment.................................................... 67
Section 11.08. Certificates Nonassessable and Fully Paid..................... 67
Section 11.09. Counterparts.................................................. 67

EXHIBIT A - Form of Class (_) Certificate ...................................A-1
EXHIBIT B - Form of Class (_) Certificate....................................B-1
EXHIBIT C - Form of Class (_) Certificate....................................C-1
EXHIBIT D - Form of Class (_) Certificate....................................D-1
EXHIBIT E - Form of Notice of Payment in Full................................E-1
EXHIBIT F - Form of File Request.............................................F-1


                                     - iii -



<PAGE>



         This Pooling and Servicing Agreement, dated as of ___________________,
_____, between Beneficial Mortgage Services, Inc., as depositor ("Beneficial"),
Beneficial Mortgage Corporation, as master servicer (the "Master Servicer"), and
___________________________________________, as trustee (the "Trustee"),

                                WITNESSETH THAT:

         In consideration of the mutual agreements herein contained, the parties
hereto agree as follows.
                                    ARTICLE I

                                   DEFINITIONS

         Section 1.01. Definitions.  Whenever used in this Agreement,  the
following words and  phrases,  unless  the  context  otherwise  requires,
 shall  have the meanings specified in this Article.

         Accrual Period: As to any Distribution Date (the "current  Distribution
Date"), the period beginning on the preceding  Distribution Date (or the Closing
Date,  in the  case  of the  first  Distribution  Date)  and  ending  on the day
preceding the current Distribution Date.

         Additional Balance:  As to any __________ Loan and any day, the Loan
Balance less the Trust Balance.

         Affiliate:  With respect to any Person,  any other Person  controlling,
controlled  by or under common  control  with such Person.  For purposes of this
definition, "control" means the power to direct the management and policies of a
Person, directly or indirectly,  whether through ownership of voting securities,
by contract or otherwise, and "controlling" and "controlled" shall have meanings
correlative to the foregoing.

         Agreement:  This Pooling and Servicing Agreement and all amendments
hereof and supplements hereto.

         Amount Available for Class (_) Interest:  As to any Distribution  Date,
the lesser of (a) Available Funds and (b) the Class (_) Interest Requirement.

         Amount Available for Class (_) Principal:  As to any Distribution Date,
the sum of (a) the lesser of (i) the excess, if any, of (A) Available Funds over
(B) the sum of the Amount Available for Class (_) Interest, the Amount Available
for Class (_) Interest and the Amount  Available for Class (_) Interest and (ii)
the Class (_) Formula  Amount and (b) as to the Class (_)  Termination  Date and
each Distribution Date thereafter, any Class (_) Remaining Available Funds.

         Amount Available for Class (_) Interest:  As to any Distribution  Date,
the lesser of (a) the excess, if any, of Available Funds over the sum of (i) the
Amount  Available for Class (_) Interest and (ii) the Amount Available for Class
(_) Interest and (b) the Class (_) Interest Requirement.

          Amount Available for Class (_) Principal:  As to any Distribution Date
prior to the  Class  (_)  Termination  Date,  the  lesser  of (a) the  Class (_)
Remaining Available Funds for such date and (b)




<PAGE>



the Class (_) Certificate  Balance, and as to the Class (_) Termination Date and
each  Distribution  Date thereafter,  the lesser of (a) Available Funds less the
sum of (i) the  Class  (_)  Interest  Requirement  and (ii) as to the  Class (_)
Termination  Date,  any  amounts   distributed  in  respect  of  the  Class  (_)
Certificates on such date and (b) the Class (_) Formula Amount.

         Amount Available for Class (_) Interest:  As to any Distribution  Date,
the  lesser of (a) the  excess,  if any,  of  Available  Funds  over the  Amount
Available for Class (_) Interest and (b) the Class (_) Interest Requirement.

         Amount  Available  for  Class  (_)  Principal:  As  to  the  Class  (_)
Termination Date and each Distribution Date thereafter,  the lesser of (a) Class
(_)  Remaining  Available  Funds  for such  date (in the case of the  Class  (_)
Termination  Date,  net of any such amounts  distributed in respect of the Class
(_)  Certificates  on such date),  plus, on the Class A Termination  Date and on
each Distribution Date thereafter,  the lesser of (i) Remaining  Available Funds
for such  date and (ii) the  Class  (_)  Formula  Amount  and (b) the  Class (_)
Certificate Balance.

         Appraised Value: As to any Mortgaged  Property and any time referred to
herein,  the appraised value of such Mortgaged Property based upon the appraisal
made  by or  on  behalf  of  the  related  Originator  in  connection  with  the
origination of the related __________ Loan.

         Available  Funds:  As to any  Distribution  Date,  the  sum of (a)  the
aggregate of all Trust Interest  received during the related  Collection  Period
net of the Monthly  Servicing  Fee,  (b) the  aggregate  of all Trust  Principal
Payments received during the related Collection Period, (c) the aggregate of all
Trust Insurance  Proceeds received during the related Collection Period, (d) the
aggregate of Trust  Liquidation  Proceeds received as of the end of the calendar
month preceding the month of such Distribution  Date; (e) the aggregate Purchase
Price of any  Defective  __________ Loans  repurchased  by the Depositor or the
Master Servicer since the preceding  Distribution  Date and (f) the Substitution
Adjustment  Amount  deposited in the  Collection  Account  during the  preceding
Collection Period.

         Available Servicer LOC Amount: As of any Distribution Date upon which a
Servicer LOC is maintained  pursuant to Section  3.02(c),  the maximum amount of
coverage available thereunder in accordance with the terms thereof.

         Beneficial:  Beneficial Mortgage Services, Inc., a Delaware
corporation, and its successors in interest.

         BIF:  The Bank  Insurance  Fund,  as from time to time  constituted  or
created under the Financial Institution, Reform, Recovery and Enhancement Act of
1989,  or if at any  time  after  the  execution  of this  instrument  the  Bank
Insurance  Fund is not  existing and  performing  duties now assigned to it, the
body performing such duties on such date.

         Book-Entry  Certificate:   Any  Class  (_),  Class  (_)  or  Class  (_)
Certificate  registered  in the  name  of the  Depository  or its  nominee,  the
ownership of which is reflected on the books of the  Depository  or on the books
of a Person  maintaining  an account  with such  Depository  (directly  or as an
indirect participant in accordance with the rules of such Depository).


                                      - 2 -



<PAGE>



         Business  Day:  Any day other than (i) a Saturday or a Sunday or (ii) a
day on which banking  institutions  in the State of New York or the State of New
Jersey are required or authorized by law to be closed.

         Certificate:  Any Class (_), Class (_), Class (_) or Class (_)
Certificate.

         Certificate  Account:  The  custodial  account or accounts  created and
maintained with the Trustee pursuant to Section 4.02.

         Certificate  Owner:  With respect to any  Book-Entry  Certificate,  the
Person who is the beneficial owner of such Book-Entry Certificate.

         Certificate Register and Certificate Registrar: The register maintained
and the registrar appointed pursuant to Section 6.02.

         Certificateholder  or Holder: The Person in whose name a Certificate is
registered in the Certificate  Register,  except that, solely for the purpose of
giving any consent pursuant to this Agreement, any Certificate registered in the
name of  Beneficial  or the Master  Servicer or any Person  actually  known to a
Responsible  Officer of the  Trustee to be an  affiliate  of  Beneficial  or the
Master  Servicer  shall  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 Percentage  Interests  necessary to effect any
such consent has been obtained.

         Class: All  Certificates  whose form is identical except for variations
in Percentage Interest.

         Class (_) Certificate:  Any of the  Certificates  signed by the Trustee
and countersigned by the Trustee or the Certificate Registrar,  substantially in
the form set forth in Exhibit A hereto.

         Class  (_)  Certificate  Balance:  As of  any  Distribution  Date,  the
Original Class (_) Certificate  Balance less all amounts previously  distributed
to Holders of the Class (_) Certificates on all previous  Distribution  Dates as
part of the Class (_)  Formula  Amount,  but in no event  less  than  zero.  For
purposes of determining  whether  amounts  calculated  pursuant to the Class (_)
Formula Amount were actually  distributed on any particular  Distribution  Date,
the  distribution  on any such  Distribution  Date to  Holders  of the Class (_)
Certificates shall be allocated first to the Class (_) Interest  Requirement and
then to principal as calculated pursuant to the Class (_) Formula Amount.

         Class (_) Distribution  Amount: As to any Distribution Date, the sum of
(a) the Amount  Available  for Class (_) Interest and (b) Amount  Available  for
Class (_) Principal.

         Class (_) Formula Amount:  As to any Distribution  Date, the sum of (a)
interest at the Class (_)  Pass-Through  Rate on the sum of (i) the  outstanding
Class (_) Certificate  Balance  immediately  prior to such Distribution Date and
(ii) any  Class  (_)  Unpaid  Interest  Shortfall  in  respect  of the Class (_)
Certificates,  (b) if distribution of the amount of interest calculated pursuant
to clause (a) above was not made in full on a previous  Distribution  Date,  the
difference between (i) the amount of interest  calculated pursuant to clause (a)
above  for such  previous  Distribution  Date and (ii) the  amount  of  interest
actually  distributed to holders of the Class (_)  Certificates on such previous
Distribution  Date, (c) the Formula Principal Amount, and (d) if distribution of
the amount of

                                      - 3 -



<PAGE>



principal  calculated  pursuant  to  clause  (c) above was not made in full on a
previous  Distribution  Date, the difference between (i) the amount of principal
calculated pursuant to clause (c) above for such previous  Distribution Date and
(ii) the amount of principal  actually  distributed  to holders of the Class (_)
Certificates on such previous  Distribution Date,  provided,  however,  that the
portion of the Class (_) Distribution Amount to be distributed as principal will
be  limited  to the  Class (_)  Certificate  Balance  immediately  prior to such
Distribution Date.

         Class (_) Interest Requirement: As to any Distribution Date, the sum of
(a)  interest  accrued  during  the  related  Accrual  Period  at the  Class (_)
Pass-Through  Rate on the Class (_) Certificate  Balance,  (b) interest  accrued
during the  related  Accrual  Period at the Class (_)  Pass-Through  Rate on any
Class (_)  Unpaid  Interest  Shortfall  and (c) any Class  (_)  Unpaid  Interest
Shortfall.

         Class (_) Interest Shortfall:  As to any Distribution Date, the amount,
if any,  by which  distributions  in respect of interest to Holders of the Class
(_) Certificates on such Distribution Date are less than the sum of (a) interest
accrued during the related Accrual Period at the Class (_) Pass-Through  Rate on
the Class (_) Certificate  Balance and (b) any interest due on such Distribution
Date on any Class (_) Unpaid Interest Shortfall.

         Class (_) Pass-Through Rate: As to the initial Accrual Period, _______%
per annum and, as to any Accrual Period thereafter, the lesser of (a) LIBOR plus
____% and (b) the Weighted Average Net Loan Rate.

         Class  (_)  Principal  Factor:   As  to  any  Distribution   Date,  the
percentage,  carried to seven places  (rounded  down),  obtained by dividing the
Class (_) Certificate  Balance as of such Distribution Date (after giving effect
to all payments of  principal  made on such  Distribution  Date) by the Original
Class (_) Certificate Balance.

         Class (_) Principal Shortfall: As to any Distribution Date, the amount,
if any, by which  distributions  in respect of principal to Holders of the Class
(_)  Certificates on such  Distribution  Date are less than the aggregate amount
specified in clause (d) of the definition of Class (_) Formula Amount.

         Class (_) Termination  Date: The  Distribution  Date on which the Class
(_) Certificate Balance has been reduced to zero.

         Class (_) Unpaid Interest  Shortfall:  As to any Distribution Date, the
amount,  if any, by which the  aggregate  of Class (_) Interest  Shortfalls  for
prior Distribution Dates exceeds the aggregate of amounts distributed in respect
of Class (_) Interest  Shortfalls on prior  Distribution Dates to Holders of the
Class  (_)   Certificates.   For  purposes  of   determining   whether   amounts
distributable  in respect of Class (_) Unpaid Interest  Shortfalls were actually
distributed  on  any  particular   Distribution  Date,   distributions  on  such
Distribution  Date shall be allocated,  first, to the amount specified in clause
(a) of the definition "Class (_) Interest  Requirement," second, to any interest
due on any Class (_) Unpaid  Interest  Shortfall,  and,  third, to any Class (_)
Unpaid Interest Shortfall.

         Class (_) Unpaid Principal Shortfall:  As to any Distribution Date, the
amount,  if any, by which the  aggregate of Class (_) Principal  Shortfalls  for
prior  Distribution  Dates exceeds the aggregate of the amounts  distributed  on
prior Distribution Dates in respect of Class (_) Principal

                                      - 4 -



<PAGE>



Shortfalls to Holders of the Class (_) Certificates. For purposes of determining
whether  amounts   distributable  in  respect  of  Class  (_)  Unpaid  Principal
Shortfalls were actually  distributed on any particular  Distribution  Date, the
distribution on such Distribution  Date shall be allocated,  first, to the Class
(_) Interest  Requirement,  second to the amounts described in clause (a) of the
definition of "Class (_) Formula  Amount," and,  third,  to any Class (_) Unpaid
Principal Shortfall.

         Class (_) Certificate:  Any of the  Certificates  signed by the Trustee
and countersigned by the Trustee or the Certificate Registrar,  substantially in
the form set forth in Exhibit C hereto.

         Class  (_)  Certificate  Balance:  As to  any  Distribution  Date,  the
Original Class (_)  Certificate  Balance less the sum of all amounts  previously
distributed to Class (_)  Certificateholders  on all previous Distribution Dates
in excess of the Class (_) Interest Requirement for each such Distribution Date,
but in no event less than zero.

         Class  (_)  Distribution  Amount:  As to any  Distribution  Date to and
including the Class (_)  Termination  Date, the sum of (a) the Amount  Available
for Class (_) Interest and (b) the Amount Available for Class (_) Principal.

         Class (_) Formula Amount:  As to any Distribution  Date on or after the
Class  (_)  Termination  Date,  the  lesser  of (a) the  sum of (i) the  Formula
Principal Amount and (ii) any Class (_) Unpaid Principal Shortfall less (iii) as
to the Class (_) Termination Date, the aggregate amount distributed as principal
in  respect  of the  Class (_)  Certificates  on such date and (b) the Class (_)
Certificate Balance.

         Class (_) Interest Requirement: As to any Distribution Date, the sum of
(a)  interest  accrued  during  the  related  Accrual  Period  at the  Class (_)
Pass-Through  Rate on the Class (_) Certificate  Balance,  (b) interest  accrued
during the  related  Accrual  Period at the Class (_)  Pass-Through  Rate on any
Class (_)  Unpaid  Interest  Shortfall  and (c) any Class  (_)  Unpaid  Interest
Shortfall.

         Class (_) Interest  Shortfall:  As to any Distribution Date, any amount
by which the amount of interest distributed to Class (_)  Certificateholders  on
such  Distribution  Date is less than the sum of (a) interest accrued during the
related  Accrual  Period  at the Class  (_)  Pass-Through  Rate on the Class (_)
Certificate  Balance and (b) any interest due on such  Distribution  Date on any
Class (_) Unpaid Interest Shortfall.

         Class (_) Pass-Through Rate: As to the initial Accrual Period, _______%
per annum and, as to any Accrual Period thereafter, the lesser of (a) LIBOR plus
____% and (b) the Weighted Average Net Loan Rate.

         Class (_) Principal Factor: As to any Distribution Date, the percentage
(carried to seven  places,  rounded  down)  obtained  by dividing  the Class (_)
Certificate  Balance as of such  Distribution  Date (after  giving effect to all
payments of principal made on such Distribution  Date) by the Original Class (_)
Certificate Balance.

         Class (_) Principal Shortfall: As to any Distribution Date, the amount,
if any, by which  distributions  in respect of principal to Holders of the Class
(_) Certificates on such  Distribution  Date are less than the amounts specified
in clause (a) of the definition of Class (_) Formula Amount.

                                      - 5 -



<PAGE>




         Class (_) Remaining  Available Funds: As to any Distribution Date prior
to the Class (_) Termination  Date, the lesser of (a) Remaining  Available Funds
and (b) an amount  equal to the  product of [____ of ___ basis  points]  and the
Pool Balance for such Distribution Date. As to any Distribution Date on or after
the Class (_) Termination Date, the lesser of (a) the Remaining  Available Funds
less the sum of (i) the Class (_) Formula  Amount and (ii) the Class (_) Formula
Amount  for such date and (b) an  amount  equal to the  product  of [____ of ___
basis points] and of the Pool Balance for such Distribution Date.

         Class (_) Termination  Date: The Distribution Date upon which the Class
(_) Certificate Balance is reduced to zero.

         Class (_) Unpaid Interest  Shortfall:  As to any Distribution Date, the
amount if any, by which the aggregate of Class (_) Interest Shortfalls for prior
Distribution  Dates  exceeds the aggregate of the amounts  distributed  on prior
Distribution  Dates to Holders of the Class (_) Certificates in respect of Class
(_)  Interest   Shortfalls.   For  purposes  of  determining   whether   amounts
distributable  in respect of Class (_) Unpaid Interest  Shortfalls were actually
distributed  on any  particular  Distribution  Date,  the  distribution  on such
Distribution  Date shall be allocated,  first, to the amount specified in clause
(a) of the  definition  of "Class  (_)  Interest  Requirement",  second,  to any
interest due on any Class (_) Unpaid  Interest  Shortfall,  and,  third,  to any
Class (_) Unpaid Interest Shortfall.

         Class (_) Unpaid Principal Shortfall:  As to any Distribution Date, the
amount,  if any, by which the  aggregate of Class (_) Principal  Shortfalls  for
prior Distribution  Dates exceeds the aggregate of amounts  distributed on prior
Distribution  Dates in respect of Class (_)  Principal  Shortfalls to Holders of
the  Class  (_)  Certificates.  For  purposes  of  determining  whether  amounts
distributable in respect of Class (_) Unpaid Principal  Shortfalls were actually
distributed  on any  particular  Distribution  Date,  the  distribution  on such
Distribution  Date  shall  be  allocated,  first,  to  the  Class  (_)  Interest
Requirement, second, to the amounts described in clause (a) of the definition of
"Class (_)  Formula  Amount,"  and,  third,  to any Class (_)  Unpaid  Principal
Shortfall.

         Class (_) Certificate:  Any of the  Certificates  signed by the Trustee
and countersigned by the Trustee or the Certificate Registrar,  substantially in
the form set forth in Exhibit B hereto.

         Class  (_)  Certificate  Balance:  As to  any  Distribution  Date,  the
Original Class (_)  Certificate  Balance less the sum of all amounts  previously
distributed to Class (_)  Certificateholders  on all previous Distribution Dates
in excess of the Class (_) Interest Requirement for each such Distribution Date,
but in no event less than zero.

         Class (_) Distribution  Amount: As to any Distribution Date, the sum of
(a) the Amount Available for Class (_) Interest and (b) the Amount Available for
Class (_) Principal.

         Class (_) Formula Amount:  As to any Distribution  Date on or after the
Class  (_)  Termination  Date,  the  lesser  of (a) the  sum of (i) the  Formula
Principal Amount and (ii) any Class (_) Unpaid Principal  Shortfall,  less (iii)
as to the Class (_)  Termination  Date,  the  aggregate  amount  distributed  as
principal  in  respect  of the Class (_)  Certificates  on such date and (b) the
Class (_) Certificate Balance.


                                      - 6 -



<PAGE>



         Class (_) Interest Requirement: As to any Distribution Date, the sum of
(a)  interest  accrued  during  the  related  Accrual  Period  at the  Class (_)
Pass-Through  Rate on the Class (_) Certificate  Balance,  (b) interest  accrued
during the  related  Accrual  Period at the Class (_)  Pass-Through  Rate on any
Class (_)  Unpaid  Interest  Shortfall  and (c) any Class  (_)  Unpaid  Interest
Shortfall.

         Class (_) Interest  Shortfall:  As to any Distribution Date, any amount
by which the amount of interest distributed to Class (_)  Certificateholders  on
such  Distribution  Date is less than the sum of (a) interest accrued during the
related  Accrual  Period  at the Class  (_)  Pass-Through  Rate on the Class (_)
Certificate  Balance and (b) any interest due on such  Distribution  Date on any
Class (_) Unpaid Interest Shortfall.

         Class (_) Pass-Through Rate: As to the initial Accrual Period, _______%
per annum and, as to any Accrual Period thereafter, the lesser of (a) LIBOR plus
____% and (b) the Weighted Average Net Loan Rate.

         Class (_) Principal Factor: As to any Distribution Date, the percentage
(carried to seven  places,  rounded  down)  obtained  by dividing  the Class (_)
Certificate  Balance as of such  Distribution  Date (after  giving effect to all
payments of principal made on such Distribution  Date) by the Original Class (_)
Certificate Balance.

         Class (_) Principal Shortfall: As to any Distribution Date, the amount,
if any, by which  distributions  in respect of principal to Holders of the Class
(_) Certificates on such  Distribution  Date are less than the amounts specified
in clause (a) of the definition of Class (_) Formula Amount.

         Class (_) Termination  Date: The  Distribution  Date on which the Class
(_) Certificate Balance is reduced to zero.

         Class (_) Unpaid Interest  Shortfall:  As to any Distribution Date, the
amount if any, by which the aggregate of Class (_) Interest Shortfalls for prior
Distribution  Dates  exceeds the aggregate of the amounts  distributed  on prior
Distribution  Dates to Holders of the Class (_) Certificates in respect of Class
(_)  Interest   Shortfalls.   For  purposes  of  determining   whether   amounts
distributable  in respect of Class (_) Unpaid Interest  Shortfalls were actually
distributed  on any  particular  Distribution  Date,  the  distribution  on such
Distribution  Date shall be allocated,  first, to the amount specified in clause
(a) of the  definition  of "Class  (_)  Interest  Requirement",  second,  to any
interest due on any Class (_) Unpaid Interest Shortfall and, third, to any Class
(_) Unpaid Interest Shortfall.

         Class (_) Unpaid Principal Shortfall:  As to any Distribution Date, the
amount,  if any, by which the  aggregate of Class (_) Principal  Shortfalls  for
prior Distribution  Dates exceeds the aggregate of amounts  distributed on prior
Distribution  Dates in respect of Class (_)  Principal  Shortfalls to Holders of
the  Class  (_)  Certificates.  For  purposes  of  determining  whether  amounts
distributable in respect of Class (_) Unpaid Principal  Shortfalls were actually
distributed  on any  particular  Distribution  Date,  the  distribution  on such
Distribution  Date  shall  be  allocated,  first,  to  the  Class  (_)  Interest
Requirement, second, to the amounts described in clause (a) of the definition of
"Class (_)  Formula  Amount,"  and,  third,  to any Class (_)  Unpaid  Principal
Shortfall.

         Class (_) Certificate:  Any of the  Certificates  signed by the Trustee
and countersigned by the Trustee or the Certificate Registrar,  substantially in
the form set forth in Exhibit D hereto.

                                      - 7 -



<PAGE>




         Class  (_)  Certificate  Balance:  As of  any  Distribution  Date,  the
Original Class (_) Certificate  Balance less all  distribution,  on all previous
Distribution  Dates in respect of the Class (_) Distribution  Amount,  but in no
event less than zero.

         Class (_) Distribution Amount: As to any Distribution Date, the excess,
if any,  of the  Available  Funds  for such  date  over the sum of the Class (_)
Distribution  Amount,  the  Class  (_)  Distribution  Amount  and the  Class (_)
Distribution Amount for such date.

         Closing Date:  _____ __, _____.

         Code:  The Internal Revenue Code of 1986, as amended from time to time.

         Collection  Period:  As to any _____________ Loan and any  Distribution
Date,  the  one-month  period  ending  on the  related  Cycle  Date in the month
preceding the month of such Distribution Date; provided, however, that the first
such period for each __________ Loan shall commence on the Cut-off Date and end
on the Cycle Date for such __________ Loan occurring in _____ _____.  When used
with  respect to all the ___________  Loans and a  Distribution  Date,  the term
"Collection Period" shall mean, collectively,  the respective Collection Periods
applicable  to each of the  _____________ Loans  that  commenced  in the  second
preceding  calendar month (or, in the case of the first Collection  Period,  the
Cut-off Date) and ended in the calendar month immediately preceding the month of
such  Distribution  Date,  and  shall be  referred  to  herein  as a  "preceding
Collection   Period"  or  "related   Collection  Period"  with  reference  to  a
Distribution Date.

         Combined  Loan-to-Value  Ratio:  As to any _____________ Loan as of any
date, the fraction, expressed as a percentage, the numerator of which is the sum
of (i) the  Credit  Limit  and  (ii) the  greater  of (x) the  aggregate  unpaid
principal balance of all loans secured by all senior or pari passu related deeds
of trust or  mortgages,  if any, as of such date and (y) the  aggregate  maximum
credit limit of such loans,  and the denominator of which is the Appraised Value
of the related  Mortgaged  Property as of the date of  execution  of the related
Loan Agreement.

         Corporate  Trust  Office:  The  principal  office of the Trustee in New
York, New York, at which at any particular time its corporate  business shall be
administered,  which office at the date of the  execution of this  instrument is
located at __________________________________________________________________.

         Credit  Limit:  As to any ____________ Loan,  the maximum  Loan Balance
permitted under the terms of the related Loan Agreement.

         Cut-off Date:  The close of business on ______________, _____.

         Cut-off  Date Pool  Balance:  The  aggregate  of the Cut-off Date Trust
Balances of the __________ Loans.

         Cut-off  Date Trust  Balance:  As to any ____________ Loan,  the unpaid
principal balance thereof as of the close of business on the Cut-off Date.


                                      - 8 -



<PAGE>



         Cycle Date:  As to any __________ Loan,  the day of the month on which
the related billing cycle for such __________ Loan ends.

         Defective  __________ Loan: Any __________ Loan with respect to which
the Depositor or the Master Servicer is required to repurchase the Trust Balance
or substitute for such Trust Balance one or more Eligible Substitute ___________
Loans pursuant to Section 2.02 or 2.04.

         Definitive Certificates:  As defined in Section 6.02(c).

         Delinquency Amount:  As of any date of determination, the sum of:

         (a) the product of (i) the  aggregate  Trust Balance of all ___________
Loans (other than Foreclosure, Foreclosed or Liquidated __________ Loans) which
are  between  ___ and ___ days  delinquent  (on a  contractual  basis)  and (ii)
_______%;

         (b) the product of (i) the  aggregate  Trust Balance of all ___________
Loans (other than Foreclosure, Foreclosed or Liquidated __________ Loans) which
are  delinquent  between  ___ and ___ days  (on a  contractual  basis)  and (ii)
_______%; and

         (c) the product of (i) the  aggregate  Trust Balance of all ___________
Loans (other than Liquidated __________ Loans) delinquent ___ days or more, and
(ii) _______%.

         Depositor:  Beneficial, in its capacity as depositor hereunder.

         Depository:  The  initial  Depository  shall  be The  Depository  Trust
Company,  the  nominee  of  which is Cede & Co.,  as the  registered  Holder  of
Book-Entry Certificates evidencing $_____________ in initial aggregate principal
amount of the Class (_) Certificates,  $__________  initial aggregate  principal
amount of the Class (_) Certificates and $__________ initial aggregate principal
amount of the Class (_)  Certificates.  The  Depository  shall at all times be a
"clearing  corporation" as defined in Section 8-102(3) of the Uniform Commercial
Code of the State of New York.

         Depository  Participant:  A  broker,  dealer,  bank or other  financial
institution  or other  Person  for whom from time to time a  Depository  effects
book-entry transfers and pledges of securities deposited with the Depository.

         Determination Date: As to any Distribution Date, the fifth Business Day
preceding such Distribution Date.

         Disqualified  Organization:  A disqualified  organization as defined in
section 860E(e)(5) of the Code (or any successor statute thereto).

         Distribution Date: The ___th day of each calendar month or, if such day
is  not  a  Business  Day,  the  next  succeeding  Business  Day,  beginning  in
____________ _____.

         Electronic Ledger: As to each Originator,  the electronic master record
of home equity credit line accounts maintained by it.


                                      - 9 -



<PAGE>



         Eligible  Account:  An account that is (a) maintained with a depository
institution the long-term  deposits or the long-term  unsecured debt obligations
of which have been rated by each Rating Agency in its highest  rating  category,
or (b) an account or accounts the deposits in which are fully  insured by either
the BIF or the SAIF,  or (c) a  segregated  trust  account  maintained  with the
Trustee in its fiduciary  capacity in its  corporate  trust  department,  or (d)
otherwise  acceptable to each Rating Agency,  as evidenced by a letter from such
Rating Agency to the Trustee.

         Eligible  Substitute  _____________ Loan:  A ____________ Loan or Loans
substituted by the Depositor or the Master  Servicer for a Defective ___________
Loan, which must on the date of such  substitution (a) have an outstanding Trust
Balance (or in the case of a substitution  of more than one __________ Loan for
a Defective __________ Loan, an aggregate  Trust Balance) not in excess of, and
not  substantially  less than,  the Trust Balance of such  Defective ___________
Loan;  (b) have a Loan Rate of not less than the Loan Rate of the Defective ____
____________ and not more than __% in excess of the Loan Rate of such  Defective
__________ Loan; (c) have a remaining term to maturity not more than six months
earlier or later than the remaining  term of the Defective __________ Loan; (d)
comply with each  representation,  warranty and  obligation set forth in Section
2.04 (except that each such  representation  and warranty  shall be deemed to be
made  as  of  the  date  of   substitution);   (e)  have  an  original  Combined
Loan-to-Value Ratio not greater than that of the Defective __________ Loan; and
(f) have a Mortgage  of the same or higher  level of  priority  as the  Mortgage
relating to the Defective __________ Loan.

         ERISA: The Employee Retirement Income Security Act of 1974, as amended.

         Event of Default:  As defined in Section 8.01.

         Final Auction:  As defined in Section 10.01(b).

         Fitch:  Fitch Investors Service, L.P. or its successor in interest.

         Foreclosed  ___________ Loan:  Any  ___________ Loan  that is not a
Liquidated  __________ Loan and as to which the related  Mortgaged  Property is
held by the Trust Fund upon the foreclosure or comparable conversion thereof.

         Foreclosure  __________ Loan: A __________ Loan with respect to which
the Master Servicer or a Subservicer has commenced foreclosure proceedings.

         Formula Principal  Amount: As to any Distribution  Date, the sum of (a)
each Trust Principal  Payment received during the preceding  Collection  Period,
(b) any Trust  Insurance  Proceeds  received  during  the  preceding  Collection
Period,  (c) the Trust Balance on the last day of the related  Collection Period
of each  Defective  __________ Loan to be  purchased  by the  Depositor  or the
Master  Servicer on the Business Day prior to such  Distribution  Date,  (d) all
Substitution  Adjustment Amounts received during the preceding Collection Period
and (e) the Trust  Balance on the last day of the related  Collection  Period of
each __________ Loan that became a Liquidated __________ Loan as of the end of
the calendar month preceding the month of such Distribution Date.


                                     - 10 -



<PAGE>



         __________ Loan  Losses:  For any  Distribution  Date,  the sum of the
aggregate of  Liquidated  __________ Loan Losses for all __________ Loans that
became Liquidated __________ Loans as of such Distribution Date.

         __________ Loan Payment  Record:  With respect to the Trust Fund,  the
record maintained by the Master Servicer pursuant to Section 3.02(b).

         __________ Loan Schedule:  As of any date, the schedule of ____________
Loans  included  in the Trust Fund on such date.  The  initial  schedule of ____
________Loans as of the  Cut-off  Date is the  magnetic  tape  delivered  to the
Trustee by the  Depositor  on the  Closing  Date  setting  forth as to each ____
______ Loan (a) the Cut-off Date Trust  Balance,  (b) the Credit Limit,  (c) the
dates upon which any outstanding Loan Balance is due and payable pursuant to the
amortization  schedule  in effect at the Closing  Date,  (d) the margin over the
related  index that is  applicable  to the  setting  of the Loan  Rate,  (e) the
applicable  maximum  Loan Rate and minimum Loan Rate,  if any,  (f) the monthly
billing  cycle for such __________ Loan and (g) the billing name and address of
the Mortgagor.

         __________ Loans:  Such of the home equity loans the Trust Balances of
which have been sold and  assigned  to the Trustee  pursuant to Section  2.01 as
from time to time are held as a part of the Trust Fund,  the ___________ Loans
originally so held being identified in the __________ Loan Schedule.  When used
in respect of any  Distribution  Date, the term __________ Loans shall mean all
___________ Loans  (including  those in  respect  of which the Trust  Fund has
acquired the related Mortgaged  Property) that (a) have not been prepaid in full
prior to the  related  Collection  Period,  (b) did not become  Liquidated  ____
_______ Loans  prior  to  such  related  Collection  Period  and  (c)  were  not
repurchased  by the  Depositor  or the  Master  Servicer  prior to such  related
Collection Period.

         Insurance  Proceeds:  As to any __________ Loan and Collection Period,
proceeds paid by any insurer pursuant to any insurance policy covering such ____
______ Loan (net of any component  thereof covering any expenses  incurred by or
on behalf of the Master Servicer) or by the Master Servicer  pursuant to Section
3.04 during such Collection Period, that (a) are not Liquidation  Proceeds,  (b)
are not applied to the restoration or repair of the related  Mortgaged  Property
or released to the related  Mortgagor in  accordance  with the normal  servicing
procedures of the Master Servicer and (c) will be applied by the Master Servicer
in reduction of the Loan Balance of such __________ Loan.

         LIBOR: As to any Accrual Period,  the per annum rate established by the
Trustee  with respect to such Accrual  Period (a) based on the  arithmetic  mean
(rounded upwards, if necessary,  to the nearest one-sixteenth of one percent) of
the offered rates for one-month United States dollar deposits that appear on the
Telerate  Page  3750  as of  11:00  a.m.,  London  time,  on the  related  LIBOR
Determination  Date, or (b) if on such date no such rate appears on the Telerate
Page 3750, based on the arithmetic mean (rounded upwards,  if necessary,  to the
nearest  one-sixteenth  of one  percent)  of the rates at which  one-month  U.S.
dollar deposits are offered at  approximately  11:00 a.m.,  London time, on such
LIBOR  Determination  Date by the  Reference  Banks to prime banks in the London
interbank  market  commencing  on the  second  LIBOR  Business  Day  immediately
following such LIBOR Determination Date or (c) if fewer than two Reference Banks
provide such offered

                                     - 11 -



<PAGE>



quotations,  the  greater  of (i) LIBOR as  determined  on the  preceding  LIBOR
Determination Date and (ii) the Reserve Interest Rate.

         LIBOR Business Day: A day on which banking  institutions in The City of
New York and the City of  London,  England  are  open  for  dealing  in  foreign
currency and exchange.

         LIBOR  Determination  Date:  With  respect to any Accrual  Period,  the
second LIBOR Business Day prior to the beginning of such Accrual Period.

         Liquidated  __________ Loan:  As to any  Distribution  Date,  any _____
_______ Loan (other than a  Defective  ___________ Loan that is  purchased  or
substituted  pursuant  to  Section  2.02 or 2.04) in respect of which the Master
Servicer has determined as of the end of the calendar month  preceding the month
of such  Distribution  Date that all  Liquidation  Proceeds  that it  expects to
recover have been recovered.

         Liquidated _____________ Loan Loss:  As to any  Liquidated  ___________
Loan, the amount,  if any, by which (a) the sum of (i) the Trust Balance of such
Liquidated __________ Loan and (ii) accrued and unpaid interest  thereon at the
applicable  Net Loan Rate from time to time  applicable  through  the end of the
Collection  Period ending in the month  preceding the month of the  Distribution
Date upon which such ___________ Loan became a  Liquidated _____________ Loan,
exceeds  (b) the Trust  Liquidation  Proceeds  received in  connection  with the
liquidation thereof. For purposes hereof, a Foreclosed __________ Loan shall be
deemed to have continued to accrue interest at the Net Loan Rate that would have
been applicable from time to time to the accrual of interest on the related ____
______ Loan.

         Liquidation Expenses: As to any __________ Loan, unreimbursed expenses
that are incurred by the Master  Servicer in connection  with the liquidation of
such ___________ Loan and not  recovered  under  any  insurance  policy,  such
expenses  to  include,   without  limitation,   legal  fees  and  expenses,  any
unreimbursed  amount  expended by the Master  Servicer  pursuant to Section 3.06
(including,  without limitation,  amounts advanced to correct defaults under any
deed of trust or mortgage  that is prior to such __________ Loan) in respect of
such __________ Loan and any related  and  unreimbursed  expenditures  for real
estate property taxes or for property restoration or preservation.

         Liquidation  Period:  The period  beginning  on the date of adoption by
holders of the Class (_)  Certificates of a plan of complete  liquidation of the
Trust  Fund and  ending on the day that is ___ days  after the date such plan is
adopted.

         Liquidation  Proceeds:  As to any ___________ Loan,  cash (other than
Insurance Proceeds and if such __________ Loan is a Defective __________ Loan,
the Purchase  Price of such __________ Loan)  received in  connection  with the
liquidation  of  such  ___________ Loan,   whether  through   trustee's  sale,
foreclosure sale or otherwise,  including without limitation rentals on acquired
Mortgaged  Properties;  provided,  however,  that in no event shall  Liquidation
Proceeds  with  respect to any __________ Loan exceed (x) the sum  described in
clause (a) of the definition of  "Liquidated  __________ Loan Loss" and (y) any
related Liquidation Expenses.


                                     - 12 -



<PAGE>



         Loan  Agreement:  As to any __________ Loan,  the related  credit line
agreement  executed  by  the  Mortgagor  and  the  related  Originator  and  any
amendments or modifications thereto.

         Loan  Balance:  As to any __________ Loan and any day,  the  principal
balance of such __________ Loan at the close of business on such day.

         Loan Rate:  As to any __________ Loan and any day,  the per annum rate
of interest  applicable  to the  calculation  of  interest  on the related  Loan
Balance for such day as set forth in the related Loan Agreement.

         Master Servicer:  Beneficial  Mortgage  Corporation or its successor in
interest or any successor servicer appointed as provided herein.

         Monthly  Servicing  Fee: As to any ___________ Loan and any date,  an
amount equal to one-twelfth of the product of (a) the Servicing Fee Rate and (b)
the Trust Balance of such __________ Loan.

         Moody's:  Moody's Investors Service, Inc. or its successor in interest.

         Mortgage:  As to any  ___________ Loan,  the  deed of  trust or other
instrument  creating a first or second lien on an estate in fee simple  interest
in real property securing such __________ Loan.

         Mortgage  File:  As to any ____________ Loan,  the  mortgage  documents
listed in Section 2.01  pertaining  to such __________ Loan and any  additional
documents  required to be added to the Mortgage File pursuant to this Agreement,
which  documents may be physical  documents or, pursuant to the terms of Section
2.01, optical images or other representations thereof.

         Mortgaged  Property:  As  to  any  ___________ Loan,  the  underlying
property,  including real property and any improvements  thereon,  securing such
__________ Loan.

         Mortgagor:  The obligor or obligors under a Loan Agreement.

         Net  Liquidation  Proceeds:  As to any  Liquidated  ___________ Loan,
Liquidation Proceeds net of Liquidation Expenses.

         Net Loan Rate:  As to any ____________ Loan and any day,  the Loan Rate
less the Servicing Fee Rate.

         Officer's Certificate:  A certificate signed by the President, a Senior
Vice President or a Vice President of Beneficial or the Master Servicer,  as the
case may be, and delivered to the Trustee.

         Opinion of  Counsel:  A written  opinion of  counsel  delivered  to the
Trustee,  who may be counsel  employed by the Master  Servicer or the Depositor,
except that any opinion of counsel  relating to the  qualification  of the Trust
Fund as a REMIC or compliance with or taxation  pursuant to the REMIC Provisions
must be an opinion of independent counsel experienced in matters relating to the
subject of such opinion.

                                     - 13 -



<PAGE>




         Original Class (_) Certificate Balance:  $_____________.

         Original Class (_) Certificate Balance:  $__________.

         Original Class (_) Certificate Balance:  $__________.

         Original Class (_) Certificate Balance:  $______.

         Originator:  Each of _________________________ and ________________, or
their respective predecessors, as applicable.

         Overdue Trust  Percentage:  As to any Collection Period and any payment
received in respect of a __________ Loan that was due in a previous  Collection
Period, the percentage (carried to four places) obtained by dividing the average
daily Trust  Balance  for all  consecutive  prior  Collection  Periods  from and
including the  Collection  Period in which such payment was due to and including
the Collection  Period in which such payment was received in full by the average
daily Loan Balance for such consecutive  prior Collection  Periods.  The Overdue
Trust  Percentage  shall only be applied to payments  received  in a  Collection
Period that were due in a previous Collection Period or Periods.

         Ownership  Interest:  With respect to any Class (_), Class (_) or Class
(_)  Certificate,  any  ownership or security  interest  therein,  including any
interest therein as the Holder thereof and any other interest  therein,  whether
direct or indirect, legal or beneficial, as owner or as pledgee.

         Paying  Agent:  Any Person  appointed  by the Trustee as  permitted  by
Section 6.05.

         Percentage  Interest:  As to any Certificate,  the percentage  interest
evidenced thereby in distributions  required to be made thereon, such percentage
interest  being  equal,  in the case of a  Certificate  other  than a Class  (_)
Certificate,  to the  percentage  obtained by dividing  the  original  principal
denomination  of such  Certificate  by the  aggregate of the original  principal
denominations of all Certificates of the same Class, and, in the case of a Class
(_) Certificate, to the percentage set forth on the face thereof.

         Permitted Investments:  One or more of the following:

                             (a) direct  obligations  of, or  obligations  fully
         guaranteed  as to timely  payment of  principal  and  interest  by, the
         United  States  or any  agency  or  instrumentality  thereof  when such
         obligations  are  backed  by the full  faith and  credit of the  United
         States;

                             (b) repurchase  agreements on obligations specified
         in clause  (a)  maturing  not more than three  months  from the date of
         acquisition  thereof,  provided  that  the  unsecured  short-term  debt
         obligations of the party agreeing to repurchase such obligations are at
         the  time  rated  by  each  Rating  Agency  in  its  highest  unsecured
         short-term rating category;

                             (c)  certificates  of deposit,  time  deposits  and
         bankers'  acceptances (which, if Moody's is a Rating Agency, shall each
         have an original maturity of not more than ___ days and, in the case of
         bankers'  acceptances,  shall in no event have an original  maturity of
         more than 365 days) of any U.S. depository institution or trust company
         incorporated under the

                                     - 14 -



<PAGE>



         laws of the United  States or any State  provided  that either (i) such
         investments  are  fully  insured  by  the  Federal  Deposit   Insurance
         Corporation or (ii) the debt obligations of such depository institution
         or trust  company  (or if  Standard & Poor's is a Rating  Agency in the
         case  of  the  principal   depository   institution   in  a  depository
         institution holding company,  the unsecured short-term debt obligations
         of  the  depository   institution  holding  company)  at  the  date  of
         acquisition  thereof  have  been  rated by each  Rating  Agency  in its
         highest unsecured short-term debt rating category;

                             (d) commercial paper (having original maturities of
         not more than 270 days) of any corporation  incorporated under the laws
         of the  United  States  or any  state  thereof  which  on the  date  of
         acquisition  has  been  rated  by each  Rating  Agency  in its  highest
         short-term rating category;

                             (e)  money market funds rated by each Rating Agency
         in its highest category;

                             (f) money market mutual funds,  including,  without
         limitation,  the VISTA Money  Market  Funds or any other fund for which
         the  Trustee or an  Affiliate  of the Trustee  serves as an  investment
         advisor, administrator,  shareholder,  servicing agent and/or custodian
         or  subcustodian  (provided  that any such fund is rated in the highest
         rating   category   by  each  of   Standard  &  Poor's  and   Moody's),
         notwithstanding  that (i) the  Trustee or an  Affiliate  of the Trustee
         charges and  collects  fees and  expenses  from such funds for services
         rendered,  (ii) the Trustee  charges and collects fees and expenses for
         services  rendered  pursuant  to this  Agreement,  and  (iii)  services
         performed for such funds and pursuant to this Agreement may converge at
         any time; and

                             (g)  other   obligations  or  securities  that  are
         acceptable  to each Rating Agency as a Permitted  Investment  hereunder
         and will not result in a reduction,  withdrawal  or  suspension  of the
         then-current  rating of any Class of  Certificates,  as  evidenced by a
         letter to such effect from such Rating Agency.

         With respect to clause (f) above, the Depositor and the Master Servicer
specifically authorizes the Trustee or an Affiliate of the Trustee to charge and
collect  all fees and  expenses  from such funds for  services  rendered to such
funds,  in addition to any fees and  expenses the Trustee may charge and collect
for services rendered pursuant to this Agreement.

         In no event  shall an  instrument  be a  Permitted  Investment  if such
instrument  evidences (x) a right to receive only interest payments with respect
to the obligations underlying such instrument or (y) both principal and interest
payments  derived from obligations  underlying such instrument,  if the interest
and  principal  payments  with  respect  to such  instrument  provide a yield to
maturity at the date of investment of greater than ___% of the yield to maturity
at par of such underlying obligations.

         Person:  Any  individual,  corporation,   partnership,  joint  venture,
association,   joint-stock  company,  trust,   unincorporated   organization  or
government or any agency or political subdivision thereof.

         Pool Balance:  As to any Distribution  Date, the aggregate of the Trust
Balances of all __________ Loans as of the beginning of the related  Collection
Period.

         Pool Purchase Price:  As defined in Section 10.01(b).


                                     - 15 -



<PAGE>



         Principal  Payment:  As to any  ___________ Loan  and any  Collection
Period,  all amounts  (excluding  Insurance  Proceeds and Liquidation  Proceeds)
received  by the  Master  Servicer  from or on behalf of the  related  Mortgagor
during such Collection Period that were applied in reduction of the Loan Balance
of such __________ Loan.

         Purchase Price: With respect to any Defective __________ Loan required
to be  repurchased on any date pursuant to Section 2.02 or 2.04, an amount equal
to the sum of (a) the  Trust  Balance  thereof  as of the end of the  Collection
Period  preceding  the date of  repurchase  and (b) accrued and unpaid  interest
thereon to the end of such  Collection  Period at the Net Loan Rate from time to
time applicable to such Trust Balance.

         Rating Agency:  Any statistical credit rating agency, or its successor,
that rated any Class of  Certificates  at the request of the Master  Servicer at
the time of the  initial  issuance  of the  Certificates.  If such  agency  or a
successor is no longer in existence,  "Rating Agency" shall be such  statistical
credit  rating  agency,  or other  comparable  Person,  designated by the Master
Servicer, notice of which designation shall be given to the Trustee.  References
herein to the highest  rating  category of a Rating Agency shall mean AAA, AAAm,
AAAm-G or A-1+,  in the case of Standard & Poor's,  AAA, or F-1+, in the case of
Fitch,  and Aaa or P-1 +, in the case of  Moody's,  and in the case of any other
Rating Agency shall mean an equivalent rating.

         Record Date:  As to any  Book-Entry  Certificate  and any  Distribution
Date, the day  immediately  preceding such  Distribution  Date or, if Definitive
Certificates  are issued  pursuant to Section 6.01, the last day of the calendar
month  preceding  the month in which such  Distribution  Date occurs.  As to any
Class  (_)  Certificate  and any  Distribution  Date,  the  fifth  Business  Day
preceding such Distribution Date.

         Reference  Banks:  Banks designated by the Trustee (a) that are engaged
in transactions in Eurodollar deposits in the international Eurocurrency market,
(b) with an  established  place of  business  in  London,  and (c) that,  to the
knowledge of the Trustee,  do not control,  are not  controlled  by, and are not
under common control with, the Depositor.

         Remaining Available Funds: As to any Distribution Date, Available Funds
less the sum of (a) the Amount Available for Class (_) Interest,  (b) the Amount
Available  for  Class  (_)  Interest,  (c) the  Amount  Available  for Class (_)
Interest and (d) the Class (_) Formula Amount.

         [REMIC:  As defined in Section 3.01.]

         [REMIC  Change  of  Law:  Any  proposed,  temporary  or final  statute,
regulation,  revenue ruling, revenue procedure or other official announcement or
interpretation  relating  to REMICs and the REMIC  Provisions  issued  after the
Closing Date.]

         [REMIC Provisions: Provisions of the federal income tax law relating to
REMICs, which appear at sections 860A through 860G of Subchapter M of Chapter 1
of the Code, and related provisions and regulations promulgated thereunder, as
the foregoing may be in effect from time to time.]


                                     - 16 -



<PAGE>



         Reserve  Interest  Rate:  With respect to any Accrual  Period,  the per
annum rate that the  Trustee  determines  to be either (a) the  arithmetic  mean
(rounded  upwards if necessary to the nearest  whole  multiple of  one-sixteenth
percent) of the one-month U.S.  dollar lending rates which at least two New York
City  banks   selected  by  the  Trustee  are  quoting  on  the  relevant  LIBOR
Determination  Date to the  principal  London  offices of  leading  banks in the
London  interbank  market or (b) in the event that the Trustee can  determine no
such  arithmetic  mean, the lowest  one-month U.S. dollar lending rate which New
York City banks selected by the Trustee are quoting on such LIBOR  Determination
Date.

         Responsible Officer: When used with respect to the Trustee, any officer
within  the  Corporate  Trust  Office  including  any Vice  President,  Managing
Director, Assistant Vice President,  Secretary, Assistant Secretary or any other
officer  of the  Trustee  customarily  performing  functions  similar  to  those
performed by any of the above  designated  officers and also,  with respect to a
particular  matter, any other officer to whom such matter is referred because of
such officer's knowledge and familiarity with the particular subject.

         SAIF:  The Savings  Association  Insurance  Fund,  as from time to time
constituted,  created  under the  Financial  Institutions  Reform,  Recovery and
Enhancement  Act  of  1989,  or if at any  time  after  the  execution  of  this
instrument the Savings Association  Insurance Fund is not existing or performing
duties now assigned to it, the body performing such duties on such date.

         Securities Act:  The Securities Act of 1933, as amended.

         Servicer  LOC:  Any  letter  of  credit,  surety or  similar  agreement
obtained by the Master Servicer pursuant to Section 3.02(c).

         Servicer  LOC  Issuer:  At  any  time  as  to  any  Servicer  LOC,  the
institution that is then obligated under such Servicer LOC.

         Servicing  Certificate:  A  certificate  completed  by and  executed on
behalf of the Master Servicer in accordance with Section 4.01.

         Servicing Fee Rate:  ____% per annum.

         Servicing  Officer:  Any officer of the Master Servicer involved in, or
responsible for, the administration and servicing of the __________ Loans whose
name  appears on a list of servicing  officers  furnished on the Closing Date to
the  Trustee by the Master  Servicer,  as such list may be amended  from time to
time.

         Standard  &  Poor's:  Standard  &  Poor's  Debt  Ratings  Group  or its
successor in interest.

         Subservicer:  Each Originator,  in its capacity as servicer of the ____
_______ Loans  originated  by it and  sold  by  the  Depositor  to  the  Trustee
hereunder, and any other subservicer appointed as such by the Master Servicer.

         Substitution  Adjustment  Amount:  As defined in the fourth sentence of
Section 2.02(b).


                                     - 17 -



<PAGE>



         Tax Matters Person Residual Interest: A ________% interest in the Class
(_)  Certificates,  which  shall be  issued to and held by the  Master  Servicer
throughout the term hereof.

         "Telerate  Page 3750" means the display  designated as page 3750 on the
Telerate Service (or such other page as may replace page 3750 on that service or
such other  service or services  as may be  nominated  by the  British  Bankers'
Association  for the purpose of displaying  London  interbank  offered rates for
U.S. dollar deposits).

         Termination   Date:  The   Distribution   Date  upon  which  the  final
distribution is made to Certificateholders.

         Total Expected Losses: As of any date of determination,  the sum of (a)
the aggregate amount of Liquidated __________ Loan Losses occurring on or prior
to such date and (b) the Delinquency Amount.

         Transfer: Any direct or indirect transfer, sale, pledge,  hypothecation
or other form of assignment of any Ownership  Interest in a Class (_), Class (_)
or Class (_) Certificate.

         Transferee:  Any Person who is  acquiring  by  Transfer  any  Ownership
Interest in a Class (_), Class (_) or Class (_) Certificate.

         Trust Balance: As to any __________ Loan and any day, the Cut-off Date
Trust  Balance  less (a) all Trust  Principal  Payments  received  and  credited
against  the Trust  Balance  since the Cutoff  Date and (b) any Trust  Insurance
Proceeds  received  since the Cut-off  Date in respect of such __________ Loan.
For purposes  hereof,  a  Foreclosed  __________ Loan shall be deemed to have a
Trust  Balance  equal to the Trust  Balance  of the  related  ___________ Loan
immediately prior to the foreclosure or comparable conversion,  and a Liquidated
___________ Loan  shall be deemed to have a Trust  Balance  equal to the Trust
Balance of the related __________ Loan immediately  prior to the final recovery
of the related Liquidation Proceeds.

         Trust  Fund:  The  corpus  of the  trust  created  by  this  Agreement,
consisting of, to the extent  described  herein,  the Trust Balance of each ____
______ Loan, such assets as shall from time to time be identified as credited to
the __________ Loan Payment Record or deposited in the  Certificate  Account in
accordance with this Agreement,  any Insurance  Proceeds,  any Servicer LOC, and
any  property  that  secured a ___________ Loan and that has been  acquired by
foreclosure or deed in lieu of foreclosure.

         Trust Insurance Proceeds: As to any __________ Loan and any Collection
Period,  the product of (a) the Trust Percentage and (b) Insurance Proceeds with
respect to such __________ Loan received during such Collection Period.

         Trust  Interest:  As to any payment on a __________ Loan made by or on
behalf of the  related  Mortgagor  that is due (a) in the  Collection  Period in
which it is received,  the product of (i) the portion of such payment  allocable
to interest at the Net Loan Rate for the related  Collection Period and (ii) the
Trust  Percentage  for the related  Collection  Period,  or (b) in a  Collection
Period prior to the Collection  Period in which it was received,  the product of
(i) the portion of such  payment  allocable  to interest at the Net Loan Rate at
the beginning of the initial Collection Period in which

                                     - 18 -



<PAGE>



such payment was due and (ii) the Overdue Trust  Percentage  for the  Collection
Period in which such payment is received.

         Trust Liquidation  Proceeds: As to any Liquidated __________ Loan, the
product of the Trust Percentage and Net Liquidation Proceeds.

         Trust Percentage: As to any __________ Loan and any Collection Period,
the percentage  (carried to four places)  obtained by dividing the average daily
Trust Balance for the second  preceding  Collection  Period by the average daily
Loan Balance for such second preceding Collection Period; provided, that for any
Foreclosed __________ Loan, the Trust  Percentage shall be the Trust Percentage
in effect for the  Collection  Period in which such ___________ Loan  became a
Foreclosed  __________ Loan.  As of the Cut-off Date,  the Trust  Percentage of
each __________ Loan shall be ___%.

         Trust Principal  Payment:  As to any payment made on a __________ Loan
by or on behalf of the related Mortgagor (other than Trust Insurance  Proceeds),
(a) that is either a prepayment or was due in the Collection  Period in which it
was received,  the product of (i) the portion of such payment  applicable to the
reduction  of the Loan  Balance  of such  ___________ Loan and (ii) the  Trust
Percentage  for  the  related  Collection  Period,  or  (b)  that  was  due in a
Collection Period prior to the Collection  Period in which it was received,  the
product of (x) the portion of such payment  applicable  to the  reduction of the
Loan Balance of such __________ Loan and (y) the Overdue Trust  Percentage  for
the  Collection  Period in which such payment was received;  provided,  however,
that such  amount  shall not exceed the amount  necessary  to reduce the related
Trust Balance to zero.

         Trustee:   ____________________________________________________, or any
successor  trustee appointed in accordance with this Agreement that has accepted
such appointment in accordance herewith.

         Weighted  Average  Net Loan  Rate:  As to any  Distribution  Date,  the
average of the Net Loan Rates of all the __________ Loans in effect  during the
applicable  monthly  billing cycles ending in the calendar month  preceding such
Distribution  Date (adjusted to an effective rate  reflecting  accrued  interest
calculated  on the basis of the  actual  number of days in the  related  Accrual
Period and a year assumed to consist of 360 days, and weighted by the respective
Trust Balances thereof).

         Section  1.02.  Interest  Calculations.  All  calculations  of interest
hereunder shall be made on the basis of the actual number of days in the Accrual
Period and a year assumed to consist of 360 days. The  establishment of LIBOR on
each LIBOR  Determination  Date by the Trustee and the Trustee's  calculation of
the rate of interest  applicable  to the  Certificates  for the related  Accrual
Period shall (in the absence of manifest error) be final and binding.

         Section  1.03.  Usage  of  Terms.  With  respect  to all  terms in this
Agreement,  the singular includes the plural and the plural the singular;  words
importing any gender include the other genders;  references to "writing" include
typing, lithography, facsimile and other means of reproducing words in a visible
form;  references to agreements and other  contractual  instruments  include all
subsequent amendments thereto or changes therein entered into in accordance with
their  respective  terms and not  prohibited  by this  Agreement;  references to
Persons include their permitted successors and assigns; and the term "including"
means "including without limitation".

                                     - 19 -



<PAGE>




                                   ARTICLE II

          SALE OF ____________ LOANS; ORIGINAL ISSUANCE OF CERTIFICATES

         Section 2.01.  Sale of __________ Loans.  The Depositor,  concurrently
with the execution and delivery of this Agreement, does hereby sell, assign, set
over and otherwise  convey to the Trustee,  without recourse (except as provided
herein) all of its right, title and interest in and to the Trust Balance of each
__________ Loan, including the Trust Percentage or Overdue Trust Percentage, as
applicable,  of all  interest  and  principal  received by the  Depositor or any
Originator  on or with  respect to each __________ Loan after the Cut-off  Date
(other than any payment of principal  and interest  allocable to any  Additional
Balance as herein provided,  any premium accompanying the prepayment of all or a
portion of a Loan Balance, and any fees, charges or amounts held for the account
of Mortgagors as described in Section 3.02(b)),  together with all of its right,
title and interest in and to the proceeds of any related insurance  policies (to
the extent of the related  Trust  Balances).  In addition,  the  Depositor  does
hereby  agree to enter into the __________ Loan  Payment  Record on the Closing
Date the initial deposit to the Certificate Account described in Section 4.02(a)
and  thereafter  to effect  the  deposit  to the  Certificate  Account  required
pursuant to such Section.

         In connection  with such sale and  assignment,  the  Depositor  will as
promptly  as  practicable,  but in no event  later than ___ days  following  the
Closing Date, file in the appropriate office in the State in which its principal
place of  business  is  located  a UCC-1  financing  statement  executed  by the
Depositor  as  debtor,  naming  the  Trustee  as  secured  party and  listing as
collateral the __________ Loans the Trust Balances of which are conveyed by the
Depositor  hereunder.  The  characterization  of the Depositor as debtor and the
Trustee  as  secured  party  in any  such  financing  statement  is  solely  for
protective  purposes and shall in no way be  construed as being  contrary to the
intent of the parties that this  transaction be treated as a sale to the Trustee
of the Depositor's entire right, title and interest in the Trust Balances of the
__________ Loans. In connection with such filing,  the Depositor agrees that it
shall cause to be filed all  necessary  continuation  statements  and to take or
cause to be taken such actions and to execute such documents as are necessary to
perfect and protect the  Certificateholders'  interests in the Trust  Balance of
each such __________ Loan and the proceeds thereof  allocable  thereto.  In the
event a  Servicer  LOC is  obtained  pursuant  to  Section  3.02(c),  the Master
Servicer promptly shall deliver to the Trustee such Servicer LOC.

         In  connection  with such sale and  assignment  by the  Depositor,  the
Depositor  acknowledges  that it is holding  (or that it will cause the  related
Originators to hold on the Depositor's  behalf) as custodian for the Trustee the
following  documents  or  instruments  with respect to each __________ Loan the
Trust Balance of which is being so sold and assigned:

                             (i)  The  related  Loan  Agreement  (including  any
         related assumption,  modification and substitution agreements), and any
         evidence  of  indebtedness   executed  by  the  related   Mortgagor  in
         connection therewith;

                            (ii)  any related amendments to the Loan Agreement
         or Mortgage, any related modification or assumption agreement and any
         related previous assignments of the __________ Loan;


                                     - 20 -



<PAGE>



                           (iii)  the related Mortgage with evidence of
         recording indicated thereon; and

                            (iv)  with respect to each __________ Loan the
         original Credit Limit of which was $________ or more, evidence of
         title insurance;

provided,  however,  that as to any ___________ Loan in respect  of which,  as
evidenced  by an  Opinion  of  Counsel  delivered  to and in form and  substance
satisfactory to the Trustee, (x) an optical image or other representation of the
related  documents  specified in clauses (i) through (iii) above are enforceable
in the relevant jurisdiction to the same extent as the original of such document
and (y) such optical image or other  representation  does not impair the ability
of an owner of such ___________ Loan to  transfer  its  interest  in such ______
_______ Loan,  such  optical  image or other  representation  may be held by the
Depositor  (or by the  related  Originator  acting on behalf  of  Depositor)  as
custodian in lieu of the physical documents specified above.

         Except as hereinafter provided, the Depositor (or any Originator acting
on behalf  of the  Depositor)  as  custodian  of the  Mortgage  Files,  shall be
entitled  to  maintain   possession  of  all  of  the  foregoing  documents  and
instruments and shall not be required to deliver any of them to the Trustee.  In
the event,  however,  that possession of any of such documents or instruments is
required by the Master Servicer or any person  (including the Trustee) acting as
successor  Master  Servicer  pursuant to Section  7.04 in order to carry out the
duties  of  Master  Servicer  hereunder,  then  the  Master  Servicer  (or  such
successor) shall be entitled to request that the Depositor  deliver (or that the
Depositor cause the related Originator to deliver) such documents or instruments
and shall be entitled to retain such  documents  or  instruments  for as long as
necessary for servicing  purposes.  Any such documents or  instruments  shall be
returned to the  Depositor or, if  applicable,  the related  Originator  (unless
returned to the related  Mortgagor in connection with the payment in full of the
related __________ Loan) when possession thereof is no longer required.

         The right of the  Depositor (or of any  Originator  acting on behalf of
the Depositor) to maintain  possession of the documents  enumerated  above shall
continue so long as (x) the Depositor (or such Originator)  remains an affiliate
of  Beneficial  Corporation  and the  long-term  unsecured  debt  of  Beneficial
Corporation  is  assigned  ratings of at least A- by Standard & Poor's and Fitch
and A3 by Moody's or (y) the Depositor  has not been removed as Master  Servicer
following  the  occurrence  of an Event of Default.  The Master  Servicer  shall
notify in writing each  Originator  and the Trustee if the  long-term  unsecured
debt of Beneficial  Corporation does not satisfy either of such ratings. At such
time, as promptly as practicable  but in no event more than ___ days in the case
of clause (i) below and ___ days in the case of clause (ii) below  following the
occurrence of such event, the Depositor at its own expense shall (or shall cause
the related  Originator to) (i) either (x) submit for recording an assignment of
Mortgage  in  favor  of the  Trustee  (which  may be a  blanket  assignment,  if
permitted by law in the  applicable  jurisdiction  as evidenced by an Opinion of
Counsel  delivered  to the  Trustee)  with  respect to each of the related  ____
__________ Loan the appropriate real property or other records or (y) deliver to
the Trustee the fully  executed and prepared  assignment of mortgage in favor of
the Trustee in form for recordation,  together with an Opinion of Counsel to the
effect that neither the recording of an  assignment  nor the taking of any other
action is required to protect the Trustee's right,  title and interest in and to
the related  Mortgage  and the  related  __________ Loan or, if a court were to
recharacterize  the sale of the __________ Loans as a  financing,  to perfect a
first  priority  security  interest in favor of the Trustee in such Mortgage and
__________ Loan and (ii) deliver the related  Mortgage  Files to the Trustee to
be held by the Trustee in trust,

                                     - 21 -



<PAGE>



upon the terms  herein set forth,  for the use and  benefit of all  present  and
future  Certificateholders,  and the Trustee  shall  retain  possession  thereof
except to the extent the Master  Servicer or  Subservicers  require any Mortgage
Files for normal servicing as contemplated by Section 3.07.

         The Trustee  shall have no duty or  obligation  to review any  Mortgage
File until such  Mortgage  File is delivered  to the Trustee  pursuant to clause
(ii) of the immediately preceding paragraph. Within ___ days following the first
delivery of the  Mortgage  Files to the  Trustee  pursuant to clause (ii) of the
immediately  preceding  paragraph,  the Trustee will review each  Mortgage  File
delivered  to it to  ascertain  that all  required  documents  set forth in this
Section 2.01 have been executed and received,  and that such documents relate to
the __________ Loans  identified on the __________ Loan Schedule.  In so doing
the Trustee may conclusively rely on the purported due execution and genuineness
of any  signature  thereon.  If within such __-day  period the Trustee finds any
document  constituting  a part of a Mortgage  File not to have been  executed or
received or to be  unrelated to the ____________ Loans  identified  in such ____
______ Loan  Schedule,  the Trustee shall promptly  notify the Depositor,  which
shall have a period of ___ days after  receipt of such  notice  within  which to
correct or cure, or to cause the related Originator to correct or cure, any such
defect.  Each original recorded assignment of Mortgage shall be delivered to the
Trustee  within ___ Business Days  following the date on which it is returned to
the Depositor or the related Originator by the office with which such assignment
was filed for recording and within ___ days following  receipt by the Trustee of
the recorded  assignment or the  assignment in recordable  form, as the case may
be,  the  Trustee  shall  review  such  assignment  to confirm  the  information
specified  above with respect to the documents  constituting  the Mortgage File.
Upon  receipt by the Trustee of the recorded  assignment  or the  assignment  in
recordable  form, as the case may be, such recorded  assignment or assignment in
recordable form shall become part of the Mortgage File. The Trustee shall notify
the  Depositor  of any  defect  in such  assignment  based on such  review.  The
Depositor  shall have a period of ___ days  following  receipt of such notice to
correct or cure,  or to cause the related  Originator  to correct or cure,  such
defect. In the event that the Depositor fails to record, or to cause the related
Originator to record,  an  assignment  of a __________ Loan as herein  provided
within such 30-day period, the Trustee shall, upon written instructions from the
Depositor,  prepare  and,  if  required  hereunder,  file  such  assignment  for
recordation in the appropriate  real property or other records and the Depositor
shall  deliver  within ___ Business Days of the Closing Date a power of attorney
of each Originator, which shall appoint the Trustee as its attorney-in-fact with
full  power  and  authority  to  act  in its  stead  for  the  purpose  of  such
preparation,  execution  and  filing.  Any  expense  incurred by the Trustee not
otherwise  paid for by the  Depositor  or the  related  Originator  as  required
hereunder in  connection  with the  preparation  and filing of such  assignments
shall be  reimbursed  to the  Trustee  from  amounts  that  would  otherwise  be
distributable to holders of the Class (_) Certificates.

         The Trustee  shall have no  responsibility  for  reviewing any Mortgage
File except as  expressly  provided  in this  Section  2.01.  In  reviewing  any
Mortgage File pursuant to this Section, the Trustee shall have no responsibility
for determining  whether any document is valid and binding,  whether the text of
any  assignment  or  endorsement  is in proper or recordable  form  (except,  if
applicable,  to determine if the Trustee is the assignee or  endorsee),  whether
any  document  has been  recorded in  accordance  with the  requirements  of any
applicable  jurisdiction,  or whether a blanket  assignment  is permitted in any
applicable  jurisdiction,  but shall only be  required  to  determine  whether a
document  appears to have been executed,  that it appears to be what it purports
to be and, where applicable,  that it purports to be recorded,  but shall not be
required to determine  whether any Person  executing any document was authorized
to do so or whether any signature thereon is genuine.

                                     - 22 -



<PAGE>




         The  Depositor  further  confirms to the Trustee that the Depositor and
each Originator have caused the portions of their Electronic Ledgers relating to
the __________ Loans to be clearly and  unambiguously  marked to indicate  that
the Trust  Balance of each ____________ Loan  transferred  and  assigned by such
Originator  to the  Depositor,  and  thereafter  by the Depositor to the Trustee
hereunder,  has been sold to the Trustee and constitutes  part of the Trust Fund
in accordance with the terms of the trust created hereunder.

         Section   2.02.   Acceptance   by  Trustee;   Repurchase   Obligations;
Substitution  of  Eligible   Substitute  ___________ Loans.  (a)  The  Trustee
acknowledges  the  assignment  and sale of the Trust Balance of each ___________
Loan to it, and declares  that the Trustee holds and will hold the Trust Fund in
trust,  upon the terms herein set forth,  for the use and benefit of all present
and  future  Certificateholders.  If the time to cure any  defect  of which  the
Trustee has notified the Master Servicer  following the Trustee's  review of the
Mortgage  Files  pursuant to Section 2.01 has expired or if any loss is suffered
by the  Trustee,  on behalf of the  Certificateholders,  in  respect of any ____
______ Loan as a result of (i) a material defect in any document  constituting a
part of a  Mortgage  File or (ii) the  related  Originator's  retention  of such
Mortgage File or an  assignment of a __________ Loan not having been  recorded,
the Master Servicer shall, on the Business Day preceding the  Distribution  Date
in the  month  following  the  Collection  Period in which the time to cure such
defect expired or such loss occurred, either (i) repurchase the Trust Balance of
the related __________ Loan (including any property acquired in respect thereof
and any insurance  policy or insurance  proceeds with respect  thereto) from the
Trust Fund at a price equal to the Purchase  Price,  which shall be accomplished
by deposit by the Master Servicer in the Certificate Account pursuant to Section
4.02 on such preceding  Business Day, or (ii) so long as such  Distribution Date
occurs within two years  following the Closing  Date,  substitute  for the Trust
Balance of such ____________ Loan one or more  Eligible  Substitute  ___________
Loans and remit any  Substitution  Adjustment  Amount in respect  thereof to the
Certificate Account pursuant to Section 4.02 on such preceding Business Day. The
Master  Servicer may first request of the related  Originator that it effect the
repurchase or substitution of any Eligible Substitute __________ Loan described
in the preceding  sentence,  but in the event any such Originator shall not have
effected such  repurchase or  substitution  in the time provided  therefor,  the
Master  Servicer  shall be obligated to deposit the related  Purchase Price into
the  Certificate  Account  in  immediately  available  funds not later than such
Distribution  Date and thereby be deemed to have  purchased the Trust Balance of
such __________ Loan in lieu of such  Originator.  Such  purchase by the Master
Servicer shall not relieve the related Originator of any liability to the Master
Servicer with respect to the Trust Balance of the __________ Loan so purchased,
and the Master  Servicer shall be entitled to require the related  Originator to
pay to the Master Servicer the related  Purchase Price and thereby  purchase the
Trust Balance of such __________ Loan from the Master Servicer. Upon receipt by
the Trustee of (i) in the case of a repurchase, written notification signed by a
Servicing  Officer to the effect that the Purchase  Price for any such Defective
__________ Loan has been so deposited in the Certificate Account or (ii) in the
case of a substitution,  written  notification  signed by a Servicing Officer to
the  effect  that  the  Substitution  Adjustment  Amount,  if any,  has  been so
deposited in the  Certificate  Account  and, if required at such time,  that the
related  Mortgage  File has been  delivered  to the Trustee  and the  assignment
referred to in Section 2.01 has been  recorded,  the Trustee  shall  execute and
deliver such instrument of transfer or assignment  presented to it by the Master
Servicer, in each case without recourse, representation or warranty, as shall be
necessary to vest in the Master Servicer or the related Originator,  as the case
may be, legal and beneficial  ownership of such purchased  Defective ___________
Loan  (including  any property  acquired in respect  thereof and proceeds of any
insurance

                                     - 23 -



<PAGE>



policy with respect thereto). It is understood and agreed that the obligation of
the Master  Servicer to repurchase or substitute  for any __________ Loan as to
which a material defect in a Mortgage File or any constituent  document  thereof
continues  to exist  following  the cure period as  described  in the  preceding
paragraph shall  constitute the sole remedy  respecting such defect available to
Certificateholders  or the Trustee on behalf of  Certificateholders  against the
Master  Servicer,  and such  obligation on the part of the Master Servicer shall
survive any resignation or termination of the Master Servicer  hereunder.  It is
further  understood  and agreed  that any such  repurchase  obligation  shall be
solely that of the original Master Servicer and shall survive any resignation or
termination of such Master Servicer hereunder, and the Trustee shall in no event
be obligated to repurchase any __________ Loan hereunder.

        [Notwithstanding  the  foregoing,  in  the  case  of any  repurchase  or
substitution  that would result in the  realization of a gain by the Trust Fund,
the Master  Servicer  shall not be required to so repurchase or replace any ____
______ Loan unless it is a Defective __________ Loan and the Trustee shall have
received  (i) in the case of a  repurchase,  either an Opinion of Counsel to the
effect  that such  repurchase  shall not be  subject to tax as a result of being
deemed a "prohibited  transaction"  under  section  860F(a)(2) of the Code or an
Officer's  Certificate to the effect that such repurchase shall not give rise to
net income taxable under section 860F(a)(1) of the Code and (ii) in either case,
an Opinion of Counsel that such repurchase or substitution  will not be deemed a
contribution  to the REMIC after the "start-up  day" that would give rise to the
tax  specified  under  section  860G(d)(1)  of the  Code.  Any such  opinion  or
certificate  shall be provided solely at the expense of the Master Servicer.  In
the absence of such opinion or  certificate,  the Master  Servicer  shall not be
required to  repurchase or replace any __________ Loan unless it is a Defective
__________ Loan and there is an actual or imminent default with respect thereto
or unless such breach adversely  affects the  enforceability of such ___________
Loan.]

         (b) As to any Eligible Substitute __________ Loan, the Master Servicer
shall  deliver,  or cause the related  Originator to deliver,  to the Trustee an
acknowledgment  that the Depositor  (or the related  Originator on behalf of the
Depositor)  is  holding  as  custodian  for  the  Trustee  such   documents  and
agreements, if any, as are permitted to be held by the Depositor (or the related
Originator) in accordance  with Section 2.01. An assignment of Mortgage in favor
of the Trustee with  respect to any such  Eligible  Substitute  __________ Loan
shall be  required  to be recorded  in the  appropriate  real  property or other
records or delivered  to the Trustee with the Opinion of Counsel  referred to in
Section 2.01 under the same circumstances that all other assignments of Mortgage
are required to be recorded  hereunder.  For any Collection  Period during which
the Master  Servicer  substitutes  one or more Eligible  Substitute  ___________
Loans for one or more  Defective  __________ Loans,  the Master  Servicer shall
determine the amount,  if any, by which the sum of the aggregate  Trust Balances
of all such Eligible  Substitute __________ Loans at the end of such Collection
Period is less than the aggregate  Trust Balances at the end of such  Collection
Period of the related __________ Loans being  removed from the Trust Fund.  The
amount of any such  shortfall  for a  Collection  Period  computed by the Master
Servicer,  together with any accrued and unpaid interest on the Trust Balance of
the  ___________ Loan  being  replaced  at the  related  Net  Loan  Rate  (the
"Substitution  Adjustment Amount"), shall be deposited by the Master Servicer in
the Certificate Account on the Business Day next preceding the Distribution Date
in the month following the Collection Period in which the  circumstances  giving
rise to such substitution occur. All amounts received in respect of any Eligible
Substitute  ___________ Loans  during  the  Collection  Period  in  which  the
circumstances  giving  rise to a  substitution  occur shall not be a part of the
Trust Fund and

                                     - 24 -



<PAGE>



shall not be credited to the __________ Loan Payment Record or deposited by the
Master Servicer in the Certificate  Account.  All amounts received by the Master
Servicer during the Collection Period in which the circumstances  giving rise to
such substitution  occur in respect of the Trust Balance of any __________ Loan
so removed from the Trust Fund shall be deposited by the Master  Servicer in the
Certificate  Account.  The Master  Servicer  shall  amend the ___________ Loan
Schedule to reflect the removal of the Trust  Balances of any ____________ Loans
from the Trust Fund and the  substitution  of the Trust Balances of any Eligible
Substitute __________ Loans. Upon such  substitution,  the Trust Balance of any
Eligible  Substitute  __________ Loan shall  constitute  a portion of the Trust
Fund and shall be subject to the terms of this  Agreement in all  respects,  and
the  Depositor  shall be deemed to have made with  respect to any such  Eligible
Substitute  __________ Loan,  as of the date of  substitution,  the  covenants,
representations,  warranties  and  obligations  set forth in Section  2.04.  The
Trustee shall upon  satisfaction  of the conditions set forth in Section 2.02(a)
promptly  effect the  reconveyance  of any __________ Loan so removed  from the
Trust Fund to the Master Servicer (or, if so instructed by the Master  Servicer,
to the  related  Originator),  in the manner set forth in Section  2.02(a).  The
procedures applied by the Master Servicer in selecting each Eligible  Substitute
____________ Loan shall not be adverse to the  interests  of the Trustee and the
Certificateholders   and  shall  be  comparable  to  the  selection   procedures
applicable to the __________ Loans originally conveyed hereunder.

         (c) As of the Closing Date, the Trustee  certifies that (i) it acquired
the Trust  Balances  of the ___________ Loans in good  faith,  for value,  and
without notice or knowledge or any adverse claim, lien,  change,  encumbrance or
security  interest  (including  without  limitation,  federal tax liens or liens
arising under ERISA),  (ii) except as permitted herein, it has not and will not,
in any capacity, assert any claim or interest in the __________ Loans and (iii)
it has not  encumbered or transferred  its right,  title or interest in the ____
______ Loans. The  representation  and warranty made in clause (i) above is made
by the Trustee without any  independent  investigation  and without  recourse or
warranty, except that the Trustee believes such representation to be true.

         Section  2.03.  Representations  and  Warranties  Regarding  the Master
Servicer.  The Master  Servicer  represents  and warrants to the Trustee and the
Certificateholders as of the Closing Date that:

                             (i)  The  Master  Servicer  is a  corporation  duly
         organized,  validly existing and in good standing under the laws of the
         State of Delaware and has the corporate  power to own its assets and to
         transact  the  business in which it is  currently  engaged.  The Master
         Servicer is duly qualified to do business as a foreign  corporation and
         is in good standing in each  jurisdiction in which the character of the
         business  transacted by it or  properties  owned or leased by it or the
         performance of its obligations  hereunder  requires such  qualification
         and in which the  failure so to qualify  would have a material  adverse
         effect on the business,  properties, assets, or condition (financial or
         other) of the Master  Servicer or the  performance  of its  obligations
         hereunder;

                            (ii) The Master Servicer has the power and authority
         to make,  execute,  deliver  and  perform  its  obligations  under this
         Agreement  and  all  of  the  transactions   contemplated   under  this
         Agreement,  and has taken all necessary  corporate  action to authorize
         the execution and delivery of this Agreement and the  performance by it
         of  its  obligations  hereunder.  When  executed  and  delivered,  this
         Agreement will constitute the legal, valid and binding obligation

                                     - 25 -



<PAGE>



         of the Master Servicer enforceable in accordance with its terms, except
         as enforcement  of such terms may be limited by bankruptcy,  insolvency
         or  similar  laws  affecting  the  enforcement  of  creditors'   rights
         generally and by the availability of equitable remedies;

                           (iii) The Master  Servicer is not  required to obtain
         the consent of any other  party or any  consent,  license,  approval or
         authorization   from,  or   registration   or  declaration   with,  any
         governmental  authority,  bureau  or  agency  in  connection  with  the
         execution,  delivery,  performance,  validity or enforceability of this
         Agreement,  except such as have been obtained or filed, as the case may
         be,  prior to the  Closing  Date;  provided,  however,  that the Master
         Servicer  makes no  representations  or warranties  with respect to any
         requirements under the Blue Sky laws of any State;

                            (iv) The execution, delivery and performance of this
         Agreement by the Master  Servicer will not violate any provision of any
         existing  law or  regulation  or  any  order  or  decree  of any  court
         applicable to the Master  Servicer or any provision of the  Certificate
         of  Incorporation  or Bylaws of the Master  Servicer,  or  constitute a
         material breach of any mortgage, indenture, contract or other agreement
         to which the Master Servicer is a party or by which the Master Servicer
         may be bound; and

                             (v) No litigation or  administrative  proceeding of
         or  before  any  court,  tribunal  or  governmental  body is  currently
         pending, or to the knowledge of the Master Servicer threatened, against
         the Master  Servicer or any of its  properties  or with respect to this
         Agreement  or the  Certificates  which  in the  opinion  of the  Master
         Servicer has a reasonable likelihood of resulting in a material adverse
         effect on the transactions contemplated by this Agreement.

It is understood and agreed that the representations and warranties set forth in
this Section 2.03 shall survive the sale and assignment of the Trust Balances of
the __________ Loans to the Trustee.  Upon  discovery of a breach of any of the
foregoing  representations and warranties which materially and adversely affects
the interests of the Certificateholders, the party discovering such breach shall
give  prompt  written  notice  to the  other  parties.  Within 60 days of its
discovery  or its receipt of notice of breach,  the Master  Servicer  shall cure
such breach in all material respects.

         Section 2.04.  Representations and Warranties Regarding the ___________
Loans;  Repurchase of Defective __________ Loans.  The Depositor,  as seller of
the Trust Balances of the __________ Loans  hereunder,  represents and warrants
to the Trustee and the  Certificateholders  as of the  Closing  Date  (except as
otherwise  expressly stated) that, as to each __________ Loan the Trust Balance
of which is conveyed to the Trust Fund by it:

                             (i) The  information  set forth on the ____________
         Loan Schedule was true and correct in all material respects at the date
         or dates respecting which such information is furnished;

                            (ii) As of the  Closing  Date,  each  Mortgage  is a
         valid lien on the related  Mortgaged  Property  subject only to (a) the
         lien of the related  first deed of trust or  mortgage,  if any, (b) the
         lien of current real property  taxes and  assessments,  (c)  covenants,
         conditions and restrictions, rights of way, easements and other matters
         of public record as of the date

                                     - 26 -



<PAGE>



         of  recording of such  Mortgage,  such  exceptions  appearing of record
         being acceptable to mortgage lending institutions generally in the area
         wherein the Mortgaged Property is located or specifically  reflected in
         the  appraisal  obtained  in  connection  with the  origination  of the
         related __________ Loan and (d) 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;

                           (iii) Immediately prior to the sale and assignment by
         the Depositor to the Trustee, the Depositor had good title to each ____
         ______ Loan the Trust Balance of which was sold and assigned by it, and
         the  Depositor  has  transferred  all right,  title and interest in the
         Trust Balance of each __________ Loan to the Trustee;

                            (iv) As of the last Cycle Date immediately preceding
         the Cut-off  Date, no payment of principal or interest on or in respect
         of any __________ Loan is more than ___ days past due;

                             (v) The Depositor and, if  applicable,  the related
         Originator from whom the Depositor purchased each __________ Loan, was
         properly  licensed or otherwise  authorized,  to the extent required by
         applicable  law, to originate or purchase  such __________ Loan;  each
         ___________ Loan at the time it was  made  complied  in all  material
         respects with  applicable  state and federal laws,  including,  without
         limitation,  usury,  equal credit  opportunity and disclosure laws, and
         the consummation of the transactions  herein  contemplated,  including,
         without limitation, the receipt of interest by Certificateholders,  and
         the  ownership  of the Trust  Balances of the ____________ Loans by the
         Trustee as trustee of the Trust Fund, will not involve the violation of
         such laws;

                            (vi) As to each ____________ Loan having an original
         Credit Limit of $________ or more, a lender's title insurance policy or
         binder,  foreclosure impairment insurance,  or other assurance of title
         customary in the relevant jurisdiction therefor, was issued on or as of
         the date of the recording of the related Mortgage, and each such policy
         or binder is valid and remains in full force and effect;

                           (vii) As of the Closing  Date,  the Depositor has not
         received a written  notice of default of any first lien loan related to
         a Mortgaged  Property that has not been cured by a party other than the
         Depositor or the related Originator;

                          (viii) Each Loan Agreement is in substantially the
         form previously provided to the Trustee by or on behalf of the
         Depositor;

                            (ix) At the date of the execution of any Loan
         Agreement, the Combined Loan-to-Value Ratio for the related ____
         ______ Loan was not in excess of ___%;

                             (x) No selection procedure reasonably believed by
         the Depositor or the Originators to be adverse to the interests of the
         Certificateholders was utilized in selecting the __________ Loans;


                                     - 27 -



<PAGE>



                            (xi) To the best of the  Depositor's  knowledge,  an
         independent interior and exterior appraisal in accordance with industry
         standards  was made in  connection  with the  origination  of each ____
         ______ Loan with a Credit Limit in excess of $_______;

                          [(xii) The fair market value of the "interest in real
         property" as defined in Treas. Reg. ss.  1.860G-2(a)(4) and Treas. Reg.
         ss. 1.856-3(c)  securing each __________ Loan reduced by the amount of
         any lien on the interest in real  property  that is senior to such ____
         ______ Loan, and further reduced by a proportionate  amount of any lien
         on the  interest  in real  property  that is in  parity  with such ____
         ______ Loan,  was at least equal to ___% of the adjusted issue price of
         the __________ Loan on the date of the  execution  of the related Loan
         Agreement  (provided  the ____________ Loan has not been  significantly
         modified as defined in the REMIC  Provisions)  or on the Closing Date;]
         and

                         [(xiii) Each __________ Loan is a "qualified mortgage
         loan" in accordance with the REMIC Provisions.]

         The representations and warranties set forth in this Section 2.04 shall
survive the sale and assignment of the respective Mortgage Files to the Trustee.
Upon discovery by the related  Originator,  the Master Servicer or a Responsible
Officer of the Trustee of a breach of any of the foregoing  representations  and
warranties, without regard to any limitation set forth in such representation or
warranty  regarding  the  knowledge  of the  Depositor  as to the  facts  stated
therein,   which   materially  and  adversely   affects  the  interests  of  the
Certificateholders  in the related __________ Loan, the party  discovering such
breach shall give prompt written notice to the other parties. Within ___ days of
its discovery or its receipt of notice of breach,  the  Depositor  shall use all
reasonable  efforts to cure such breach in all material  respects or shall,  not
later than the Business Day next preceding the  Distribution  Date applicable to
the  Collection  Period  in which  any such  cure  period  expired,  either  (i)
repurchase  the Trust Balance of such __________ Loan  (including  any property
acquired in respect thereof and any insurance policy or insurance  proceeds with
respect thereto) from the Trustee at a price equal to the Purchase Price or (ii)
remove such __________ Loan from the Trust Fund and substitute in its place one
or more Eligible Substitute __________ Loans, in the same manner and subject to
the same  conditions  as set  forth in  Section  2.02.  Any such  repurchase  or
substitution  by the Depositor  shall be accomplished in the manner set forth in
Section 2.02 with respect to the repurchase or substitution of __________ Loans
under  that  Section.  Upon  making any such  repurchase  or  substitution,  the
Depositor  shall be entitled to receive an  instrument of assignment or transfer
from the Trustee to the same extent as set forth in Section 2.02 with respect to
the  repurchase or  substitution  of __________ Loans under that  Section.  The
obligation  of the  Depositor to repurchase or replace any such __________ Loan
(or  property  acquired in respect  thereof)  shall  constitute  the sole remedy
respecting such breach available to  Certificateholders or the Trustee on behalf
of  Certificateholders,  and such  obligation on the part of the Depositor shall
survive any  resignation  or  termination  of the  Depositor as Master  Servicer
hereunder.

         The  Depositor  shall be obligated  either to  repurchase or to replace
with one or more Eligible  Substitute __________ Loans each __________ Loan as
to which any of the  following  conditions  shall have existed as of the Closing
Date,  which  condition  materially  and adversely  affects the interests of the
Certificateholders in the related __________ Loan:


                                     - 28 -



<PAGE>



                             (i) Any mechanics' lien or claim for work, labor or
         material  affecting the related Mortgaged  Property that is or may be a
         lien prior to, or equal or  coordinate  with,  the lien of the  related
         Mortgage;

                            (ii) Any delinquent tax or assessment lien against
         the related Mortgaged Property;

                           (iii) Any valid offset, defense or counterclaim to
         any Loan Agreement or Mortgage;

                            (iv) Any physical damage or lack of good repair
         with respect to the related Mortgaged Property; or

                             (v) Any related first deed of trust or mortgage
         containing a future advance provision.

Any such repurchase or substitution shall be effected prior to the  Distribution
Date applicable to the Collection  Period at the end of which any such condition
shall have been  discovered and shall be accomplished in the manner set forth in
Section 2.02 with respect to the repurchase or substitution of __________ Loans
thereunder,  and such repurchase or substitution obligation shall constitute the
sole  remedy   respecting   any  of  the  foregoing   conditions   available  to
Certificateholders,  or the Trustee on behalf of  Certificateholders,  and shall
survive  any  resignation  or  termination  of  Beneficial  as  Master  Servicer
hereunder.  It is understood and agreed that any such repurchase or substitution
obligation  shall be solely that of the  Depositor,  and the Trustee shall in no
event be obligated to repurchase or replace any __________ Loan hereunder.

         Section   2.05.   Execution   and   Authentication   of   Certificates;
[Designation of "Regular  Interests" and "Residual  Interests" under REMIC.] (a)
The Trustee  has caused to be  executed  (not in its  individual  capacity,  but
solely as Trustee),  countersigned and delivered to or upon the written order of
the  Depositor,  in exchange  for the Trust  Balances of the  __________  Loans,
concurrently  with the sale and  assignment to the Trustee of the Trust Balances
of the ___________ Loans,  Certificates in authorized  denominations  evidencing
the entire ownership of the Trust Fund.

         [(b) The Depositor hereby designates the Class (_), Class (_) and Class
(_) Certificates as "regular  interests",  and the Class (_) Certificates as the
"residual interests", in the Trust Fund for purposes of the REMIC Provisions.]

         [Section 2.06. Designation of Start-up Day and Final Maturity Date. The
Closing Date is hereby  designated as the "start-up day" of the REMIC within the
meaning of section 860G(a)(9) of the Code. The "final maturity date" for federal
income tax  purposes of all  interests  created  hereby will be the ________ ___
Distribution Date.]

         Section  2.07.  Certain  Activities.  The  Trust  will  not:  (i) issue
securities (except for the  Certificates);  (ii) borrow money, (iii) make loans;
(iv) invest in securities for the purpose of exercising control;  (v) underwrite
securities;  (vi) except as provided in this  Agreement,  engage in the purchase
and sale (or turnover) of  investments;  (vii) offer  securities in exchange for
property (except

                                     - 29 -



<PAGE>



Certificates  for the  Trust  Balances  of the ___________ Loans);  or  (viii)
repurchase or otherwise reacquire its securities.

                                   ARTICLE III

                ADMINISTRATION AND SERVICING OF ____________ LOANS

         Section 3.01. The Master  Servicer.  Beneficial is hereby  appointed as
Master Servicer  hereunder.  [The  parties  intend  that the Trust  Fund  formed
hereunder  shall  constitute,  and that the  affairs  of the Trust Fund shall be
conducted and this Agreement  shall be construed so as to qualify the Trust Fund
as, a "real estate mortgage investment conduit" (a "REMIC") as defined in and in
accordance  with the REMIC  Provisions.  In furtherance of such  intention,  the
Master Servicer  covenants and agrees that it shall, to the extent  permitted by
applicable law, act as agent (and the Master Servicer is hereby appointed to act
as  agent)  on  behalf of the  Trust  Fund and in that  capacity  it shall:  (a)
prepare, sign and file, or cause to be prepared,  signed and filed, all required
federal tax returns for the REMIC using a calendar  year as the taxable year for
the Trust Fund when and as required by the REMIC Provisions and other applicable
federal  income  tax laws;  (b) cause the Trust Fund to make an  election  to be
treated  as a REMIC on the  federal  partnership  information  tax return of the
Trust Fund for its first taxable year in accordance  with the REMIC  Provisions;
(c)  prepare  and  forward,  or  cause  to be  prepared  and  forwarded,  to the
Certificateholders  all information  reports as and when required to be provided
to them in accordance with the REMIC Provisions;  (d) conduct the affairs of the
Trust Fund at all times that any  Certificates are outstanding so as to maintain
the  status of the Trust  Fund as a REMIC  under the REMIC  Provisions;  (e) not
knowingly or intentionally take any action or omit to take any action that would
cause the  termination  of the REMIC status of the Trust Fund;  (f) serve as tax
matters person pursuant to Treasury  Regulations  ss.  1.860F-4(d) and Temporary
Treasury  regulation  ss.  301.6231(a)(7)-1T  for the Trust Fund; and (g) if not
otherwise paid from amounts  available to be distributed to Holders of the Class
(_) Certificates, pay the amount of any federal income tax, including prohibited
transaction penalty taxes,  imposed on the Trust Fund when and as the same shall
be due and payable (but such obligation shall not prevent the Master Servicer or
any  other  appropriate  Person  from  contesting  any such  tax in  appropriate
proceedings and shall not prevent the Master Servicer from  withholding  payment
of such tax, if permitted by law, pending the outcome of such proceedings).]  If
the Master  Servicer is not permitted,  by applicable law, to fulfill any of its
duties  described in this Section 3.01 (as evidenced by an Opinion of Counsel to
such effect delivered to the Trustee),  the Trustee shall, at the expense of the
Master Servicer,  carry out such duties pursuant to the written  instructions of
the Master  Servicer,  in which event the  Trustee  shall have no  liability  to
Certificateholders in connection with the carrying out of such duties other than
pursuant to the  standard of care set forth in Section  9.01 hereof with respect
to acts or omissions of the Trustee generally.

         The Master Servicer  shall, or shall cause the related  Subservicer to,
service  and  administer  the ___________ Loans and shall  have full power and
authority, acting alone or through such Subservicer, to do any and all things in
connection with such servicing and administration  that it may deem necessary or
desirable.  Any amounts  received by any Subservicer in respect of a ___________
Loan shall be deemed to have been received by the Master Servicer whether or not
actually  received by it. Without limiting the generality of the foregoing,  the
Master  Servicer shall continue,  and is hereby  authorized and empowered by the
Trustee, to execute and deliver on behalf of itself, the  Certificateholders and
the Trustee or any of them, any and all instruments of satisfaction or

                                     - 30 -



<PAGE>



cancellation,  or of  partial  or  full  release  or  discharge  and  all  other
comparable  instruments,  with respect to the __________ Loans and with respect
to the  Mortgaged  Properties.  The Trustee  shall,  upon  written  request of a
Servicing  Officer,  furnish the Master Servicer with any powers of attorney and
other documents as are reasonably  necessary or appropriate to enable the Master
Servicer to carry out its servicing and administrative duties hereunder.

         In connection with the servicing and  administration of the ___________
Loans,  the Master  Servicer shall not, and shall not permit any Subservicer to,
consent to an  increase  in the Credit  Limit  specified  in any Loan  Agreement
unless (i) the Master Servicer or such Subservicer and such Mortgagor  execute a
new Loan Agreement providing for such increase and (ii) the Master Servicer, not
later than (x) the Business Day  immediately  preceding  the  Distribution  Date
applicable  to the  Collection  Period  during  which a new Loan  Agreement  was
executed or (y) in the event the Master  Servicer is not  entitled to retain and
commingle with its own funds amounts referred to in Section  3.02(c),  not later
than the second Business Day following the date on which such new Loan Agreement
was executed, deposit in the Certificate Account the amount necessary (including
any accrued and unpaid  interest)  to prepay in full on behalf of the  Mortgagor
the Trust Balance of the related __________ Loan.  Upon making any such deposit
the Master  Servicer shall be entitled to receive an instrument of assignment or
transfer from the Trustee to the same extent as set forth in Section  2.02.  The
Master  Servicer  and each  Subservicer  may consent to the placing of a lien or
liens junior to that of the Mortgage on the related  Mortgaged  Property so long
as the total of the principal  amounts of any first lien loan,  the Credit Limit
and the  combined  principal  balances  secured by any such  junior lien loan or
loans  does not  exceed  ___%,  if such  Mortgage  is a second  deed of trust or
mortgage,  and ___%, if such  Mortgage is a first deed of trust or mortgage,  of
the Appraised Value of the Mortgaged  Property as specified in an appraisal made
by or on behalf of the Master  Servicer  at the time of and in  connection  with
such consent.  The Master Servicer and each  Subservicer may also consent to the
placing  of a lien or liens  senior  to that of the  Mortgage  on the  Mortgaged
Property  so long as the  Combined  Loan-to-Value  Ratio  of  such  ____________
following  the  placement  of such  lien or liens  is equal to or less  than the
Combined Loan-to-Value Ratio of such __________ Loan at origination.

         [The Master  Servicer  and each  Subservicer  may also  consent  to any
modification  of the  terms of any Loan  Agreement  or  Mortgage  not  expressly
prohibited  hereby  if (i) the  effect of any such  modification  will not be to
materially and adversely affect the security afforded by the Mortgaged  Property
or decrease or slow (other than as permitted by clause (ii) of Section  3.02(a))
the  timing  of  receipt  of  any  payments  required   thereunder,   (ii)  such
modification  will not cause the Trust Fund to fail to qualify as a REMIC  under
the REMIC  Provisions,  (iii) after such  modification for the Loan Agreement or
Mortgage,  the related __________ Loan is a "qualified  mortgage" as defined in
the REMIC Provisions, and (iv) the modification does not cause the Trust Fund to
owe additional tax to any state or federal governmental agency.]

         The  relationship  of the Master Servicer (and of any successor to the
Master  Servicer as servicer  under this  Agreement)  to the Trustee  under this
Agreement is intended by the parties to be that of an independent contractor and
not that of a joint venturer, partner or agent.

         [In the event that any tax is imposed on "prohibited  transactions" (as
defined in section  860F(a)(2) of the Code) of the Trust Fund, such tax shall be
charged  against  amounts  otherwise  distributable  to Holders of the Class (_)
Certificates to the extent hereinafter provided. In the event

                                     - 31 -



<PAGE>



that any  such tax  shall be due and  owing  at a time  when  amounts  otherwise
distributable to Holders of the Class (_) Certificates are not available and the
negligence of the Master  Servicer caused the imposition of such tax, the Master
Servicer  shall  pay such tax from its own  funds.  In such  event,  the  Master
Servicer is hereby authorized to retain from amounts otherwise  distributable to
Holders  of the Class  (_)  Certificates  on any  subsequent  Distribution  Date
sufficient  funds to reimburse  the Master  Servicer for the payment of such tax
(to the extent that the Master  Servicer has not been  previously  reimbursed or
indemnified therefor). The obligation of the Master Servicer to pay any such tax
from its own funds in the event amounts  otherwise  distributable  to Holders of
the Class (_) Certificates are not sufficient shall be solely that of the Master
Servicer and shall survive any resignation or termination of the Master Servicer
hereunder;  provided,  however, that such obligation shall be solely that of the
original Master Servicer in the case of "prohibited  transactions" caused by, or
stemming from any act or omission of, such original Master Servicer,  including,
but not limited to, the  repurchase of a Defective __________ Loan, and in such
case shall survive any such  resignation or  termination of the original  Master
Servicer hereunder.]

         Section  3.02.  Collection of Certain __________ Loan  Payments;  _____
______ Loan Payment Record.  (a) The Master Servicer and each Subservicer  shall
follow such  collection  procedures as it follows from time to time with respect
to home equity loans in its  servicing  portfolio  comparable to the ___________
Loans.  Consistent  with  the  foregoing,  the  Master  Servicer  and  any  such
Subservicer  may in its  discretion  (i)  waive any late  payment  charge or any
prepayment  or other  fees  that may be  collected  in the  ordinary  course  of
servicing  such __________ Loans and (ii) if a Mortgagor is in default or about
to be in  default  under a ___________ Loan,  arrange  with such  Mortgagor  a
schedule for the payment of interest due and unpaid;  provided such  arrangement
is consistent  with the Master  Servicer's or such  Subservicer's  policies with
respect to the home equity loans it owns or services.

         (b) The Master Servicer shall establish and maintain for the Trust Fund
a ___________ Loan  Payment  Record in which  the  following  payments  on and
collections  in respect of each ____________ Loan shall be  credited  within ___
Business Days of receipt  thereof by the Master  Servicer for the account of the
Certificateholders:

                             (i) all Trust Interest;

                            (ii) Trust Principal  Payments,  including,  without
         limitation,  Trust  Principal  Payments made by the Master  Servicer on
         behalf of  Mortgagors  in  connection  with the execution of a new Loan
         Agreement providing for an increased Credit Limit;

                           (iii) the Purchase Price of any Trust Balance
         repurchased by the Master Servicer or by an Originator pursuant to
         Sections 2.02 and 2.04;

                            (iv) the Substitution  Adjustment  Amount in respect
         of any __________ Loan replaced by an Eligible  Substitute ____________
         Loan pursuant to Section 2.02 or 2.04;

                             (v) all Trust Liquidation Proceeds; and


                                     - 32 -



<PAGE>



                            (vi) all Trust Insurance  Proceeds  (including,  for
         this  purpose,  any  amounts  required  to be  credited  by the  Master
         Servicer pursuant to the penultimate sentence of Section 3.04).

The foregoing  requirements  respecting  credits to the __________ Loan Payment
Record are exclusive,  it being understood that, without limiting the generality
of the  foregoing,  the Master  Servicer  need not enter in the __________ Loan
Payment Record amounts  representing  fees (including  annual fees),  prepayment
premiums or late charge penalties payable by Mortgagors,  or amounts received by
the Master  Servicer for the account of Mortgagors for  application  towards the
payment of taxes, insurance premiums, assessments and similar items. All amounts
credited by the Master  Servicer to the __________ Loan Payment Record shall be
held by the  Master  Servicer  in trust for the  Certificateholders  until  such
amounts are disbursed in  accordance  with Section 4.02 or debited in accordance
with this Section 3.03.

         (c) Until the  Business  Day prior to each  Distribution  Date on which
amounts are  required to be  deposited in the  Certificate  Account  pursuant to
Section  4.02,  the  Master  Servicer  may  retain and  commingle  such  amounts
(including  the  Initial  Reserve  Amount)  with its own funds so long as (i) no
Event of Default shall have  occurred and be continuing  and (ii) either (x) the
Master  Servicer  remains  an  affiliate  of  Beneficial   Corporation  and  the
short-term debt obligations of Beneficial  Corporation are rated at least A-1 by
Standard & Poor's, F-1 by Fitch and P-1 by Moody's (or such lower rating as each
such  organization may otherwise agree to in writing) or (y) the Master Servicer
arranges for and  maintains a Servicer LOC  acceptable  in form and substance to
each  Rating  Agency  (which  acceptability  shall  be  confirmed  in  writing);
provided, however, that amounts permitted to be retained and commingled pursuant
to this subclause (y) shall not exceed the Available Servicer LOC Amount. In the
event the Master  Servicer  is  entitled  to retain and  commingle  the  amounts
referred to in the  preceding  sentence,  it shall be entitled to retain for its
own account any investment income thereon,  and any such investment income shall
not be subject to any claim of the  Trustee or  Certificateholders.  Any amounts
retained and commingled by the Master Servicer  pursuant to this Section 3.02(c)
shall be held by the Master  Servicer in  constructive  trust for the benefit of
the Trust Fund. In the event that the Master Servicer is not permitted to retain
and commingle such amounts with its own funds, it shall,  any provisions  herein
to the contrary notwithstanding,  deposit such amounts not later than the second
Business Day following receipt in the Certificate Account created and maintained
pursuant to Section 4.02,  subject to withdrawal to the same extent as debits to
the __________ Loan Payment Record are permitted pursuant to Section 3.03.

         (d) The __________ Loan  Payment  Record shall be made  available  for
inspection  during normal  business hours of the Master Servicer upon request of
the  Trustee,  any Servicer  LOC Issuer or the firm of  independent  accountants
acting pursuant to Section 3.10.

         Section 3.03.  Permitted Debits to the __________ Loan Payment Record.
The Master  Servicer may, from time to time, make debits to the __________ Loan
Payment  Record to  reflect  (i) the  making of  deposits  into the  Certificate
Account  pursuant to Section  4.02 and (ii) the payment to itself of any portion
of the  Monthly  Servicing  Fee  initially  deposited  by it in the  Certificate
Account and not retained by it pursuant to the first  sentence of Section  3.08.
In  addition,  if the Master  Servicer  deposits in the  Certificate  Account or
credits to the ____________ Loan  Payment  Record any amount not  required to be
deposited  therein or  credited  thereto or any amount in respect of payments by
Mortgagors made by checks subsequently returned for insufficient funds or other

                                     - 33 -



<PAGE>



reason  for  non-payment  it may at any  time  withdraw  such  amount  from  the
Certificate Account or debit such amount in the __________ Loan Payment Record,
any provision herein to the contrary notwithstanding.

         All  funds  deposited  or  credited  by  the  Master  Servicer  in  the
Certificate Account or the __________ Loan Payment Record, respectively,  shall
be held by the Trustee or the Master Servicer,  as the case may be, in trust for
the  Certificateholders  until  disbursed  in  accordance  with  Section 5.01 or
withdrawn or debited in accordance with this Section 3.03.

         Section 3.04.  Maintenance  of Hazard  Insurance;  Property  Protection
Expenses.  The Master  Servicer  shall cause to be maintained for each Mortgaged
Property hazard insurance with an appropriate endorsement in favor of the Master
Servicer or the related  Subservicer and extended  coverage in an amount that is
at  least  equal  to the  lesser  of (i)  the  maximum  insurable  value  of the
improvements securing the related __________ Loan from time to time or (ii) the
sum of the Loan Balance of such __________ Loan and the  outstanding  principal
balance of any mortgage  loan senior to such __________ Loan from time to time,
but in no event  shall such  amount be less than is  necessary  to  prevent  the
Mortgagor from becoming a coinsurer  thereunder.  The Master Servicer shall also
maintain  on  property  acquired  upon  foreclosure,  or  by  deed  in  lieu  of
foreclosure,  hazard  insurance with an appropriate  endorsement in favor of the
Master Servicer or the related  Subservicer with extended  coverage in an amount
which is at least  equal to the lesser of (i) the maximum  insurable  value from
time to time of the  improvements  that are a part of such  property or (ii) the
sum of the Loan Balance of such __________ Loan and the  outstanding  principal
balance of any mortgage loan senior to such __________ Loan at the time of such
foreclosure  or deed  in  lieu of  foreclosure  plus  accrued  interest  and the
good-faith estimate of the Master Servicer of related Liquidation Expenses to be
incurred in connection therewith. Amounts collected by the Master Servicer under
any such policies  shall be credited to the __________ Loan Payment  Record and
deposited in the  Certificate  Account in accordance with Section 3.02(b) to the
extent  that they  constitute  Trust  Liquidation  Proceeds  or Trust  Insurance
Proceeds.

         In cases in which any  Mortgaged  Property  is located  in a  federally
designated  flood area, the hazard insurance to be maintained for such Mortgaged
Property shall include flood insurance (to the extent available). All such flood
insurance shall be in such amounts as are required under  applicable  guidelines
of the Federal National Mortgage Association. The Master Servicer shall be under
no  obligation  to  require  that any  Mortgagor  maintain  earthquake  or other
additional  insurance  and shall be under no  obligation  itself to maintain any
such additional insurance on property acquired in respect of a __________ Loan,
other than pursuant to such applicable laws and regulations as shall at any time
be in force  and as shall  require  such  additional  insurance.  If the  Master
Servicer  shall  obtain  and  maintain  a blanket  policy  issued by an  insurer
acceptable to the Rating Agencies  insuring  against hazard losses on all of the
___________ Loans,  it shall  conclusively  be  deemed to have  satisfied  its
obligations  as set forth in the first  sentence of this Section  3.04, it being
understood and agreed that such policy may contain a deductible clause, in which
case the Master  Servicer  shall,  in the event  that there  shall not have been
maintained on the related  Mortgaged  Property a policy complying with the first
sentence of this Section 3.04, and there shall have been a loss which would have
been covered by such policy,  credit to the __________ Loan Payment  Record and
deposit in the Certificate Account the applicable Trust Percentage of the amount
not  otherwise  payable  under the  blanket  policy  because of such  deductible
clause. The Trust Percentage of any amounts paid

                                     - 34 -



<PAGE>



under any such policy shall be credited to the __________ Loan  Payment  Record
and deposited in the Certificate Account in accordance with Section 3.02(b).

         Section 3.05.  Assumption and Modification  Agreements.  In any case in
which a Mortgaged Property has been or is about to be conveyed by the Mortgagor,
the Master Servicer and each Subservicer  shall exercise its right to accelerate
the  maturity of the related  __________ Loan and require that the Loan Balance
thereof be paid in full on or prior to such  conveyance by the  Mortgagor  under
any "due-on-sale"  clause applicable thereto.  If such "due-on-sale"  clause, by
its terms, is not operable or the Master  Servicer is prevented,  as provided in
the following  paragraph of this Section 3.05,  from  enforcing any such clause,
the  Master  Servicer  is  authorized  to take or enter into an  assumption  and
modification agreement from or with the Person to whom such property has been or
is about to be conveyed,  pursuant to which such Person becomes liable under the
Loan Agreement and the Mortgagor remains liable thereon.  In connection with any
such agreement, the provisions for the adjustment of the Loan Rate thereon shall
not be modified to increase or decrease the Loan Rate. Any such agreement shall,
for all  purposes,  be considered  part of the related  Mortgage  File.  Any fee
collected by the Master  Servicer for entering into any such  agreement  will be
retained by the Master Servicer as additional servicing compensation.

         Notwithstanding  the  foregoing  paragraph  of this Section 3.05 or any
other provision of this Agreement, the Master Servicer shall not be deemed to be
in default, breach or any other violation of its obligations hereunder by reason
of any  assumption of a __________ Loan, or transfer of any Mortgaged  Property
without  the  assumption  thereof,  by  operation  of law or any  assumption  or
transfer which the Master Servicer  reasonably  believes it may be restricted by
law from preventing, for any reason whatsoever.

         Section 3.06.  Realization upon Defaulted __________ Loans. The Master
Servicer shall, or shall cause the applicable  Subservicer to, foreclose upon or
otherwise  comparably convert to ownership Mortgaged Properties securing such of
the __________ Loans as come into and continue in default  when, in the opinion
of the Master Servicer, no satisfactory  arrangements can be made for collection
of  delinquent  payments  pursuant  to Section  3.02.  In  connection  with such
foreclosure or other  conversion,  the Master Servicer or such Subservicer shall
follow such practices (including,  in the case of any default on a related prior
deed of trust, the advancing of funds to correct such default) and procedures as
it shall deem  necessary or advisable and as shall be normal and usual from time
to time in its general mortgage servicing activities.  In determining whether to
foreclose  upon or  otherwise  comparably  convert the  ownership of a Mortgaged
Property,  the Master Servicer and each Subservicer shall take into account (and
shall not be required to foreclose or  otherwise  convert the  ownership of such
Mortgaged  Property in the case of) the existence of any  hazardous  substances,
hazardous wastes or solid wastes, as such terms are defined in the Comprehensive
Environmental Response Compensation and Liability Act, the Resource Conservation
and  Recovery  Act of 1976,  or  other  federal,  state  or local  environmental
legislation, on such Mortgaged Property. The foregoing is subject to the proviso
that neither the Master Servicer nor any Subservicer shall be required to expend
its own funds in connection with any foreclosure or other  conversion or towards
the correction of any default on a related prior mortgage loan or restoration of
any property  unless it shall  determine  that such  foreclosure,  correction or
restoration will increase Trust Liquidation Proceeds.


                                     - 35 -



<PAGE>



         In the event that the Trust Fund  acquires  any  Mortgaged  Property by
foreclosure or by deed in lieu of foreclosure,  such Mortgaged Property shall be
disposed  of by or on behalf  of the  Trust  Fund  within  two  years  after its
acquisition  by the Trust Fund unless the Trustee shall have received an Opinion
of Counsel to the effect  that the  holding by the Trust Fund of such  Mortgaged
Property  subsequent to two years after its  acquisition  will not result in the
imposition of taxes on "prohibited  transactions" (as defined in section 860F of
the Code) of the Trust  Fund or cause the  Trust  Fund to fail to  qualify  as a
REMIC at any time that any Certificates are outstanding.

         Section 3.07. Trustee to Cooperate. (a) Upon the payment in full of the
Loan Balance of any __________ Loan, the Master  Servicer will promptly  notify
the Trustee by a certification  substantially in the form of Exhibit E hereto of
a Servicing Officer. Such notification shall be made each month at the time that
the Master Servicer  delivers the Servicing  Certificate to the Trustee pursuant
to  Section  4.01.  Upon any  such  payment  in full,  the  Master  Servicer  is
authorized to execute,  pursuant to the authorization contained in Section 3.01,
an instrument of satisfaction  regarding the related Mortgage,  which instrument
of  satisfaction  shall be  recorded  by the  Master  Servicer  if  required  by
applicable  law and be  delivered  to the  Person  entitled  thereto,  it  being
understood  and  agreed  that no  expenses  incurred  in  connection  with  such
instrument of satisfaction shall be reimbursed from amounts at the time credited
to the __________ Loan Payment Record.

         (b) If the Trustee is holding the Mortgage Files, from time to time and
as  appropriate  for the servicing or  foreclosure  of any __________ Loan, the
Trustee  shall,  within ___ Business Days of receipt by the Trustee of a written
request  substantially in the form of Exhibit F hereto transmitted by the Master
Servicer  to the Trustee or made in writing  signed by a  Servicing  Officer and
delivered  to the  Trustee as  provided  in Section  11.05,  deliver the related
Mortgage File to the Master  Servicer and shall execute such  documents,  in the
forms  provided by the Master  Servicer,  as shall be  certified  by a Servicing
Officer to be necessary to the prosecution of any such  proceedings.  The Master
Servicer shall return the Mortgage File to the Trustee when the need therefor by
the  Master  Servicer  no longer  exists  unless the ___________ Loan shall be
liquidated,  in which case the Master  Servicer shall deliver a certificate of a
Servicing Officer similar to that hereinabove specified, and the Master Servicer
shall be entitled to retain the Mortgage File.

         Section 3.08.  Servicing  Compensation;  Payment of Certain Expenses by
Master  Servicer.  The Master Servicer shall be entitled to retain,  out of each
payment  that is  allocable  to interest  on the Trust  Balance of a ___________
Loan, as servicing  compensation for the related  Collection Period, the Monthly
Servicing Fee.  Additional  servicing  compensation  in the form of late payment
charges or other  receipts  not  required to be credited to the __________ Loan
Payment  Record (or in respect to which a debit may be made  pursuant to Section
3.03) shall be retained by the Master  Servicer.  The Master  Servicer  shall be
required to pay all expenses  incurred by it in connection  with its  activities
hereunder  (including  payment of Trustee fees,  and all other fees and expenses
not expressly stated hereunder to be for the account of the  Certificateholders)
and shall not be  entitled  to  reimbursement  therefor  except as  specifically
provided herein.

         Section 3.09.  Annual  Statement as to Compliance.  The Master Servicer
will deliver to the Trustee, on or before March 31 of each year,  beginning with
March 31, ____,  an  Officer's  Certificate  stating  that (i) a review  of the
activities of the Master Servicer during the preceding  calendar year and of its
performance under this Agreement has been made under such officer's  supervision
and (ii) to the best of such  officer's  knowledge,  based on such  review,  the
Master Servicer

                                     - 36 -



<PAGE>



has fulfilled all its material  obligations under this Agreement throughout such
year, or, if there has been a default in the fulfillment of any such obligation,
specifying  each such  default  known to such  officer and the nature and status
thereof.

         Section 3.10. Annual Independent Public Accountants'  Servicing Report.
On or before March 31 of each year, beginning with March 31, ____, the
Master  Servicer  at its  expense  shall  cause  a firm  of  independent  public
accountants  (who may also  render  other  services to the Master  Servicer)  to
furnish a report  to the  Trustee  to the  effect  that  such firm has  examined
certain  documents  and records  relating to the  servicing of home equity loans
under this Agreement and pooling and servicing agreements  substantially similar
to  this  Agreement,  and  that  such  examination,  which  has  been  conducted
substantially  in compliance  with the Uniform Single Audit Program for Mortgage
Bankers (to the extent that the procedures in such audit guide are applicable to
the servicing obligations set forth in such agreements),  has disclosed no items
of noncompliance  with the provisions of this Agreement which, in the opinion of
such firm, are material,  except for such items of noncompliance as shall be set
forth in such report.

         Section 3.11. Access to Certain Documentation and Information Regarding
the __________ Loans.  (a) The Master  Servicer or the Trustee,  as applicable,
shall  provide  to   Certificateholders   that  are  federally  insured  savings
associations,  the Office of Thrift  Supervision,  the Federal Deposit Insurance
Corporation  and the  supervisory  agents and  examiners of such office and such
corporation access to the documentation regarding the __________ Loans required
by applicable regulations of the Office of Thrift Supervision, such access being
afforded  without  charge but only upon  reasonable  request  and during  normal
business  hours at the offices of the Master  Servicer.  Nothing in this Section
3.11 shall derogate from the obligation of the Master Servicer or the Trustee to
observe any applicable law prohibiting  disclosure of information  regarding the
Mortgagors  and the  failure of the Master  Servicer  or the  Trustee to provide
access as provided in this Section 3.11 as a result of such obligation shall not
constitute a breach of this Section 3.11.

         (b) The Master Servicer shall supply such supplemental information,  in
such form as the Trustee shall reasonably  request,  to the Paying Agent and the
Trustee,  on or before the start of the third Business Day preceding the related
Distribution Date, as is required in the Trustee's reasonable judgment to enable
the  Paying  Agent  or the  Trustee,  as the  case  may  be,  to  make  required
distributions and to furnish the required reports to Certificateholders.

         Section 3.12.  Maintenance of Certain  Servicing  Policies.  The Master
Servicer  shall  during the term of its service as master  servicer  maintain in
force (i) a policy or policies of insurance covering errors and omissions in the
performance of its obligations as master servicer  hereunder and (ii) a fidelity
bond in respect  of its  officers,  employees  or  agents.  Each such  policy or
policies and bond shall,  together,  comply with the  requirements  from time to
time  of the  Federal  National  Mortgage  Association  for  Persons  performing
servicing for mortgage loans purchased by such Association.


                                     - 37 -



<PAGE>



                                   ARTICLE IV

               SERVICING CERTIFICATE; CERTIFICATE ACCOUNT DEPOSIT

         Section 4.01. Servicing Certificate.  Not later than each Determination
Date,  the Master  Servicer  shall  deliver to the Trustee,  Moody's,  Fitch and
Standard & Poor's a Servicing  Certificate  identifying  the related  Collection
Period,  the  Certificates,  the  date of  this  Agreement,  and  the  following
information (in the case of information furnished pursuant to clauses (viii) and
(ix) below,  the amounts will be expressed  as a dollar  amount per  Certificate
with a $_____ denomination) with respect to the following Distribution Date:

                             (i) the aggregate of all Trust Interest received
         during the related Collection Period;

                            (ii) the aggregate of all Trust Principal Payments
         received during the related Collection Period;

                           (iii) the aggregate of all Trust Insurance Proceeds
         received during the related Collection Period;

                            (iv) the aggregate of the Trust Liquidation Proceeds
         received during the calendar month preceding the month of such
         Determination Date;

                             (v) the number and  aggregate  Trust Balance of any
         __________ Loans that were  identified as Defective  __________ Loans
         pursuant to Section 2.02 or Section 2.04 during the related  Collection
         Period and (A) the aggregate  Purchase Price of any such Defective ____
         ____________ that will be repurchased by the related  Originator or the
         Master  Servicer prior to the following  Distribution  Date and (B) the
         Substitution  Adjustment  Amount,  if  any,  to  be  deposited  in  the
         Collection  Account prior to such  Distribution  Date in respect of any
         such  Defective  __________ Loans for which the related  Originator or
         the Master Servicer  substituted  one or more Eligible  Substitute ____
         ______ Loans;

                            (vi) the Monthly Servicing Fee;

                           (vii) the sum of the amounts specified pursuant to
         clauses (i)-(v), inclusive, above, net of the amount specified in
         clause (vi) above;

                          (viii) the Class (_)  Distribution  Amount  (including
         the Class (_) Formula  Amount and the Class (_)  Interest  Requirement,
         stated separately) for such Distribution Date,  together with the Class
         (_) Pass-Through Rates applicable to such Distribution Date;

                            (ix)  the  Class  (_)  and  Class  (_)  Distribution
         Amounts (including the Class (_) Interest Requirement and the Class (_)
         Interest  Requirement  and, on and after the Class (_) Termination Date
         and the Class (_)  Termination  Date,  the Class (_) Formula Amount and
         the Class (_) Formula Amount, respectively, stated separately) for such
         Distribution   Date,   together  with  the  Class  (_)  and  Class  (_)
         Pass-Through Rates applicable to such Distribution Date;

                                     - 38 -



<PAGE>




                             (x)  the Amount Available for Class (_) Interest
         and the Amount Available for Class (_) Interest;

                            (xi)  the Remaining Available Funds, if any, for
         such Distribution Date;

                           (xii)  the Class (_), Class (_) and Class (_)
         Remaining Available Funds, if any, for such Distribution Date;

                          (xiii) the Class (_)  Certificate  Balance,  Class (_)
         Certificate  Balance and Class (_)  Certificate  Balance as well as the
         Class (_) Principal  Factor,  Class (_) Principal  Factor and Class (_)
         Principal  Factor,  each after giving effect to the  distribution to be
         made on such Distribution Date;

                           (xiv)  any Liquidated __________ Loan Losses for
         such Distribution Date, including cumulative losses up to such date;

                            (xv)  in the  event  the  Servicer  LOC is  then  in
         effect,  the  Available  Servicer LOC Amount after giving effect to all
         drawings  made under the Servicer LOC to and including the date of such
         statement;

                           (xvi) the book value (within the meaning of 12 C.F.R.
         ss. 571.13 or comparable provision) of the Trust Percentage of any real
         estate  acquired  through  foreclosure  or  grant  of a deed in lieu of
         foreclosure  and  held  by the  Trust  Fund as of the  last  day of the
         related Collection Period;

                          (xvii) the number and aggregate Trust Balances of ____
         ______ Loans  delinquent  (a) ___ to ___ days and (b) ___ days or more,
         respectively, as of the end of the related Collection Period; and

                         (xviii) the Pool Balance for the following Distribution
         Date.

         Section 4.02.  Certificate  Account. (a) On or before the Closing Date,
the Master Servicer shall establish,  and thereafter maintain in the name of the
Trustee,  an account  (the  "Certificate  Account"),  which shall be an Eligible
Account held by the Trustee in trust for the benefit of the  Certificateholders.
The Master Servicer shall deposit to the  Certificate  Account in same day funds
all funds received by it constituting  Available Funds not later than 11:00 A.M.
New York time on (i) the Business Day preceding each  Distribution  Date, if the
Master  Servicer is entitled to retain and commingle  funds  pursuant to Section
3.02 or (ii) the second  Business Day  following  receipt of such amounts in the
event the Master  Servicer is not so entitled to retain and commingle  funds. In
addition,  on the Closing Date,  the Master  Servicer  shall enter into the ____
______ Loan Payment Record an initial deposit equal to [$__ million],  and shall
deposit in the  Certificate  Account  (i) if the Master  Servicer is entitled to
retain and  commingle  funds  pursuant  to Section  3.02(e),  not later than the
Business  Day  prior  to the  initial  Distribution  Date or (ii) if the  Master
Servicer is not so entitled,  on the second  Business Day  following the Closing
Date,  the  lesser of (x)  amount  by which  the sum of the  Class (_)  Interest
Requirement,  the Class (_) Formula Amount,  the Class (_) Interest  Requirement
and the Class (_) Interest  Requirement for the initial Distribution Date and an
amount  equal to the product  [____ of ____ basis points] and the Pool  Balance
exceeds Available Funds with

                                     - 39 -



<PAGE>



respect to such Distribution Date and (y) [$__ million]. If the amount described
in clause  (x) of the  preceding  sentence  is  deposited  into the  Certificate
Account,  the Master Servicer shall make a corresponding  adjustment to the ____
______ Loan Payment Record.  The amounts  deposited in the  Certificate  Account
shall be net of the Monthly  Servicing  Fee and are subject to withdrawal to the
same extent that debits to the __________ Loan Payment Record are permitted.

         (b) The  Master  Servicer  may cause the  institution  maintaining  the
Certificate  Account  to  invest  in the name of the  Trustee  any  funds in the
Certificate  Account,  which funds shall be  invested in  Permitted  Investments
designated in writing by the Master  Servicer in its  discretion and which shall
mature not later than the Business Day preceding the Distribution Date following
the date of such  investment  (except that any investment in an obligation of an
institution  with  which  the  Certificate  Account  is  maintained,  and  which
institution is rated A-1+ by Standard & Poor's and Fitch and P-1 by Moody's, may
mature not later than 11:00 A.M.  New York time on such  Distribution  Date) and
shall not be sold or  disposed of prior to their  maturity.  All income and gain
realized  from  any  such  investment  shall be for the  benefit  of the  Master
Servicer and shall be subject to its  withdrawal or order from time to time. The
amount of any  losses  incurred  in  respect  of any such  investments  shall be
deposited in the Certificate Account by the Master Servicer out of its own funds
immediately as realized.

         Section 4.03. Servicer LOC. If at any time the Master Servicer shall be
commingling  with its own funds  proceeds of the ____________ Loans  pursuant to
Section  3.02(c)  and shall  fail to deposit  in the  Certificate  Account on or
before 11:00 A.M. New York time on the Business Day prior to a Distribution Date
funds  in  the  amount  specified  in  clause  (vii)  of the  related  Servicing
Certificate,  the Trustee shall, pursuant to the terms of the Servicer LOC, make
a proper  demand  under such  Servicer  LOC that the  Servicer LOC Issuer pay as
promptly as practicable to the Trustee for deposit in the Certificate Account an
amount  equal to the lesser of (i) the  aggregate of all Trust  Interest,  Trust
Principal  Payments,  Trust Insurance  Proceeds and Trust  Liquidation  Proceeds
received by the Master Servicer or any Subservicer during the related Collection
Period and (ii) any amount by which the aggregate of such Trust Interest,  Trust
Principal  Payments,  Trust Insurance  Proceeds and Trust  Liquidation  Proceeds
exceeds the total  amount  deposited by the Master  Servicer to the  Certificate
Account  with  respect  to such  Distribution  Date (but in no event  shall such
amount exceed the Available Servicer LOC Amount).

                                    ARTICLE V

                  PAYMENTS AND STATEMENTS TO CERTIFICATEHOLDERS

         Section 5.01. Distributions. (a) On each Distribution Date, the Trustee
shall,  based  upon  the  information  set  forth in the  Servicing  Certificate
relating to such Distribution Date,  distribute from the Certificate Account and
only from the  Certificate  Account to each  Holder of a Class  (_),  Class (_),
Class (_) or Class (_)  Certificate  of record on the related Record Date (other
than as provided in Section 10.01  respecting the final  distribution in respect
of the Certificates) by check or money order mailed to such Certificateholder at
the address appearing in the Certificate Register, or, upon written request by a
Certificateholder, by wire transfer (in the event such Certificateholder owns of
record  one or more  Class  (_),  Class  (_) or Class  (_)  Certificates  having
principal  denominations  aggregating  at least  $________,  or owns a Class (_)
Certificate  and has  given  the  Trustee,  at  least  ___  days  prior  to such
distribution, written instruction for making such wire

                                     - 40 -



<PAGE>



transfer),  or by such other  means of payment  as a  Certificateholder  and the
Trustee shall agree, such  Certificateholder's  Percentage Interest in the Class
(_)  Distribution  Amount,  the Class  (_)  Distribution  Amount,  the Class (_)
Distribution  Amount or the  Class (_)  Distribution  Amount,  in such  order of
priority, as applicable.

         (b) Each distribution with respect to a Book-Entry Certificate shall be
paid to the  Depository,  which shall credit the amount of such  distribution to
the  accounts  of its  Depository  Participants  in  accordance  with its normal
procedures. Each Depository Participant shall be responsible for disbursing such
distribution to the  Certificate  Owners that it represents and to each indirect
participating  brokerage  firm (a  "brokerage  firm" or "indirect  participating
firm") for which it acts as agent.  Each brokerage firm shall be responsible for
disbursing funds to the Certificate Owners that it represents.  All such credits
and disbursements with respect to a Book-Entry Certificate are to be made by the
Depository and the Depository  Participants in accordance with the provisions of
the  Certificates.  None of the  Trustee,  any  Paying  Agent,  the  Certificate
Registrar,  the Originators or the Master Servicer shall have any responsibility
therefor except as otherwise provided by applicable law.

         Section  5.02.  Statements  to  Certificateholders.  On or prior to the
Business Day preceding each Distribution Date, the Master Servicer shall forward
to the Trustee for mailing by regular  mail to each Holder of a  Certificate,  a
statement setting forth:

                             (i) (a) the amount of such  distribution  allocable
         to principal of the Class (_) Certificates,  the Class (_) Certificates
         and the Class (_)  Certificates,  (b) the  amount of such  distribution
         allocable to any Class (_) Unpaid Principal Shortfall, Class (_) Unpaid
         Principal  Shortfall and Class (_) Unpaid  Principal  Shortfall and (c)
         any remaining Class (_) Unpaid  Principal  Shortfall,  Class (_) Unpaid
         Principal  Shortfall  and Class (_) Unpaid  Principal  Shortfall  after
         giving  effect  to such  distribution  (separately  for  each  Class of
         Certificates, where applicable) with respect to such Distribution Date;

                            (ii) (a) the amount of such  distribution  allocable
         to the Class (_) Interest  Requirement,  Class (_) Interest Requirement
         and Class (_) Interest Requirement, (b) the amount of such distribution
         allocable  to Class (_)  Unpaid  Interest  Shortfall,  Class (_) Unpaid
         Interest  Shortfall and Class (_) Unpaid Interest Shortfall and (c) any
         remaining  Class  (_)  Unpaid  Interest  Shortfall,  Class  (_)  Unpaid
         Interest Shortfall and Class (_) Unpaid Interest Shortfall after giving
         effect to such distribution;

                           (iii) the amount of any Class (_) Principal
         Shortfall, Class (_) Principal Shortfall and Class (_) Principal
         Shortfall;

                            (iv) the amount of any Class (_) Interest Shortfall,
         Class (_) Interest  Shortfall and Class (_) Interest Shortfall for such
         Distribution Date;

                             (v) the Class (_)  Certificate  Balance,  Class (_)
         Certificate Balance and Class (_) Certificate Balance and the Class (_)
         Principal  Factor,  Class (_) Principal  Factor and Class (_) Principal
         Factor,  each after giving effect to the  distribution  of principal on
         such Distribution Date;


                                     - 41 -



<PAGE>



                            (vi) the Pool Balance for the following Distribution
         Date and the number of outstanding __________ Loans;

                           (vii) the number and aggregate Trust Balances of ____
         ______ Loans  delinquent  (a) ___ to ___ days and (b) ___ days or more,
         respectively, as of the end of the related Collection Period;

                          (viii) any Liquidated __________ Loan Losses for such
         Distribution Date, including cumulative losses up to such date;

                            (ix) the Trust  Percentage of the book value (within
         the meaning of 12 C.F.R. ss. 571.13 or any comparable provision) of any
         real estate, and the number of Mortgaged  Properties,  acquired through
         foreclosure  or grant of a deed in lieu of  foreclosure  as of the last
         day of the related Collection Period; and

                             (x) the  Class  (_)  Pass-Through  Rate,  Class (_)
         Pass-Through  Rate and Class (_)  Pass-Through  Rate  applicable to the
         distribution on the following Distribution Date.

         In the case of information  furnished  pursuant to clauses (i) and (ii)
above,  the amounts shall be expressed as a dollar  amount per Class (_),  Class
(_) and Class (_) Certificate, as applicable,  with a $______ denomination.  Any
such   statement   furnished   to  a  Class   (_),   Class   (_)  or  Class  (_)
Certificateholder  may, if requested by the Master  Servicer,  omit  information
pertinent only to Certificates of a Class not held by such Certificateholder.

         On each  Distribution  Date,  the Master  Servicer shall forward to the
Trustee  for  mailing to each  Holder of a Class (_)  Certificate  a copy of the
report or reports  forwarded to the Holders of Certificates on such Distribution
Date. The Master  Servicer shall also forward to the Trustee for mailing to each
such  Holder,  and each of the Rating  Agencies a  statement  setting  forth the
amount  of the  distribution  to each such  Holder,  together  with  such  other
information as the Master Servicer deems necessary or appropriate.

         Within  ___  days  after  the end of each  calendar  year,  the  Master
Servicer shall forward to the Trustee for mailing by regular mail to each Person
who at any time during such  calendar year was a  Certificateholder  a statement
containing the applicable distribution  information provided pursuant to clauses
(i) and  (ii)  of this  Section  5.02,  aggregated  for  such  calendar  year or
applicable  portion  thereof  during which such Person was a  Certificateholder.
Such obligation of the Master Servicer shall be deemed to have been satisfied to
the extent that  substantially  comparable  information shall be provided by the
Master Servicer pursuant to any requirements of the Code. The Trustee shall have
no obligation  to mail to  Certificateholders  any  statement  required to be so
mailed  hereunder if the Master  Servicer has not provided such statement to the
Trustee.



                                     - 42 -



<PAGE>



                                   ARTICLE VI

                                THE CERTIFICATES

         Section 6.01. The  Certificates.  The Class (_)  Certificates  shall be
substantially  in the form set forth in  Exhibit  A, the Class (_)  Certificates
shall be  substantially  in the  form set  forth in  Exhibit  B, the  Class  (_)
Certificates  shall be substantially in the form set forth in Exhibit C, and the
Class (_)  Certificates  shall be substantially in the form set forth in Exhibit
D. Such Certificates  shall, on original issue, be executed and delivered by the
Trustee to or upon the written order of the Depositor concurrently with the sale
and assignment to the Trustee of the Trust Fund. So long as the Class (_), Class
(_) and Class (_) Certificates are Book-Entry  Certificates,  such  Certificates
shall  be  evidenced  by (i) in the case of the  Class  (_)  Certificates,  five
Certificates  each  representing  $___________  principal  amount  and a  single
Certificate  representing  $__________ principal amount, (ii) in the case of the
Class (_) Certificates,  a single Certificate representing $__________ principal
amount,  and  (iii)  in the  case  of  the  Class  (_)  Certificates,  a  single
Certificate  representing $__________ principal amount, the beneficial ownership
of such  Certificates  to be held  through  Book-Entry  Certificates  in minimum
dollar denominations of $______ and integral dollar multiples in excess thereof.

         The Class  (_)  Certificates  have not been and will not be  registered
under the  Securities  Act or the  securities  laws of any  state of the  United
States. Neither the Depositor,  the Master Servicer nor the Trustee is under any
obligation  to  register  or  qualify  the  Class  (_)  Certificates  under  the
Securities Act or any other  securities laws or to take any action not otherwise
required  under  this  Agreement  to  permit  the  transfer  of  any  Class  (_)
Certificate without registration or qualification.

         The Certificates shall be executed by manual or facsimile  signature on
behalf of the Trust Fund by a Responsible  Officer of the Trustee under the seal
of the Trustee imprinted thereon.  Certificates  bearing the manual or facsimile
signatures  of  individuals  who were,  at the time when  such  signatures  were
affixed,  authorized to sign on behalf of the Trustee shall bind the Trust Fund,
notwithstanding  that  such  individuals  or any of them  have  ceased  to be so
authorized prior to the  authentication and delivery of such Certificates or did
not hold such offices at the date of such  Certificate.  No Certificate shall be
entitled  to any  benefit  under this  Agreement,  or be valid for any  purpose,
unless such  Certificate  shall have been manually  countersigned by the Trustee
substantially in the form provided for herein,  and such  countersignature  upon
any Certificate shall be conclusive evidence,  and the only evidence,  that such
Certificate  has  been  duly   authenticated   and  delivered   hereunder.   All
Certificates shall be dated the date of their countersignature.

         Section 6.02.  Registration  of Transfer and Exchange of  Certificates.
(a) The  Trustee  shall  cause  to be  kept  at the  Corporate  Trust  Office  a
Certificate Register in which, subject to such reasonable  regulations as it may
prescribe, the Trustee shall provide for the registration of Certificates and of
transfers and exchanges of  Certificates as herein  provided.  The Trustee shall
initially  serve  as  Certificate  Registrar  for  the  purpose  of  registering
Certificates and transfers and exchanges of Certificates as herein provided.

         Upon surrender for  registration  of transfer of any Certificate at any
office or agency of the  Trustee  maintained  for such  purpose  pursuant to the
foregoing paragraph and upon satisfaction of the conditions set forth below, the
Trustee shall execute, countersign and deliver, in the name of the

                                     - 43 -



<PAGE>



designated transferee or transferees,  one or more new Certificates representing
the applicable aggregate Percentage Interest.

         At the option of the Certificateholders,  Certificates may be exchanged
for other Certificates of a like Class in authorized  denominations (in the case
of the Class (_), Class (_) and Class (_) Certificates) or aggregate  Percentage
Interests  (in the case of the Class (_)  Certificates),  upon  surrender of the
Certificates  to be  exchanged  at any  such  office  or  agency.  Whenever  any
Certificates  are so  surrendered  for  exchange,  the  Trustee  shall  execute,
countersign and deliver the Certificates that the  Certificateholder  making the
exchange is entitled to receive.  Every Certificate presented or surrendered for
registration of transfer or exchange shall (if so required by the Trustee or the
Certificate  Registrar)  be duly  endorsed  by, or be  accompanied  by a written
instrument of transfer satisfactory to the Trustee and the Certificate Registrar
duly executed by, the Holder thereof or such Holder's  attorney duly  authorized
in writing.

         (b)  Except  as  provided  in  paragraph  (c)  below,   the  Book-Entry
Certificates  shall at all times remain registered in the name of the Depository
or its nominee and at all times: (i) registration of the Book-Entry Certificates
may not be  transferred by the Trustee  except to another  Depository;  (ii) the
Depository  shall maintain  book-entry  records with respect to the  Certificate
Owners  and  with  respect  to  ownership  and  transfers  of  such   Book-Entry
Certificates;  (iii)  registration  of ownership and transfers of the Book-Entry
Certificates  on the books of the  Depository  shall be governed  by  applicable
rules  established by the Depository;  (iv) the Depository may collect its usual
and customary fees, charges and expenses from its Depository  Participants;  (v)
the Trustee shall deal with the Depository, Depository Participants and indirect
participating  firms  as  representatives  of  the  Certificate  Owners  of  the
Book-Entry  Certificates  for purposes of exercising the rights of Holders under
this   Agreement,   and   requests  and   directions   for  and  votes  of  such
representatives  shall not be deemed  to be  inconsistent  if they are made with
respect to different Certificate Owners; and (vi) the Trustee may rely and shall
be fully protected in relying upon information  furnished by the Depository with
respect  to  its  Depository   Participants  and  furnished  by  the  Depository
Participants with respect to indirect  participating  firms and Persons shown on
the books of such indirect participating firms as direct or indirect Certificate
Owners.

         All transfers by Certificate Owners of Book-Entry Certificates shall be
made in accordance with the procedures established by the Depository Participant
or  brokerage  firm  representing  such  Certificate   Owners.  Each  Depository
Participant shall only transfer Book-Entry Certificates of Certificate Owners it
represents or of brokerage  firms for which it acts as agent in accordance  with
the Depository's normal procedures.

         (c) If (i)(A) the Master  Servicer  advises the Trustee in writing that
the  Depository  is  no  longer  willing  or  able  to  properly  discharge  its
responsibilities as Depository and (B) the Master Servicer is unable to locate a
qualified successor,  (ii) the Master Servicer at its option advises the Trustee
in  writing  that it elects to  terminate  the  book-entry  system  through  the
Depository  or (iii) after the  occurrence  of an Event of Default,  Certificate
Owners representing  Percentage  Interests  aggregating not less than 51% of the
aggregate   Percentage   Interests  of  each  outstanding  Class  of  Book-Entry
Certificates  advise the  Trustee  and the  Depository  through  the  Depository
Participants in writing that the continuation of a book-entry system through the
Depository is no longer  desired by the  Certificate  Owners,  the Trustee shall
notify all Certificate Owners, through the Depository,  of the occurrence of any
such event and of the availability of definitive, fully registered

                                     - 44 -



<PAGE>



Certificates (the "Definitive  Certificates")  to Certificate  Owners requesting
the same.  Upon surrender to the Trustee of the Book-Entry  Certificates  by the
Depository,  accompanied by  registration  instructions  from the Depository for
registration,  the Trustee shall issue the Definitive Certificates.  Neither the
Master  Servicer  nor the  Trustee  shall be liable for any delay in delivery of
such  instructions  and may  conclusively  rely on,  and shall be  protected  in
relying on, such instructions.  Upon the issuance of Definitive Certificates the
Trustee  shall   recognize  the  Holders  of  the  Definitive   Certificates  as
Certificateholders hereunder.

         No service  charge  shall be made for any  registration  of transfer or
exchange of  Certificates,  but the Trustee may require  payment of a sum by the
Holders of such Certificates  sufficient to cover any tax or governmental charge
that may be imposed in connection with any transfer or exchange of Certificates.

         All Certificates  surrendered for registration of transfer and exchange
shall be destroyed by the Trustee.

         (d) So long as  Definitive  Certificates  have  not  been  issued,  the
Depositor,  the Master Servicer and the Trustee shall not have any liability for
any aspect of the  records  relating  to or  payment  on account of  Certificate
Owners, for monitoring or restricting any transfer of beneficial  ownership in a
Book-Entry Certificate or for maintaining,  supervising or reviewing any records
relating to Certificate Owners.

         Section 6.03. Mutilated, Destroyed, Lost or Stolen Certificates. If (i)
any mutilated  Certificate is surrendered to the Trustee or the Trustee receives
evidence  to  its  satisfaction  of  the  destruction,  loss  or  theft  of  any
Certificate, and (ii) there is delivered to the Trustee, the Master Servicer and
the Certificate  Registrar such security or indemnity as may be required by them
to save each of them  harmless,  then,  in the absence of written  notice to the
Trustee or the Certificate  Registrar that such Certificate has been acquired by
a bona fide purchaser,  the Trustee shall execute,  countersign and deliver,  in
exchange  for or in lieu  of any  such  mutilated,  destroyed,  lost  or  stolen
Certificate,  a new Certificate of like tenor and Percentage Interest.  Upon the
issuance of any new Certificate under this Section 6.03, the Trustee may require
the payment of a sum  sufficient to cover any tax or other  governmental  charge
that may be imposed in relation  thereto and any other  expenses  (including the
fees and  expenses  of the  Trustee  and the  Certificate  Registrar)  connected
therewith.  Any duplicate Certificate issued pursuant to this Section 6.03 shall
constitute complete and indefeasible evidence of ownership in the Trust Fund, as
if originally issued,  whether or not the lost, stolen or destroyed  Certificate
shall be found at any time.

         Section 6.04.  Persons Deemed Owners.  Prior to due  presentation  of a
Certificate for registration of transfer,  the Master Servicer, the Trustee, the
Certificate  Registrar and any agent of the Master Servicer,  the Trustee or the
Certificate  Registrar  may treat the  Person in whose name any  Certificate  is
registered in the Certificate  Register as the owner of such Certificate for the
purpose of  receiving  distributions  pursuant to Section 5.01 and for all other
purposes  whatsoever,  and  none  of  the  Master  Servicer,  the  Trustee,  the
Certificate Registrar or any agent of any of them shall be affected by notice to
the contrary.

         Section 6.05. Appointment of Paying Agent.  The Trustee is empowered
to appoint a Paying Agent meeting the eligibility requirements set forth under
Section 9.06 for the purpose of

                                     - 45 -



<PAGE>



making  distributions to  Certificateholders  pursuant to Section 5.01; provided
that prior to any such appointment (other than the appointment of the Trustee as
Paying  Agent) the Trustee  shall first have  received a letter from each Rating
Agency to the effect that the  appointment  of such Paying Agent will not result
in the  reduction,  suspension  or withdrawal of the rating given the Class (_),
Class (_) or Class (_)  Certificates  by such Rating Agency.  The Trustee hereby
initially  appoints  itself as Paying Agent.  In the event of any appointment by
the Trustee of a Person  other than itself as Paying  Agent,  on or prior to the
Business Day prior to the related  Distribution  Date, the Master  Servicer,  as
agent of the  Trustee,  shall,  to the extent  received by the Master  Servicer,
deposit or cause to be deposited with such Paying Agent a sum sufficient to make
the payments to Certificateholders in the amounts and in the manner provided for
in  Section   5.01,   such  sum  to  be  held  in  trust  for  the   benefit  of
Certificateholders.

         The Trustee  shall cause any Paying  Agent other than itself to execute
and deliver to the Trustee an  instrument in which such Paying Agent shall agree
with the Trustee  that such  Paying  Agent will hold all sums held by it for the
payment to Certificateholders in trust for the benefit of the Certificateholders
entitled  thereto  until such sums shall be paid to such  Certificateholders  or
withheld pursuant to the Code.

         Section 6.06.  Restrictions on Transfer of Class (_) and Class (_)
Certificates.  (a) The Class (_) and Class (_) Certificates shall be assigned or
transferred  only in accordance  with this Section 6.06.  Each Person who has or
who acquires any Ownership Interest in a Class (_) or Class (_) Certificate that
is a Book-Entry  Certificate shall be deemed by the acceptance or acquisition of
such Ownership  Interest to have made the representation set forth in clause (b)
below and otherwise to have agreed to be bound by the provisions of this Section
6.06.  Any  assignment and Transfer shall be made directly to the Person that is
the  principal  in the  transaction  and not to a  nominee  or  agent  for  such
principal.

         (b) Each of Class (_) and Class (_)  Certificates  that is a Definitive
Certificate shall state that the Transferee  thereof is deemed by the acceptance
or acquisition of such  Certificate to represent that such  Transferee is not an
employee  benefit plan or a  collective  investment  fund or  insurance  company
account which is treated as holding "plan assets"  subject to ERISA,  or section
4975 of the Code,  or a trustee or any other Person acting on behalf of any such
plan.

         (c) Any attempted or purported  Transfer of any Ownership Interest in a
Class  (_) or Class (_)  Certificate  in  violation  of the  provisions  of this
Section 6.06 shall be  absolutely  null and void and shall vest no rights in the
purported  Transferee.  If any purported  Transferee  shall become a Holder of a
Class  (_) or Class (_)  Certificate  in  violation  of the  provisions  of this
Section 6.06,  then,  upon discovery by or due  notification of the Trustee that
the registration of Transfer of such Ownership  Interest in a Class (_) or Class
(_)  Certificate  was not in fact  permitted  by this  Section  6.06,  the  last
preceding  Holder that is a permitted  Holder shall be restored to all rights as
Holder  thereof  retroactive  to the date of  registration  of  Transfer of such
Ownership  Interest in the related  Class (_) or Class (_)  Certificate.  Absent
negligence or willful misconduct, the Trustee shall be under no liability to any
Person for any registration of Transfer of an Ownership  Interest in a Class (_)
or Class (_)  Certificate  that is in fact not permitted by this Section 6.06 or
for  making  any  distributions  in  respect  of such  Class  (_) or  Class  (_)
Certificate  to the Holder  thereof or taking any other  action with  respect to
such Holder under the provisions of this Agreement.


                                     - 46 -



<PAGE>



         Section 6.07.  Restrictions on Transfer of Class (_) Certificates.  (a)
The Class (_)  Certificates  shall be assigned or transferred only in accordance
with this Section 6.07.  Such  assignment and Transfer shall be made directly to
the Person  that is the  principal  in the  transaction  and not to a nominee or
agent for such principal.

         (b) No  registration  of Transfer of a Class (_)  Certificate  shall be
made unless such Transfer is exempt from the  registration  requirements  of the
Securities Act and any applicable state securities laws or is made in accordance
with the  Securities  Act and such  laws.  In the event  registration  of such a
Transfer is to be made within three years from the date of the initial  issuance
of  Certificates  pursuant  hereto,  (i) the Trustee or the Master  Servicer may
require a written  Opinion of Counsel  acceptable  to and in form and  substance
satisfactory  to the Master  Servicer that such Transfer may be made pursuant to
an exemption,  describing the applicable exemption and the basis therefor,  from
the  Securities Act and state  securities  laws or is being made pursuant to the
Securities  Act and such laws,  which Opinion of Counsel shall not be an expense
of the Trustee or the Master  Servicer,  and (ii) the Trustee  shall require the
Transferee  to  execute  an  investment  letter  acceptable  to and in form  and
substance  satisfactory to the Master Servicer certifying to the Trustee and the
Master Servicer the facts  surrounding such Transfer,  which  investment  letter
shall not be an expense of the Trustee or the Master  Servicer.  The Holder of a
Class (_)  Certificate  desiring to effect such  registration of Transfer shall,
and does hereby agree to,  indemnify the Trustee and the Master Servicer against
any liability that may result if the Transfer is not so exempt or is not made in
accordance with such federal and state laws.

         (c) No  registration  of Transfer of a Class (_)  Certificate  shall be
made unless the Trustee shall have received either (i) a  representation  letter
from the Transferee of such Class (_) Certificate, acceptable to and in form and
substance  satisfactory  to  the  Master  Servicer,  to  the  effect  that  such
Transferee  is not an employee  benefit plan subject to ERISA or section 4975 of
the Code,  or a trustee or any other  Person  acting on behalf of any such plan,
which representation letter shall not be an expense of the Trustee or the Master
Servicer,  or (ii) in the case of any such Class (_)  Certificate  presented for
registration in the name of an employee benefit plan subject to ERISA or section
4975 of the Code (or comparable provisions of any subsequent  enactments),  or a
trustee or any other  Person  acting on behalf of any such  plan,  an Opinion of
Counsel  satisfactory  to the Master Servicer to the effect that the purchase or
holding of such Class (_) Certificate will not result in the assets of the Trust
Fund being deemed to be "plan assets" and subject to the prohibited  transaction
provisions  as well as the  fiduciary  provisions of ERISA and the Code and will
not subject the Trustee or the Master  Servicer to any obligation in addition to
those undertaken in this Agreement,  which  representation  letter or Opinion of
Counsel shall not be an expense of the Trustee or the Master Servicer.

         (d) Each Person who has or who  acquires  any  Ownership  Interest in a
Class (_)  Certificate  shall be deemed by the acceptance or acquisition of such
Ownership Interest to have agreed to be bound by the following provisions and to
have  irrevocably   appointed  the  Master  Servicer  or  its  designee  as  its
attorney-in-fact  to negotiate the terms of any mandatory sale under clause (vi)
below and to execute  all  instruments  of Transfer  and to do all other  things
necessary  in  connection  with any such  sale,  and the  rights of each  Person
acquiring  any  Ownership  Interest  in a Class (_)  Certificate  are  expressly
subject to the following provisions:


                                     - 47 -



<PAGE>



                             (i) Each Person  holding or acquiring any Ownership
         Interest  in a  Class  (_)  Certificate  shall  not  be a  Disqualified
         Organization  and shall  promptly  notify the Master  Servicer  and the
         Trustee of any change or impending change in its status.

                            (ii)  No   Ownership   Interest   in  a  Class   (_)
         Certificate  may be transferred  without the express written consent of
         the Trustee.  In connection with any proposed  registration of Transfer
         of any  Ownership  Interest  in a Class (_)  Certificate,  the  Trustee
         shall, as a condition to such consent,  require delivery to it, in form
         and substance satisfactory to it, each of the following:

                               A. an affidavit  from the proposed  Transferee to
                      the  effect  that such  Transferee  is not a  Disqualified
                      Organization  and that it is not  acquiring  its Ownership
                      Interest in a Class (_) Certificate that is the subject of
                      the proposed  Transfer as a nominee,  trustee or agent for
                      any Person who is a Disqualified Organization; and

                               B.  a covenant of the proposed Transferee to the
                      effect that the proposed Transferee agrees to be bound
                      and to abide by the Transfer restrictions applicable
                      to a Class (_) Certificate.

                           (iii)  Notwithstanding  the  delivery  of  the  items
         described in clause (ii) above, if a Responsible Officer of the Trustee
         has actual  knowledge  that the proposed  Transferee is a  Disqualified
         Organization,  no registration of Transfer of any Ownership Interest in
         a Class (_) Certificate to such proposed  Transferee shall be effected;
         provided that the Trustee shall have no obligation to determine whether
         any proposed Transferee is a Disqualified Organization.

                            (iv) Each Person  holding or acquiring any Ownership
         Interest in a Class (_) Certificate shall agree (A) to require delivery
         of the items  described  in clause (ii) above from any other  Person to
         whom such Person attempts to transfer any Ownership Interest in a Class
         (_)  Certificate  and (B) not to transfer any  Ownership  Interest in a
         Class  (_)  Certificate  or to  cause  the  Transfer  of any  Ownership
         Interest  in a Class  (_)  Certificate  to any  other  Person if it has
         actual knowledge that such Person is a Disqualified Organization.

                             (v) Any  attempted  or  purported  Transfer  of any
         Ownership  Interest  in a Class (_)  Certificate  in  violation  of the
         provisions of this Section 6.07 shall be  absolutely  null and void and
         shall  vest no rights in the  purported  Transferee.  If any  purported
         Transferee  shall  become  a  Holder  of a  Class  (_)  Certificate  in
         violation of the provisions of this Section 6.07,  then, upon discovery
         by or due notification of the Trustee that the registration of Transfer
         of such Ownership  Interest in a Class (_)  Certificate was not in fact
         permitted by this Section 6.07, the last preceding Holder that is not a
         Disqualified  Organization  shall be  restored  to all rights as Holder
         thereof  retroactive  to the date of  registration  of Transfer of such
         Ownership  Interest in the related Class (_)  Certificate.  The Trustee
         shall be under no  liability  to any  Person  for any  registration  of
         Transfer of an Ownership Interest in a Class (_) Certificate that is in
         fact not permitted by this Section 6.07 or for making any distributions
         in  respect  of such Class (_)  Certificate  to the  Holder  thereof or
         taking  any  other  action  with  respect  to  such  Holder  under  the
         provisions of this Agreement absent  negligence or willful  misconduct.
         The

                                     - 48 -



<PAGE>



         Trustee  shall be  entitled  to recover  from any Holder of a Class (_)
         Certificate that was in fact a Disqualified Organization at the time it
         became  Holder  all  distributions  made in  respect  of such Class (_)
         Certificate.  Any such  distributions so recovered by the Trustee shall
         be  distributed  and  delivered  by the  Trustee to the last  preceding
         Holder  of  such  Class  (_)  Certificate  that  is not a  Disqualified
         Organization.

                            (vi) If any Disqualified  Organization  acquires any
         Ownership  Interest  in a Class (_)  Certificate  in  violation  of the
         restrictions  in this Section 6.07, then the Master Servicer shall have
         the right,  without notice to the Holder of such Class (_)  Certificate
         or any other Person having an Ownership Interest therein,  to sell such
         Class (_) Certificate to a purchaser selected by the Master Servicer on
         such terms as the Master Servicer may choose. Such purchaser may be the
         Master  Servicer itself or any affiliate of the Master Servicer that is
         not a  Disqualified  Organization.  The  proceeds of such sale,  net of
         commissions  (which  may  include  commissions  payable  to the  Master
         Servicer or its  affiliates),  expenses and taxes due, if any,  will be
         remitted by the Trustee to the last preceding  Holder of such Class (_)
         Certificate that is not a Disqualified Organization, except that in the
         event  that the  Trustee  determines  that the Holder of such Class (_)
         Certificate may be liable for any amount due under this Section 6.07 or
         any  other  provisions  of this  Agreement,  the  Master  Servicer  may
         withhold a  corresponding  amount from such  remittance as security for
         such claim. The terms and conditions of any sale under this clause (vi)
         shall be determined in the sole discretion of the Master Servicer,  and
         it shall not be liable to any Person  having an  Ownership  Interest in
         such  Class  (_)  Certificate  as a  result  of its  exercise  of  such
         discretion.

         Section 6.08. Actions of Certificateholders.  (a) Any request,  demand,
authorization,  direction,  notice,  consent, waiver or other action provided by
this Agreement to be given or taken by Certificateholders may be embodied in and
evidenced by one or more  instruments of  substantially  similar tenor signed by
such  Certificateholders  in person or by agent duly  appointed in writing;  and
except  as  herein  otherwise  expressly  provided,  such  action  shall  become
effective when such  instrument or instruments are delivered to the Trustee and,
when required,  to the Depositor or the Master  Servicer.  Proof of execution of
any  such  instrument  or of a  writing  appointing  any  such  agent  shall  be
sufficient  for any purpose of this  Agreement  and  conclusive  in favor of the
Trustee,  the Depositor and the Master Servicer,  if made in the manner provided
in this Section.

         (b) The fact and date of the execution by any  Certificateholder of any
such  instrument  or writing  may be proved in any  reasonable  manner  that the
Trustee deems sufficient.

         (c) Any request,  demand,  authorization,  direction,  notice, consent,
waiver or other act by a  Certificateholder  shall  bind  every  Holder of every
Certificate  issued upon the  registration  of  transfer  thereof or in exchange
therefor or in lieu thereof, in respect of anything done, or omitted to be done,
by the  Trustee,  the  Depositor  or the Master  Servicer in  reliance  thereon,
whether or not notation of such action is made upon such Certificate.

         (d) The  Trustee  may  require  such  additional  proof  of any  matter
referred to in this Section 6.08 as it shall deem necessary.



                                     - 49 -



<PAGE>



                                   ARTICLE VII

                               THE MASTER SERVICER

         Section 7.01.  Liability of the Master  Servicer.  The Master  Servicer
shall be liable in  accordance  herewith  only to the extent of the  obligations
specifically imposed upon and undertaken by the Master Servicer herein.

         Section  7.02.  Merger  or  Consolidation  of,  or  Assumption  of  the
Obligations  of,  the Master  Servicer.  Any  corporation  into which the Master
Servicer may be merged or  consolidated,  or any corporation  resulting from any
merger,  conversion or  consolidation  to which the Master  Servicer  shall be a
party,  or any  corporation  succeeding to the business of the Master  Servicer,
shall be the successor of the Master Servicer  hereunder,  without the execution
or  filing  of any paper or any  further  act on the part of any of the  parties
hereto, anything herein to the contrary notwithstanding.

         Section  7.03.  Limitation  on  Liability  of the Master  Servicer  and
Others.  Neither the Master  Servicer  nor any of the  directors  or officers or
employees or agents of the Master  Servicer  shall be under any liability to the
Trust Fund or the Certificateholders for any action taken or for refraining from
the taking of any action by the Master  Servicer in good faith  pursuant to this
Agreement,  or for errors in judgment;  provided,  however,  that this provision
shall not protect the Master  Servicer or any such Person  against any liability
which would otherwise be imposed by reason of willful misfeasance,  bad faith or
gross  negligence  in the  performance  of duties of the Master  Servicer  or by
reason of reckless  disregard of obligations  and duties of the Master  Servicer
hereunder.  The Master Servicer and any director or officer or employee or agent
of the Master  Servicer may rely in good faith on any document of any kind prima
facie  properly  executed  and  submitted by any Person  respecting  any matters
arising  hereunder.  Subject  to the  second  succeeding  sentence,  the  Master
Servicer and any director or officer or employee or agent of the Master Servicer
shall be  indemnified  by the Trust  Fund and held  harmless  against  any loss,
liability or expense  incurred in connection  with any legal action  relating to
this Agreement or the  Certificates,  other than any loss,  liability or expense
related to any  specific  __________ Loan or ____________ Loans  (except as any
such loss, liability or expense shall be otherwise reimbursable pursuant to this
Agreement)  and any loss,  liability  or expense  incurred  by reason of willful
misfeasance,  bad  faith  or  gross  negligence  in the  performance  of  duties
hereunder  or  by  reason  of  reckless  disregard  of  obligations  and  duties
hereunder.  The Master  Servicer shall not be under any obligation to appear in,
prosecute  or  defend  any legal  action  which is not  incidental  to duties to
service the __________ Loans in accordance  with this  Agreement,  and which in
its opinion may involve it in any expense or liability;  provided, however, that
the Master Servicer may in its sole  discretion  undertake any such action which
it may deem necessary or desirable in respect of this Agreement,  and the rights
and duties of the parties  hereto and the  interests  of the  Certificateholders
hereunder.  In such event, any loss, liability or expense incurred in connection
with any such action shall be losses, liabilities and expenses of the Trust Fund
and the Master  Servicer  shall be entitled to be reimbursed  therefor only from
amounts otherwise  distributable to Holders of the Class (_) Certificates on any
subsequent  Distribution  Date  (to  the  extent  the  Master  Servicer  has not
previously been reimbursed or indemnified therefor). The Master Servicer's right
to indemnity or  reimbursement  pursuant to this Section 7.03 shall  survive any
resignation or  termination  of the Master  Servicer with respect to any losses,
liabilities or expenses

                                     - 50 -



<PAGE>



arising prior to such  resignation or  termination  (or arising from events that
occurred prior to such resignation or termination).

         Section 7.04. Master Servicer Not to Resign.  Subject to the provisions
of Section 7.02, the Master  Servicer shall not resign from the  obligations and
duties hereby imposed on it except (i) upon  determination  that the performance
of  its  obligations  or  duties  hereunder  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 or its subsidiaries or Affiliates,  the other
activities of the Master Servicer so causing such a conflict being of a type and
nature carried on by the Master  Servicer or its  subsidiaries  or Affiliates at
the  date  of  this  Agreement  or  (ii)  upon  satisfaction  of  the  following
conditions;  (a) the Master Servicer has proposed a successor master servicer to
the  Trustee in writing  and such  proposed  successor  servicer  is  reasonably
acceptable to the Trustee;  (b) each Rating Agency shall have delivered a letter
to the Trustee  stating that the appointment of such proposed  successor  master
servicer  as Master  Servicer  hereunder  will not  result in the  reduction  or
withdrawal of the then-current  rating of any rated Class of  Certificates;  and
such  proposed  successor  master  servicer  has agreed in writing to assume the
obligations of Master  Servicer  hereunder and the Master Servicer has delivered
to the Trustee an Opinion of Counsel to the effect that all conditions precedent
to the  resignation of the Master Servicer and the appointment of and acceptance
by the  proposed  successor  master  servicer  have  been  satisfied;  provided,
however,  that in the case of clause (i) above no such resignation  shall become
effective  until the Trustee or a successor  Master  Servicer shall have assumed
the Master Servicer's  responsibilities and obligations  hereunder in accordance
with Section 8.02. Any such resignation shall not relieve the Master Servicer of
responsibility for any of the obligations specified in Sections 8.01 and 8.02 as
obligations  that survive the resignation or termination of the Master Servicer.
Any such  determination  permitting the resignation of the Master Servicer shall
be evidenced by an Opinion of Counsel to such effect delivered to the Trustee.

         Section 7.05. Delegation of Duties. In the ordinary course of business,
the Master Servicer at any time may delegate any of its duties  hereunder to any
Person,  including any of its  Affiliates,  who agrees to conduct such duties in
accordance  with  standards  comparable to those with which the Master  Servicer
complies  pursuant to Section 3.01. Such delegation shall not relieve the Master
Servicer of its liabilities and responsibilities with respect to such duties and
shall not  constitute  a  resignation  within the meaning of Section  7.04.  The
Master  Servicer  shall  provide each Rating Agency and the Trustee with written
notice prior to the delegation of any of its duties to any Person other than any
of the Master Servicer's Affiliates or their respective successors and assigns.

                                  ARTICLE VIII

                                     DEFAULT

         Section 8.01. Events of Default.  If any one of the following events
("Events of Default") shall occur and be continuing:

                             (i) any  failure by the Master  Servicer to deposit
         in the Certificate  Account any deposit or enter any amount to the ____
         ______ Loan Payment Record  required to be made under the terms of this
         Agreement which continues  unremedied for a period of ___ Business Days
         after the date upon which  written  notice of such  failure  shall have
         been  given to the Master  Servicer  by the  Trustee,  or to the Master
         Servicer and the Trustee by Holders of

                                     - 51 -



<PAGE>



         Certificates  of any Class  affected  thereby,  evidencing,  as to such
         Class, Percentage Interests aggregating not less than 51%; or

                            (ii) failure on the part of the Master Servicer duly
         to observe or perform in any  material  respect any other  covenants or
         agreements of the Master  Servicer set forth in the  Certificates or in
         this Agreement,  which failure (x) materially and adversely  affect the
         rights of Certificateholders  and (y) continues unremedied for a period
         of ___ days  after the date on which  written  notice of such  failure,
         requiring the same to be remedied,  shall have been given to the Master
         Servicer by the Trustee,  or to the Master  Servicer and the Trustee by
         the Holders of Certificates of any Class affected thereby,  evidencing,
         as to such Class,  Percentage Interests  aggregating not less than 51%;
         or

                           (iii) the entry  against  the  Master  Servicer  of a
         decree or order by a court or agency or  supervisory  authority  having
         jurisdiction  in the premises  for the  appointment  of a  conservator,
         receiver  or  liquidator  in  any  insolvency,  readjustment  of  debt,
         marshalling of assets and  liabilities or similar  proceedings,  or for
         the winding up or  liquidation of its affairs,  and the  continuance of
         any such  decree or order  unstayed  and in effect  for a period of ___
         consecutive days; or

                            (iv)  the  consent  by the  Master  Servicer  to the
         appointment   of  a  conservator  or  receiver  or  liquidator  in  any
         insolvency, readjustment of debt, marshalling of assets and liabilities
         or similar  proceedings of or relating to the Master  Servicer or of or
         relating to substantially  all of its property,  or the Master Servicer
         shall admit in writing its inability to pay its debts generally as they
         become  due,  file a  petition  to  take  advantage  of any  applicable
         insolvency  or  reorganization  statute,  make  an  assignment  for the
         benefit  of  its  creditors,  or  voluntarily  suspend  payment  of its
         obligations; or

                             (v)  Total  Expected  Losses  exceed  ____%  of the
         Cut-Off Date Pool Balance on or prior to the fifth  anniversary  of the
         Cut-Off or _____% of the Cut-Off  Date Pool  Balance on or prior to the
         tenth anniversary of the Cut-Off Date;

then,  and in each and every such case, so long as an Event of Default shall not
have been remedied by the Master Servicer,  either the Trustee or the Holders of
Certificates  of any  Class  affected  thereby,  evidencing,  as to such  Class,
Percentage  Interests  aggregating  not less than 51%,  by notice  then given in
writing to the Master  Servicer  (and to the  Trustee if given by the Holders of
Certificates)  may  terminate  all of the rights and  obligations  of the Master
Servicer as master servicer under this Agreement, on or after the receipt by the
Master  Servicer of such written  notice,  all authority and power of the Master
Servicer under this Agreement,  whether with respect to the  Certificates or the
Trust  Percentage  of the __________ Loans or  otherwise,  shall pass to and be
vested in the Trustee  pursuant to and under this  Section  8.01;  and,  without
limitation,  the  Trustee is hereby  authorized  and  empowered  to execute  and
deliver, on behalf of the Master Servicer, as attorney-in-fact or otherwise, any
and all documents and other instruments,  and to do or accomplish all other acts
or things  necessary  or  appropriate  to effect the  purposes of such notice of
termination,  whether to complete  the  transfer  and  endorsement  of the Trust
Balance of each __________ Loan and related documents, or otherwise. The Master
Servicer  agrees to cooperate  with the Trustee in effecting the  termination of
the  responsibilities  and rights of the Master Servicer  hereunder,  including,
without limitation,  the transfer to the Trustee for the administration by it of
all necessary

                                     - 52 -



<PAGE>



documentation  and all cash amounts that shall at the time be held by the Master
Servicer and credited by it to the __________ Loan Payment Record, or that have
been deposited by the Master Servicer in the  Certificate  Account or thereafter
received  by the Master  Servicer  with  respect to the ____________ Loans.  All
reasonable costs and expenses (including attorneys' fees) incurred in connection
with  transferring  the  Mortgage  Files to the  successor  Master  Servicer and
amending this Agreement to reflect such succession as Master  Servicer  pursuant
to this  Section  8.01 shall be paid by the  predecessor  Master  Servicer  upon
presentation of reasonable documentation of such costs and expenses.

         Section 8.02.  Trustee to Act;  Appointment  of  Successor.  (a) On and
after the time the Master Servicer receives a notice of termination  pursuant to
Section  8.01 or gives  notice of its  resignation  under  clause (i) of Section
7.04, the Trustee shall be the successor in all respects to the Master  Servicer
in its capacity as master servicer under this Agreement and the transactions set
forth or provided  for herein and shall be subject to all the  responsibilities,
duties and  liabilities  relating  thereto placed on the Master  Servicer by the
terms and provisions hereof; and provided,  however,  that the  responsibilities
and duties of the Master  Servicer  pursuant to Sections 2.02 and 2.04 shall not
terminate;  provided, further, that any liability of the Trustee in its capacity
as  successor  master  servicer  shall be limited to the extent  such  liability
results  from an  inability  to  fulfill  its  responsibilities  and  duties  as
successor  master servicer due to any failure on the part of the original Master
Servicer to deliver the  documentation  and cash amounts  referred to in Section
8.01 or otherwise fulfill its obligations  hereunder.  As compensation therefor,
the Trustee shall be entitled to such  compensation as the Master Servicer would
have been entitled to hereunder if no such notice of termination had been given,
including,   without  limitation,  any  investment  earnings  on  any  Permitted
Investments  hereunder to which the Master  Servicer  would have been  entitled.
Notwithstanding  the above, the Trustee may, if it shall be unwilling so to act,
or shall,  if it is legally  unable so to act,  appoint,  or petition a court of
competent  jurisdiction  to appoint,  any  established  housing and home finance
institution  that is then  servicing a home equity loan portfolio and having all
licenses,  permits and approvals  required by applicable law, and a net worth of
not less than $________ as the successor to the Master Servicer hereunder in the
assumption of all or any part of the responsibilities,  duties or liabilities of
the Master Servicer hereunder.  Pending appointment of a successor to the Master
Servicer hereunder,  unless the Trustee is prohibited by law from so acting, the
Trustee shall act in such capacity as hereinabove  provided.  In connection with
such  appointment  and  assumption,  the successor  shall be entitled to receive
compensation  out of  payments on ___________ Loans in an amount  equal to the
compensation which the Master Servicer would otherwise have received pursuant to
Section  3.08 (or such lesser  compensation  as the  Trustee and such  successor
shall agree). The Trustee and such successor shall take such action,  consistent
with this  Agreement,  as shall be necessary to effectuate any such  succession.
The appointment of a successor Master Servicer, including the Trustee, shall not
affect any liability of a predecessor Master Servicer that may have arisen under
this Agreement prior to its termination as Master Servicer  (including,  without
limitation,  any deductible under an insurance policy pursuant to Section 3.04),
nor shall any successor  Master Servicer,  including the Trustee,  be liable for
any acts or omissions of any  predecessor  Master  Servicer or for any breach by
such   predecessor   Master   Servicer  or  the   Depositor   of  any  of  their
representations  or warranties  contained  herein or in any related  document or
agreement.

         (b) Any successor to the Master Servicer as master servicer,  including
the  Trustee,  shall,  during  the term of its  service as master  servicer  (i)
continue to service  and  administer  the ___________ Loans for the benefit of
Certificateholders, and, retain any amounts representing prepayment

                                     - 53 -



<PAGE>



premiums,  fees or late  charge  penalties  or for  application  towards  taxes,
insurance  premiums,  assessments and similar items,  and payments  representing
interest  in excess of  interest  at the Net Loan Rate,  for the benefit of such
successor master servicer and (ii) maintain in force (x) a policy or policies of
insurance covering errors and omissions in the performance of its obligations as
master  servicer  hereunder  and (y) a fidelity bond in respect of its officers,
employees  and agents to the same  extent as the Master  Servicer is so required
pursuant to Section 3.12.

         Section 8.03. Notification to Certificateholders.  Upon any termination
or  appointment of a successor to the Master  Servicer  pursuant to this Article
VIII or Section 7.04,  the Trustee shall give prompt  written  notice thereof to
Certificateholders  at their respective  addresses  appearing in the Certificate
Register and to each Rating  Agency at the  respective  address  provided to the
Trustee in writing.

         Section  8.04.  Waiver  of Past  Events  of  Default.  The  Holders  of
Certificates  evidencing not less than 51% of the aggregate Percentage Interests
may, on behalf of all Holders of  Certificates,  waive any default by the Master
Servicer in the performance of its obligations  hereunder and its  consequences,
except a  default  in making  any  required  deposits  to or  payments  from the
Certificate Account in accordance with this Agreement. Upon any such waiver of a
past  default,  such  default  shall  cease to exist,  and any Event of  Default
arising  therefrom  shall be deemed to have been  remedied for every  purpose of
this  Agreement.  No such waiver shall extend to any subsequent or other default
or impair any right consequent thereon.

                                   ARTICLE IX

                                   THE TRUSTEE

         Section 9.01. Duties of Trustee.  The Trustee,  prior to the occurrence
of an Event of Default  and after the curing of all Events of Default  which may
have  occurred,  undertakes  to perform  such duties and only such duties as are
specifically  set forth in this  Agreement.  If an Event of Default has occurred
(which has not been cured) and is actually known to a Responsible  Officer,  the
Trustee  shall  exercise  such of the  rights  and  powers  vested in it by this
Agreement,  and use the same  degree of care and skill in their  exercise,  as a
prudent man would exercise or use under the  circumstances in the conduct of his
own affairs.

         The Trustee, upon receipt of all resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee which are specifically  required to be furnished to the Trustee pursuant
to any provision of this Agreement, shall examine them to determine whether they
conform to the requirements of this Agreement.

         No  provision  of this  Agreement  shall be  construed  to relieve  the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct; provided, however, that:

                             (i) prior to the  occurrence of an Event of Default
         of  which a  Responsible  Officer  of the  Trustee  shall  have  actual
         knowledge, and after the curing of all such Events of Default which may
         have  occurred,  the duties and  obligations  of the  Trustee  shall be
         determined  solely by the express  provisions  of this  Agreement,  the
         Trustee shall not be liable

                                     - 54 -



<PAGE>



         except  for the  performance  of such  duties  and  obligations  as are
         specifically  set forth in this  Agreement,  no  implied  covenants  or
         obligations  shall be read into this Agreement against the Trustee and,
         in the absence of bad faith on the part of the Trustee, the Trustee may
         conclusively   rely,  as  to  the  truth  of  the  statements  and  the
         correctness of the opinions expressed therein, upon any certificates or
         opinions furnished to the Trustee and conforming to the requirements of
         this Agreement;

                            (ii) the Trustee shall not be liable for an error of
         judgment  made in good faith by a  Responsible  Officer of the Trustee,
         unless  it  shall  be  proved  that  the  Trustee  was   negligent   in
         ascertaining the pertinent facts;

                           (iii) the Trustee shall not be liable with respect to
         any action  taken,  suffered or omitted to be taken by it in good faith
         in accordance  with the direction of the Holders of Certificates of any
         Class  affected  thereby,  evidencing,  as to  such  Class,  Percentage
         Interests  aggregating  not less than 51% relating to the time,  method
         and place of conducting any proceeding for any remedy  available to the
         Trustee,  or exercising any trust or power  conferred upon the Trustee,
         under this Agreement; and

                            (iv) the Trustee shall not be charged with knowledge
         of any failure by the Master Servicer to comply with the obligations of
         the Master Servicer referred to in clauses (i) and (ii) of Section 8.01
         unless a  Responsible  Officer of the  Trustee at the  Corporate  Trust
         Office obtains actual knowledge of such failure or the Trustee receives
         written notice of such failure from the Master  Servicer or the Holders
         of Certificates of any Class affected thereby,  evidencing,  as to such
         Class, Percentage Interests aggregating not less than 51%.

         The  Trustee  shall not be  required to expend or risk its own funds or
otherwise  incur  financial  liability in the  performance  of any of its duties
hereunder,  or in the  exercise  of any of its  rights  or  powers,  if there is
reasonable  ground for  believing  that the  repayment of such funds or adequate
indemnity  against such risk or liability is not  reasonably  assured to it, and
none of the provisions  contained in this  Agreement  shall in any event require
the Trustee to perform,  or be responsible for the manner of performance of, any
of the obligations of the Master  Servicer under this  Agreement,  except during
such time,  if any, as the Trustee shall be the successor to, and be vested with
the rights,  duties, powers and privileges of, the Master Servicer in accordance
with the terms of this Agreement.

         Section 9.02.  Certain Matters Affecting the Trustee.  Except as
otherwise provided in Section 9.01:

                             (i) the Trustee may request and  conclusively  rely
         upon, and shall be protected in acting or refraining  from acting upon,
         any resolution,  Officer's Certificate,  certificate of auditors or any
         other certificate,  statement,  instrument,  opinion,  report,  notice,
         request,  consent,  order,  appraisal,  bond or other paper or document
         believed by it to be genuine and to have been  signed or  presented  by
         the proper party or parties;

                            (ii) the Trustee may  consult  with  counsel and any
         Opinion  of  Counsel  shall  be full  and  complete  authorization  and
         protection  in respect of any action taken or suffered or omitted by it
         hereunder in good faith and in reliance thereon;

                           (iii) the Trustee shall be under no obligation to
         exercise any of the rights or powers vested in it by this Agreement
         (except its obligation to act as successor Master

                                     - 55 -



<PAGE>



         Servicer pursuant to Section 8.02), or to institute,  conduct or defend
         any litigation  hereunder or in relation hereto, at the request,  order
         or  direction  of  any  of  the  Certificateholders,  pursuant  to  the
         provisions of this Agreement, unless such Certificateholders shall have
         offered to the Trustee  reasonable  security or  indemnity  against the
         costs,  expenses  and  liabilities  which may be  incurred  therein  or
         thereby;  the right of the  Trustee to perform  any  discretionary  act
         enumerated in this Agreement  shall not be construed as a duty, and the
         Trustee  shall not be answerable  for other than its  negligence or bad
         faith in the  performance  of any such act;  nothing  contained  herein
         shall,  however,  relieve  the  Trustee  of its  obligations,  upon the
         occurrence  of an Event of  Default  (which  has not  been  cured),  to
         exercise such of the rights and powers vested in it by this  Agreement,
         and to use the same  degree  of care and skill in their  exercise  as a
         prudent  man  would  exercise  or use under  the  circumstances  in the
         conduct of his own affairs;

                            (iv) the Trustee  shall not be liable for any action
         taken, suffered or omitted by it in good faith and believed by it to be
         authorized or within the discretion or rights or powers  conferred upon
         it by this Agreement;

                             (v) prior to the  occurrence of an Event of Default
         and after the curing of all Events of Default which may have  occurred,
         the Trustee shall not be bound to make any investigation into the facts
         or  matters   stated  in  any   resolution,   certificate,   statement,
         instrument, opinion, report, notice, request, consent, order, approval,
         bond or other paper or documents,  unless requested in writing to do so
         by Holders of Certificates of any Class affected  thereby,  evidencing,
         as to such Class,  Percentage Interests  aggregating not less than 51%;
         provided,  however, that if the payment within a reasonable time to the
         Trustee of the costs,  expenses or liabilities likely to be incurred by
         it in the  making  of such  investigation  is,  in the  opinion  of the
         Trustee, not reasonably assured to the Trustee by the security afforded
         to it  by  the  terms  of  this  Agreement,  the  Trustee  may  require
         reasonable  indemnity  against  such cost,  expense or  liability  as a
         condition  to such  proceeding.  The  reasonable  expense of every such
         examination  shall be paid by the  Master  Servicer  or, if paid by the
         Trustee,  shall be  reimbursed  by the  Master  Servicer  upon  demand.
         Nothing in this clause (v) shall  derogate  from the  obligation of the
         Master Servicer to observe any applicable law prohibiting disclosure of
         information regarding the Mortgagors;

                            (vi) the Trustee may execute any of the trusts or
         powers hereunder or perform any duties hereunder either directly or by
         or through agents or attorneys or a custodian; and

                           (vii) for  purposes  of this  Agreement,  the Trustee
         shall not be deemed  to have  knowledge  or notice of any event or fact
         until  such time as a  Responsible  Officer of the  Trustee  has actual
         knowledge of such event or fact or the Trustee  receives written notice
         of such  event or fact  from the  Master  Servicer  or the  Holders  of
         Certificates  of any Class  affected  thereby,  evidencing,  as to such
         Class, Percentage Interests aggregating not less than 51%.

         Section 9.03. Trustee Not Liable for Certificates or __________ Loans.
The recitals contained herein and in the Certificates  (other than the signature
and  countersignature  of the Trustee on the Certificates) shall be taken as the
statements of the Master Servicer, and the Trustee assumes no responsibility for
the  correctness  of the same.  The Trustee makes no  representations  as to the
validity or sufficiency of this Agreement or of the Certificates (other than the
signature and  countersignature  of the Trustee on the  Certificates)  or of any
__________ Loan or related

                                     - 56 -



<PAGE>



document. The Trustee shall not be accountable for the use or application by the
Master  Servicer  of  any  of  the  Certificates  or of  the  proceeds  of  such
Certificates,  or for the use or  application  of any funds  paid to the  Master
Servicer or any  Originator  in respect of the __________ Loans or deposited in
or withdrawn from the Certificate  Account by the Master  Servicer.  The Trustee
shall at no time have any responsibility or liability for or with respect to the
legality,  validity and  enforceability of any Mortgage or any __________ Loan,
or the  perfection  and priority of any Mortgage or the  maintenance of any such
perfection or priority,  or for or with respect to the  sufficiency of the Trust
Fund  or  its  ability  to  generate   the   payments  to  be   distributed   to
Certificateholders  under this Agreement,  including,  without  limitation,  the
existence,  condition and ownership of any Mortgaged Property; the existence and
enforceability  of any hazard insurance thereon (other than if the Trustee shall
assume  the  duties of the  Master  Servicer  pursuant  to  Section  8.02);  the
existence  and content of any __________ Loan on any  computer or other  record
thereof  (other  than if the  Trustee  shall  assume  the  duties of the  Master
Servicer  pursuant to Section 8.02); the validity of the assignment of any ____ 
______ Loan to the Trust Fund or of any intervening assignment; the completeness
of any __________ Loan; the  performance or enforcement of any __________ Loan
(other  than if the  Trustee  shall  assume the  duties of the  Master  Servicer
pursuant  to  Section  8.02);  the  compliance  by the  Depositor  or the Master
Servicer with any warranty or representation made under this Agreement or in any
related document or the accuracy of any such warranty or representation prior to
the  Trustee's  receipt  of  notice  or other  discovery  of any  non-compliance
therewith or any breach thereof; any investment of monies by or at the direction
of the Master Servicer or any loss resulting therefrom, it being understood that
the Trustee  shall remain  responsible  for any Trust Fund  property that it may
hold in its individual  capacity;  the acts or omissions of the  Depositor,  the
Master Servicer (other than if the Trustee shall assume the duties of the Master
Servicer pursuant to Section 8.02), any Subservicer or any Mortgagor; any action
of the Master Servicer (other than if the Trustee shall assume the duties of the
master Servicer pursuant to Section 8.02), any Subservicer,  or any custodian of
the Mortgage  Files taken in the name of the Trustee;  the failure of the Master
Servicer,  any  Subservicer,  or any  custodian of the Mortgage  Files to act or
perform  any duties  required of it as agent of the  Trustee  hereunder;  or any
action by the Trustee taken at the  instruction  of the Master  Servicer  (other
than if the Trustee shall assume the duties of the Master  Servicer  pursuant to
Section  8.02);  provided,  however,  that the  foregoing  shall not relieve the
Trustee of its obligation to perform its duties under this Agreement or from any
liability  for its  failure to so perform.  The  Trustee  shall not be liable or
accountable for the acts, omissions,  misconduct or negligence of any Originator
acting in its capacity as custodian of any Mortgage Files hereunder. The Trustee
shall have no responsibility for filing any financing or continuation  statement
in any  public  office at any time or  otherwise  to  perfect  or  maintain  the
perfection of any security  interest or lien granted to it hereunder (unless the
Trustee shall have become the successor  Master  Servicer) or to prepare or file
any  Securities and Exchange  Commission  filing for the Trust Fund or to record
this Agreement.

         Section  9.04.  Trustee  May  Own  Certificates.  The  Trustee  in  its
individual or any other capacity may become the owner or pledgee of Certificates
and  transact  banking  and  trust  business  with  the  Master  Servicer,   the
Originators and any of their  affiliates,  with the same rights as it would have
if it were not Trustee.

         Section 9.05.  Master Servicer to Pay Trustee's Fees and Expenses.  The
Master  Servicer  covenants  and agrees to pay to the Trustee from time to time,
and the Trustee shall be entitled to, reasonable  compensation  (which shall not
be limited by any provision of law in regard to the compensation of a trustee of
an express trust) for all services rendered by it in the execution of the trusts
hereby  created and in the  exercise  and  performance  of any of its powers and
duties hereunder,

                                     - 57 -



<PAGE>



and the Master  Servicer  will pay or reimburse the Trustee upon its request for
all  reasonable  expenses,  disbursements  and advances  incurred or made by the
Trustee in accordance  with any of the provisions of this  Agreement  (including
the reasonable  compensation and the expenses and  disbursements of its counsel,
agents and of all Persons not regularly in its employ)  except any such expense,
disbursement  or advance as may arise from its  negligence or bad faith or which
is the responsibility of Certificateholders  hereunder.  In addition, the Master
Servicer  and the  Depositor,  jointly  and  severally,  covenant  and  agree to
indemnify the Trustee,  its officers,  agents and  employees,  from, and hold it
harmless against, any and all losses, liabilities,  damages, claims or expenses,
including  the costs and  expenses  of  defending  itself  against  any claim or
liability, arising in connection with its performance hereunder other than those
resulting from the negligence or bad faith of the Trustee.

         Section  9.06.  Eligibility   Requirements  for  Trustee.  The  Trustee
hereunder shall at all times be a Person having its principal office in New York
or in the same state as that in which the initial  Trustee under this  Agreement
has its principal office and organized and doing business under the laws of such
State or the United  States of America,  authorized  under such laws to exercise
corporate  trust  powers,  having a  combined  capital  and  surplus of at least
$____________  and subject to  supervision  or  examination  by federal or state
authority.  If such Person  publishes  reports of condition  at least  annually,
pursuant to law or to the requirements of the aforesaid supervising or examining
authority,  then for the purposes of this Section 9.06, the combined capital and
surplus of such Person shall be deemed to be its combined capital and surplus as
set forth in its most recent  report of condition so  published.  In case at any
time the Trustee shall cease to be eligible in accordance with the provisions of
this Section  9.06,  the Trustee  shall resign in the manner and with the effect
specified in Section 9.07.

         Section 9.07. Resignation or Removal of Trustee. The Trustee may at any
time resign and be discharged  from the trusts hereby  created by giving written
notice  thereof to the Master  Servicer and each Rating  Agency.  Upon receiving
such  notice of  resignation,  the  Master  Servicer  shall  promptly  appoint a
successor  Trustee  by  written  instrument,  in  duplicate,  one  copy of which
instrument  shall be  delivered  to the  resigning  Trustee  and one copy to the
successor  Trustee.  If no successor  Trustee  shall have been so appointed  and
having accepted  appointment  within ___ days after the giving of such notice of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction for the appointment of a successor Trustee.

         If at any time the Trustee  shall  cease to be  eligible in  accordance
with the  provisions  of  Section  9.06 and shall fail to resign  after  written
request therefor by the Master Servicer,  or if at any time the Trustee shall be
legally  unable to act,  or shall be  adjudged a  bankrupt  or  insolvent,  or a
receiver of the Trustee or of its  property  shall be  appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation, conservation or liquidation, then the
Master  Servicer  may remove the  Trustee.  If the Master  Servicer  removes the
Trustee under the authority of the immediately  preceding  sentence,  the Master
Servicer shall promptly appoint a successor  Trustee by written  instrument,  in
duplicate,  one copy of which  instrument  shall be  delivered to the Trustee so
removed and one copy to the successor Trustee.

         Any  resignation  or  removal  of  the  Trustee  and  appointment  of a
successor  Trustee  pursuant to any of the provisions of this Section 9.07 shall
not become effective until acceptance of appointment by the successor Trustee as
provided in Section 9.08.

         Section 9.08.  Successor Trustee.  Any successor Trustee appointed as
provided in Section 9.07 shall execute, acknowledge and deliver to the Master
Servicer and to its predecessor Trustee an

                                     - 58 -



<PAGE>



instrument accepting such appointment  hereunder,  and thereupon the resignation
or removal of the predecessor  Trustee shall become effective and such successor
Trustee, without any further act, deed or conveyance,  shall become fully vested
with  all  the  rights,  powers,  duties  and  obligations  of  its  predecessor
hereunder,  with like  effect as if  originally  named as  Trustee.  The  Master
Servicer,  the predecessor  Trustee and the successor  Trustee shall execute and
deliver such  instruments and do such other things as may reasonably be required
for fully and certainly vesting and confirming in the successor Trustee all such
rights, powers, duties and obligations.

         Each  successor  Trustee  shall be entitled to receive  from the Master
Servicer  reasonable   compensation  for  services  rendered,  and  payment  and
reimbursement  for  reasonable  expenses,  disbursements  and advances,  as more
specifically set forth in Section 9.05 hereof and according to the same standard
as provided in Section 9.05.

         No  successor  Trustee  shall  accept  appointment  as provided in this
Section 9.08 unless at the time of such acceptance such successor  Trustee shall
be eligible under the provisions of Section 9.06.

         Upon  acceptance of appointment  by a successor  Trustee as provided in
this Section 9.08,  the Master  Servicer  shall mail notice of the succession of
such Trustee  hereunder  to all Holders of  Certificates  at their  addresses as
shown in the  Certificate  Register.  If the Master  Servicer fails to mail such
notice within ___ days after acceptance of appointment by the successor Trustee,
the successor Trustee shall cause such notice to be mailed at the expense of the
Master Servicer.

         Section 9.09. Merger or Consolidation of Trustee. Any Person into which
the Trustee may be merged or converted or with which it may be consolidated,  or
any Person  resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party, or any Person  succeeding to all or substantially  all
of the corporate  trust  business of the Trustee,  shall be the successor of the
Trustee  hereunder,  provided such Person shall be eligible under the provisions
of Section 9.06, without the execution or filing of any paper or any further act
on the  part of any of the  parties  hereto,  anything  herein  to the  contrary
notwithstanding.

         Section  9.10.   Appointment   of   Co-Trustee  or  Separate   Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust Fund or any  Mortgaged  Property  may at the time be  located,  the
Master  Servicer and the Trustee  acting  jointly shall have the power and shall
execute and deliver all  instruments to appoint one or more Persons  approved by
the Trustee to act as co-trustee or  co-trustees,  jointly with the Trustee,  or
separate trustee or separate trustees, of all or any part of the Trust Fund, and
to vest in such Person or Persons,  in such  capacity and for the benefit of the
Certificateholders,  such title to the Trust  Fund,  or any part  thereof,  and,
subject to the other  provisions  of this Section  9.10,  such  powers,  duties,
obligations,  rights and  trusts as the  Master  Servicer  and the  Trustee  may
consider  necessary or desirable.  The Master  Servicer  shall not  unreasonably
refrain  from  joining  with  the  Trustee  in  executing  and  delivering  such
instruments,  and  if  the  Master  Servicer  shall  not  have  joined  in  such
appointment within ___ days after the receipt by it of a request so to do, or in
case an Event of Default  shall have  occurred  and be  continuing,  the Trustee
alone shall have the power to make such  appointment.  No co-trustee or separate
trustee  hereunder  shall be  required  to meet the  terms of  eligibility  as a
successor trustee under Section 9.06 and no notice to  Certificateholders of the
appointment  of any  co-trustee  or separate  trustee  shall be  required  under
Section  9.08.  The  Trustee  shall  notify  Moody's  of  any  appointment  of a
co-trustee  or separate  trustee  hereunder.  The Trustee  shall  remain  liable
hereunder for any actions delegated

                                     - 59 -



<PAGE>



to a co-trustee or separate trustee despite such delegation. The Master Servicer
shall  be  responsible  for  the  fees of any  co-trustee  or  separate  trustee
appointed hereunder.

         Every separate trustee and co-trustee shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

                             (i) all  rights,  powers,  duties  and  obligations
         conferred  or imposed  upon the Trustee  shall be  conferred or imposed
         upon and  exercised  or  performed  by the  Trustee  and such  separate
         trustee or co-trustee  jointly (it being  understood that such separate
         trustee or co-trustee is not authorized to act  separately  without the
         Trustee  joining in such act),  except to the extent that under any law
         of any  jurisdiction  in  which  any  particular  act or acts are to be
         performed  (whether as Trustee  hereunder or as successor to the Master
         Servicer hereunder), the Trustee shall be incompetent or unqualified to
         perform such act or acts,  in which event such rights,  powers,  duties
         and  obligations  (including  the holding of title to the Trust Fund or
         any portion  thereof in any such  jurisdiction)  shall be exercised and
         performed singly by such separate trustee or co-trustee,  but solely at
         the direction of the Trustee;

                            (ii) no trustee hereunder shall be held personally
         liable by reason of any act or omission of any other trustee hereunder;
         and

                           (iii) the  Master  Servicer  and the  Trustee  acting
         jointly  may at any  time  accept  the  resignation  of or  remove  any
         separate trustee or co-trustee, except that following the occurrence of
         an Event of Default that has not been cured,  the Trustee  acting alone
         may accept the  resignation  of or remove any  co-trustee  or  separate
         trustee.

         Any notice,  request or other  writing  given to the  Trustee  shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article IX. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred,  shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be  provided  therein,  subject  to all the  provisions  of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Master Servicer.

         Any separate  trustee or co-trustee  may, at any time,  constitute  the
Trustee  its agent or  attorney-in-fact  with full power and  authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

         Section 9.11. Tax Returns. The Trustee,  upon request, will furnish the
Master  Servicer with all such  information  as may be in the  possession of the
Trustee and reasonably  required in connection  with the  preparation of all tax
returns of the Trust Fund, and shall, if required by law, upon request,  execute
such returns.

         Section 9.12.  Trustee May Enforce Claims Without Possession of
Certificates.  All rights of action and claims under this Agreement or the
Certificates may be prosecuted and enforced by the

                                     - 60 -



<PAGE>



Trustee  without the  possession of any of the  Certificates  or the  production
thereof in any proceeding  relating thereto.  Any such proceeding  instituted by
the Trustee shall be brought in its own name or in its capacity as Trustee.  Any
recovery of judgment  shall,  after  provision for the payment of the reasonable
compensation,  expenses,  disbursements and advances of the Trustee,  its agents
and counsel, be for the ratable benefit of the  Certificateholders in respect of
which such judgment has been recovered.

         Section  9.13.  Suits for  Enforcement.  In case an Event of Default or
other default by the Master Servicer or the Depositor  hereunder shall occur and
be  continuing,  the  Trustee,  in its  discretion,  may  proceed to protect and
enforce its right and the rights of the Certificateholders  under this Agreement
by a suit,  action or proceeding  in equity or at law or otherwise,  whether for
the  specific  performance  of any  covenant  or  agreement  contained  in  this
Agreement or in aid of the execution of any power  granted in this  Agreement or
for the  enforcement  of any other  legal,  equitable  or other  remedy,  as the
Trustee,  being  advised by counsel,  shall deem most  effectual  to protect and
enforce any of the rights of the Trustee or the Certificateholders.

                                    ARTICLE X

                                   TERMINATION

         Section  10.01.  Termination  Upon  Purchase by the Master  Servicer or
Liquidation  of All ___________ Loans.  (a)  Subject  to  Section  10.02,  the
respective  obligations  and  responsibilities  of the Master  Servicer  and the
Trustee created hereby (other than the obligation of the Trustee to make certain
payments  to  Certificateholders  after  the  final  Distribution  Date  and the
obligations  of the  Master  Servicer  under  Section  9.05 and to send  certain
notices as hereinafter  set forth) shall terminate upon the last action required
to be taken by the  Trustee  on the final  Distribution  Date  pursuant  to this
Article X following  the earliest of (i) the purchase by the Master  Servicer of
all ____________ Loans and all  property  acquired in respect of any ___________
Loan  remaining  in the Trust Fund,  as  described  below,  (ii) the sale of the
assets of the Trust Fund as described  below or (iii) the final payment or other
liquidation  of the last ___________ Loan  remaining  in the Trust Fund or the
disposition  of all  property  acquired  upon  foreclosure  or  deed  in lieu of
foreclosure of any __________ Loan; provided,  however,  that in no event shall
the trust created  hereby  continue  beyond the  expiration of 21 years from the
death of the last survivor of the  descendants  of Joseph P.  Kennedy,  the late
ambassador of the United  States to the Court of St.  James,  living on the date
hereof.

         (b) The Master  Servicer (i) may at its option purchase all ___________
Loans pursuant to clause (i) of Section 10.01(a) on any  Distribution  Date upon
which the Pool  Balance  immediately  prior to such  Distribution  Date shall be
equal to or less than _____ percent  (___%) of the Cut-off Date Pool Balance and
(ii) should the Trust  Balances of any __________ Loans remain  outstanding  on
the  Distribution  Date in _____ 20__ shall  purchase all such Trust Balances on
such Distribution Date, in each case at a price equal to the greatest of (x) the
aggregate  of the Loan  Balances of the __________ Loans as of the first day of
the  Collection  Period  applicable to such final  Distribution  Date,  plus one
month's  interest at the  applicable  Net Loan Rate on the Loan  Balance of each
__________ Loan (including any Foreclosed __________ Loans), (y) the aggregate
fair  market  value (as  determined  by the Master  Servicer  as of the close of
business on the third  Business Day next preceding the date upon which notice of
any such termination is furnished to  Certificateholders  pursuant to clause (c)
of this Section  10.01) of all of the assets of the Trust Fund,  and (z) the sum
of (1) the Class (_)  Certificate  Balance  together  with any Class (_)  Unpaid
Interest Shortfall and

                                     - 61 -



<PAGE>



interest  accrued  during the related  Accrual  Period  thereon at the Class (_)
Pass-Through Rate, (2) the Class (_) Certificate Balance together with any Class
(_) Unpaid  Interest  Shortfall and interest  accrued during the related Accrual
Period  thereon  at the  Class  (_)  Pass-Through  Rate  and (3) the  Class  (_)
Certificate  Balance  together with any Class (_) Unpaid Interest  Shortfall and
interest  accrued  during the related  Accrual  Period  thereon at the Class (_)
Pass-Through  Rate (the greatest of (x), (y) and (z) being referred to herein as
the "Pool  Purchase  Price").  In  connection  with such  purchase,  the  Master
Servicer shall provide to the Trustee the certification required by Section 3.07
and the Trustee shall,  promptly  following  payment of the Pool Purchase Price,
execute  proper  instruments  acknowledging  termination  and  discharge of this
Agreement. Any obligation of the Master Servicer to so purchase each ___________
Loan as provided herein shall be solely that of the original Master Servicer and
shall survive any  resignation or termination  of the original  Master  Servicer
hereunder.

         If for any  reason  the  Master  Servicer  fails to make  the  purchase
required  by clause  (ii) of  Section  10.01(b),  then in  accordance  with such
procedures  as the  Trustee in its sole  judgment  shall deem  appropriate,  the
Trustee  shall  conduct an auction  (the "Final  Auction")  of the assets of the
Trust Fund (other than amounts on deposit in the  Certificate  Account) in order
to effect a  termination  of the Trust  Fund  promptly  thereafter.  The  Master
Servicer or any Affiliate thereof may bid at such Final Auction but shall not be
required to do so. The Trustee  shall sell and  transfer the assets of the Trust
Fund, without recourse,  to the highest bidder therefor at the Final Auction and
shall  deposit  the  purchase  price  therefor,  less all  expenses of the Final
Auction, including all reasonable fees and expenses of any third parties engaged
by the  Trustee  to assist  in the Final  Auction  process,  in the  Certificate
Account.

         (c) Notice of any termination,  specifying the Distribution Date (which
shall be a date that  would  otherwise  be a  Distribution  Date) upon which the
Certificateholders  may surrender their  Certificates to the Trustee for payment
of the final  distribution  and  cancellation,  shall be given  promptly  by the
Trustee (upon receipt of written  directions  from the Master  Servicer,  if the
Master  Servicer is  purchasing  the assets of the Trust Fund,  which  direction
shall be received not later than the first day of the month  preceding the month
of such  final  distribution  date) by letter to  Certificateholders  mailed not
earlier  than the 15th day and not later  than the  ___th day of the month  next
preceding the month of such final  distribution  specifying (i) the Distribution
Date  upon  which  final  distribution  of the  Certificates  will be made  upon
presentation  and  surrender  of  Certificates  at the  office  or agency of the
Trustee therein  designated,  (ii) the amount of any such final distribution and
(iii) that the Record Date otherwise applicable to such Distribution Date is not
applicable, distributions being made only upon presentation and surrender of the
Certificates  at the office or agency of the Trustee therein  specified.  In the
event written  directions are delivered by the Master Servicer to the Trustee as
described in the preceding  sentence,  the Master  Servicer shall deposit in the
Certificate   Account  on  or  before  the  Distribution  Date  for  such  final
distribution in immediately  available funds an amount which,  when added to the
amount on  deposit in the  Certificate  Account,  will be equal to the  purchase
price for the assets of the Trust Fund computed as above provided.  Such deposit
shall be in lieu of the deposit otherwise required to be made in respect of such
Distribution Date pursuant to Section 4.02.

         (d) Upon  presentation and surrender of the  Certificates,  the Trustee
shall, to the extent of funds  available in the Certificate  Account cause to be
distributed  to  Certificateholders  on the  Distribution  Date for  such  final
distribution in proportion to their respective Percentage Interests

                                     - 62 -



<PAGE>



an amount equal to (i) in the case of Holders of the Class (_) Certificates, the
Class (_)  Certificate  Balance  together  with any Class  (_)  Unpaid  Interest
Shortfall plus interest  accrued during the related  Accrual Period at the Class
(_)  Pass-Through  Rate  on such  amounts,  (ii) in the  case of the  Class  (_)
Certificates,  the Class (_)  Certificate  Balance  together  with any Class (_)
Unpaid  Interest  Shortfall  plus interest  accrued  during the related  Accrual
Period at the Class (_) Pass-Through  Rate on such amounts and (iii) in the case
of  Holders of the Class (_)  Certificates,  the Class (_)  Certificate  Balance
together with any Class (_) Unpaid  Interest  Shortfall  plus  interest  accrued
during the related  Accrual  Period at the Class (_)  Pass-Through  Rate on such
amounts.  Upon  such  termination,  any  amounts  remaining  on  deposit  in the
Certificate  Account  (other than the amounts  retained  to meet  claims)  after
application  pursuant to the preceding  sentence shall be distributed to Holders
of the Class (_)  Certificates  in  proportion  to their  respective  Percentage
Interests therein.  The distribution on such final Distribution Date shall be in
lieu of the distribution otherwise required to be made on such Distribution Date
in respect of each Class of Certificates.

         (e) In the event that all of the Certificateholders shall not surrender
their  Certificates  for final payment and  cancellation on or before such final
Distribution  Date,  the  Trustee  shall on such  date  cause  all  funds in the
Certificate Account not distributed in final distribution to  Certificateholders
to be withdrawn  therefrom and credited to the remaining  Certificateholders  by
depositing  such funds in a separate  escrow account (which shall be an Eligible
Account) for the benefit of such  Certificateholders and the Master Servicer (if
the Master  Servicer has  exercised  its right to  repurchase  the assets of the
Trust Fund),  or the Trustee (in any other case) and shall give a second written
notice to the remaining  Certificateholders  to surrender their Certificates for
cancellation and receive the final distribution with respect thereto. If, within
the period then  specified  in the  escheat  laws of the State of New York after
such  notice,  such  amount  remains  unclaimed,  the  Holders  of the Class (_)
Certificates  shall be entitled to all  unclaimed  funds and other  assets which
remain  subject  hereto and the  Trustee  upon  transfer  of such funds shall be
discharged  of any  responsibility  for such funds,  and the  Certificateholders
shall look to the Holder of the Class (_) Certificates for payment.

         Section 10.02. Additional Termination Requirements. (a) In the event of
a purchase by the Master Servicer or sale of the ____________ Loans as provided
in Section 10.01(b), the Trust Fund shall be terminated in accordance with the
following additional requirements, [unless the Trustee has received an Opinion
of Counsel to the effect that the failure of the Trust Fund to comply with the
requirements of this Section 10.02 will not (i) result in the imposition of
taxes on "prohibited transactions" of the Trust Fund as defined in section 860F
of the Code, or (ii) cause the Trust Fund to fail to qualify as a REMIC at any
time that any Certificates are outstanding:]

                             (i) within ___ days prior to the final Distribution
         Date,  Holders  of the Class  (_)  Certificates  shall  adopt a plan of
         complete liquidation of the Trust Fund; and

                            (ii) at or after the time of adoption of such a plan
         of complete liquidation and at or prior to the final Distribution Date,
         the  Trustee  shall  sell all of the  assets of the  Trust  Fund to the
         Master Servicer for cash in an amount equal to the Pool Purchase Price;
         provided, however, that in the event that a calendar quarter ends after
         the time of adoption of such a plan of complete  liquidation  but prior
         to such final  Distribution Date, the Trustee shall not sell any of the
         assets of the Trust Fund prior to the close of that calendar quarter.


                                     - 63 -



<PAGE>



         (b) By its  acceptance  of a Class (_)  Certificate,  a Holder  thereof
hereby  agrees to adopt such a plan of  complete  liquidation  upon the  written
request  of the Master  Servicer  and to take such  other  action in  connection
therewith as may be reasonably requested by the Master Servicer.

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

         Section  11.01.  Amendment.  This Agreement may be amended from time to
time by the Master  Servicer and the  Trustee,  with the consent of any Servicer
LOC Issuer if its rights are materially and adversely affected,  but without the
consent of any of the  Certificateholders,  to cure any ambiguity, to correct or
supplement any provisions  herein or therein which may be inconsistent  with any
other  provisions  herein  or  therein,  as the case may be, or to add any other
provisions  with respect to matters or questions  arising under this  Agreement,
including  provisions  relating to the issuance of  Definitive  Certificates  to
Certificate Owners in the event that book-entry registration of the Certificates
is no longer  permitted,  which shall not be inconsistent with the provisions of
this Agreement;  provided,  however, that such action shall not, as evidenced by
an Opinion of Counsel, adversely affect in any material respect the interests of
any  Certificateholder  or a letter from each Rating  Agency  stating  that such
action  will not result in a  downgrading  of the  rating of any rated  Class of
Certificates.

         [This  Agreement  may also be  amended  from time to time by the Master
Servicer   and  the   Trustee,   but   without   the   consent  of  any  of  the
Certificateholders,  to  modify,  eliminate  or add to the  provisions  of  this
Agreement to such extent as shall be necessary to (i) maintain the qualification
of the Trust Fund as a REMIC under the Code or avoid,  or minimize  the risk of,
the imposition of any tax on the Trust Fund under the Code that would be a claim
against the Trust Fund's  assets,  provided that there shall have been delivered
an Opinion of Counsel addressed to the Trustee to the effect that such action is
necessary or appropriate to maintain such qualification or avoid any such tax or
minimize  the risk of its  imposition,  or (ii)  prevent  the  Trust  Fund  from
entering  into any  "prohibited  transaction"  as defined in section 860F of the
Code  provided  that  there  shall  have been  delivered  an  Opinion of Counsel
addressed  to the  Trustee  to the  effect  that  such  action is  necessary  or
appropriate  to  prevent  the Trust  Fund  from  entering  into such  prohibited
transaction.]

         This  Agreement  may also be  amended  from time to time by the  Master
Servicer and the Trustee, with the consent of (x) any Servicer LOC Issuer if its
rights are materially and adversely affected and (y) Holders of the Certificates
of  each  Class  affected  thereby,  evidencing,  as to such  Class,  Percentage
Interests  aggregating  not  less  than  51%,  for the  purpose  of  adding  any
provisions to or changing in any manner or eliminating  any of the provisions of
this   Agreement   or  of   modifying   in  any   manner   the   rights  of  the
Certificateholders;  provided,  however, that no such amendment shall (i) reduce
in any manner the amount of, or delay the timing of,  collections of payments on
___________ Loans  or  distributions  which  are  required  to be  made on any
Certificate without the consent of the Holder of such Certificate or (ii) reduce
the aforesaid percentage required to consent to any such amendment,  without the
consent of the Holders of all Certificates then outstanding.

         At least ___ Business Days prior to the execution of any such amendment
requiring  the  consent of the  Certificateholders,  the Master  Servicer  shall
furnish written notification of the

                                     - 64 -



<PAGE>



substance of such amendment to the Rating Agencies. Promptly after the execution
of any such  amendment  made with the  consent  of the  Certificateholders,  the
Master  Servicer  shall furnish  written  notification  of the substance of such
amendment to each  Certificateholder and fully executed original counterparts of
the  instruments  effecting  any such  amendment to the Rating  Agencies and any
Servicer LOC Issuer.

         It shall not be necessary for the consent of  Certificateholders  under
this Section 11.01 to approve the particular  form of any proposed  amendment or
consent,  but it shall be sufficient if such consent shall approve the substance
thereof.   The  manner  of  obtaining   such  consents  and  of  evidencing  the
authorization of the execution thereof by Certificateholders shall be subject to
such reasonable  requirements as the Trustee may prescribe.  The Master Servicer
is  authorized  to  establish a record date for the purpose of  identifying  the
Certificateholders eligible to consent to any proposed amendment hereunder.

         Prior to the execution of any amendment to this Agreement,  the Trustee
shall be entitled to receive  and  conclusively  rely upon an Opinion of Counsel
stating that the execution of such  amendment is authorized or permitted by this
Agreement  and that all  conditions  precedent to the  execution and delivery of
such amendment have been satisfied.  The Trustee may, but shall not be obligated
to, enter into any such amendment that affects the Trustee's own rights,  duties
or immunities under this Agreement.

         Section 11.02.  Recordation of Agreement.  This Agreement is subject to
recordation in all appropriate  public offices for real property  records in all
the  counties  or other  comparable  jurisdictions  in  which  any or all of the
Mortgaged Properties are situated, and in any other appropriate public recording
office or elsewhere,  such recordation to be effected by the Master Servicer and
at its  expense if such  recordation  materially  and  beneficially  affects the
interests of Certificateholders.

         For the purpose of  facilitating  the  recordation of this Agreement as
herein  provided  and  for  other  purposes,  this  Agreement  may  be  executed
simultaneously in any number of counterparts,  each of which  counterparts shall
be deemed to be an original,  and such counterparts shall constitute but one and
the same instrument.

         Section 11.03. Limitation on Rights of Certificateholders. The death or
incapacity  of  any  Certificateholder  shall  not  operate  to  terminate  this
Agreement  or  the  Trust  Fund,  nor  entitle  such  Certificateholder's  legal
representatives  or  heirs  to claim an  accounting  or to take  any  action  or
commence any  proceeding in any court for a partition or winding up of the Trust
Fund,  nor  otherwise  affect the rights,  obligations  and  liabilities  of the
parties hereto or any of them.

         No  Certificateholder  shall have any right to vote (except as provided
in Sections 8.01,  9.01,  9.02,  11.01,  11.07 and this Section 11.03) or in any
manner otherwise  control the operation and management of the Trust Fund, or the
obligations  of the parties  hereto,  nor shall  anything  herein set forth,  or
contained in the terms of the Certificates, be construed so as to constitute the
Certificateholders  from time to time as partners or members of an  association;
nor shall any  Certificateholder  be under any  liability to any third person by
reason of any action  taken by the  parties to this  Agreement  pursuant  to any
provision hereof.


                                     - 65 -

                                      



<PAGE>



         No  Certificateholder of any Class shall have any right by virtue or by
availing  itself of any  provisions  of this  Agreement to  institute  any suit,
action or  proceeding  in equity or at law upon or under or with respect to this
Agreement,  unless  such  Holder  previously  shall have given to the  Trustee a
written  notice of  default  and of the  continuance  thereof,  as  hereinbefore
provided, and unless also the Holders of Certificates of such Class, evidencing,
as to such Class,  Percentage Interests aggregating not less than 51% shall have
made  written  request  upon the  Trustee  to  institute  such  action,  suit or
proceeding  in its own name as Trustee  hereunder  and shall have offered to the
Trustee such reasonable indemnity as it may require against the costs,  expenses
and liabilities to be incurred therein or thereby, and the Trustee, for ___ days
after its receipt of such  notice,  request and offer of  indemnity,  shall have
neglected or refused to institute any such action, suit or proceeding;  it being
understood   and   intended,    and   being   expressly   covenanted   by   each
Certificateholder  with every other  Certificateholder  and the Trustee, that no
one or more Holders of Certificates  shall have any right in any manner whatever
by  virtue  or by  availing  itself  or  themselves  of any  provisions  of this
Agreement to affect, disturb or prejudice the rights of the Holders of any other
of the Certificates,  or to obtain or seek to obtain priority over or preference
to any other such Holder,  or to enforce any right under this Agreement,  except
in the manner herein  provided and for the equal,  ratable and common benefit of
all Certificateholders.  For the protection and enforcement of the provisions of
this Section 11.03,  each and every  Certificateholder  and the Trustee shall be
entitled to such relief as can be given either at law or in equity.

         Section 11.04.  GOVERNING LAW.  THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND THE OBLIGATIONS,
RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

         Section  11.05.  Notices.  All  demands,   notices  and  communications
hereunder  shall be in  writing  and shall be deemed to have been duly  given if
personally  delivered at or mailed by certified mail, return receipt  requested,
to (a) in the case of the Depositor,  to Beneficial  Mortgage Services,  Inc. at
One Christina  Centre,  301 North Walnut  Street,  Wilmington,  Delaware  19801,
Attention: President, with a copy to the Corporate Secretary, (b) in the case of
the Master Servicer, to Beneficial Mortgage Corporation at One Christina Centre,
301 North Walnut Street, Wilmington,  Delaware 19801, Attention: President, with
a copy to the  Corporate  Secretary  and (c) in the case of the Trustee,  at the
Corporate  Trust Office,  or as to each party, at such other address as shall be
designated  by such party in a written  notice to each other  party.  Any notice
required  or  permitted  to be mailed to a  Certificateholder  shall be given by
first class mail, postage prepaid, at the address of such Holder as shown in the
Certificate  Register,  and to each  Rating  Agency  in the same  manner  at the
respective  address  provided to the  Trustee in  writing.  Any notice so mailed
within the time prescribed in this Agreement  shall be conclusively  presumed to
have been duly given, whether or not the Certificateholder receives such notice.

         Section 11.06.  Severability  of Provisions.  If any one or more of the
covenants,  agreements,  provisions or terms of this Agreement  shall be for any
reason whatsoever held invalid, then such covenants,  agreements,  provisions or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this Agreement and shall in no way affect the validity or
enforceability  of the other provisions of this Agreement or of the Certificates
or the rights of the Holders thereof.


                                     - 66 -



<PAGE>



         Section  11.07.  Assignment.  Notwithstanding  anything to the contrary
contained  herein,  except as provided in Sections 7.02 and 7.04, this Agreement
may not be assigned by the Master Servicer  without the prior written consent of
Holders of Certificates of any Class affected  thereby,  evidencing,  as to such
Class, Percentage Interests aggregating not less than 66%.

         Section 11.08.  Certificates  Nonassessable and Fully Paid. The parties
agree that the Certificateholders shall not be personally liable for obligations
of the Trust Fund, that the beneficial  ownership  interests  represented by the
Certificates shall be nonassessable for any losses or expenses of the Trust Fund
or for  any  reason  whatsoever,  and  that  the  Certificates  upon  execution,
countersignature  and delivery  thereof by the Trustee  pursuant to Section 2.04
are and shall be deemed fully paid.

         Section 11.09.  Counterparts.  This Agreement may be executed in any
number of counterparts, each of which so executed shall be deemed to be an
original, but all such counterparts shall together constitute but one and the
same instrument.

                                     - 67 -



<PAGE>



         IN WITNESS  WHEREOF,  Beneficial,  the Master  Servicer and the Trustee
have caused this Agreement to be duly executed by their respective  officers all
as of the day and year first above written.

                                          BENEFICIAL MORTGAGE SERVICES, INC.,
                                            as Depositor



                                          By:__________________________________
                                             Name:
                                             Title:

                                          BENEFICIAL MORTGAGE CORPORATION,
                                            as Master Servicer,


                                          By:__________________________________
                                             Name:
                                             Title:

                                          _____________________________________
                                             as Trustee


                                          By:__________________________________
                                             Name:
                                             Title:


                                     - 68 -



<PAGE>



State of New York              )
                               )  ss.:
County of New York             )




         On the ____ day of _______, _____ before me, a notary public in and for
the       state       of       New       York,        personally        appeared
_________________________________________,  known  to me who,  being  by me duly
sworn, did depose and say that he is the  __________________________________  of
Beneficial  Mortgage Services,  Inc., a corporation formed under the laws of the
State  of  Delaware,  being  among  the  parties  that  executed  the  foregoing
instrument;  and that he  signed  his  name  thereto  by  order of the  Board of
Directors of such corporation.





                                        ----------------------------------------
                                                      Notary Public



[Notarial Seal]





<PAGE>



State of New York              )
                               )  ss.:
County of New York             )




         On the ____ day of _______, _____ before me, a notary public in and for
the       state       of       New       York,        personally        appeared
_________________________________________,  known  to me who,  being  by me duly
sworn, did depose and say that he is the  __________________________________  of
Beneficial  Mortgage  Corporation,  a  corporation  formed under the laws of the
State  of  Delaware,  being  among  the  parties  that  executed  the  foregoing
instrument;  and that he  signed  his  name  thereto  by  order of the  Board of
Directors of such corporation.





                                        ----------------------------------------
                                                      Notary Public



[Notarial Seal]





<PAGE>



State of New York              )
                               )  ss.:
County of New York             )




         On the ____ day of __________,  _____ before me, a notary public in and
for      the      state      of     New      York,      personally      appeared
_________________________________________,  known  to me who,  being  by me duly
sworn, did depose and say that he is the _________________ of [Trustee],  one of
the parties that executed the foregoing instrument;  and that he signed his name
thereto by order of the Board of Directors of said bank.





                                        ----------------------------------------
                                                      Notary Public



[Notarial Seal]





<PAGE>



                                                                       EXHIBIT A


                        [FORM OF CLASS (_) CERTIFICATE]

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST  COMPANY  TO THE  TRUSTEE  OR ITS  AGENT FOR  REGISTRATION  OF
TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
NAME  OF  CEDE  &  CO.,  OR  SUCH  OTHER  NAME  AS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY,  AND ANY PAYMENT IS MADE TO CEDE
& CO., ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO
ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN
INTEREST THEREIN.]

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "REGULAR  INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT"  ("REMIC") AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE.



Cut-off Date:  ________, _____               Denomination:  $__________________

First Distribution Date:  ______, _____      Original Class (_) Certificates
                                                      Balance:  $_____________

Certificate No. ______                       CUSIP No. __________________



                   ____________ LOAN ASSET BACKED CERTIFICATES,
                              CLASS (_) CERTIFICATE

          evidencing  a  Percentage   Interest  in  the  distributions
          allocable  to the Class (_)  Certificates  with respect to a
          pool of ____________________________________________________
          loans  originated  by  certain  subsidiaries  of  Beneficial
          Corporation  (the   "Originators"),   including   Beneficial
          Mortgage Services,  Inc., which has acquired the ___________
          Loans  from  such  other  Originators,  has sold  the  Trust
          Balances of the __________ Loans to the Trust Fund.

         This  Certificate  does not  represent an  obligation of or interest in
Beneficial  Mortgage  Services,  Inc. or the Trustee referred to below or any of
their affiliates.  Neither this Certificate nor the underlying __________ Loans
are guaranteed or insured by any governmental agency or instrumentality.

         This  certifies  that  _____________________  is  the  registered
owner of the  Percentage  Interest  evidenced by this  Certificate  (obtained by
dividing  the  denomination  of  this  Certificate  by the  Original  Class  (_)
Certificate Balance) in certain monthly  distributions with respect to a pool of
________________________________________________________ loans (the "___________
Loans"), the Trust Balances

                                       A-1



<PAGE>



of which have been sold by Beneficial Mortgage Services,  Inc. to the Trust Fund
and with respect to which Beneficial  Mortgage  Corporation  shall act as master
servicer  (the  "Master  Servicer,"  which term  includes any  successor  Master
Servicer  under the  Agreement  referred  to below).  The Trust Fund was created
pursuant to a Pooling and Servicing  Agreement dated as of _____________,  _____
(the  "Agreement")  between  Beneficial  Mortgage  Services,  Inc. as depositor,
Beneficial     Mortgage     Corporation,     as     master     servicer,     and
_______________________________________________,   as  trustee  (the  "Trustee,"
which  term  shall  include  any  successor  Trustee  under  the  Agreement),  a
description  of  certain  of the  pertinent  provisions  of which  is set  forth
hereafter. To the extent not defined herein,  capitalized terms used herein have
the meanings assigned to them in the Agreement. This Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

         Pursuant to the terms of the Agreement,  a distribution will be made on
the ___th day of each calendar  month or, if such day is not a Business Day, the
next  succeeding  Business Day (each,  a  "Distribution  Date"),  commencing  on
______________,  _____,  to  the  Person  in  whose  name  this  Certificate  is
registered  at the close of business on the Business Day  immediately  preceding
such Distribution Date (or, if the Certificates all shall be held in the form of
Definitive Certificates,  the last day of the calendar month preceding the month
of such  Distribution  Date)  (the  "Record  Date"),  in an amount  equal to the
product of the Percentage  Interest  evidenced by this Certificate and the Class
(_)  Distribution  Amount  required  to be  distributed  to Holders of Class (_)
Certificates on such Distribution Date.

         Distributions  on this Certificate will be made by the Trustee by check
or money order mailed to the Person entitled thereto at the address appearing in
the Certificate Register, or upon written request by the  Certificateholder,  by
wire transfer (in the case of any Holder of  Certificates  entitled to such form
of payment as  provided in the  Agreement)  or by such other means of payment as
such Person and the Trustee  shall agree.  Except as  otherwise  provided in the
Agreement,  the  final  distribution  on  this  Certificate  will be made in the
applicable  manner  described  above,  after due  notice by the  Trustee  of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  maintained for that purpose by the Trustee
in the City and State of New York.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as Beneficial __________ Loan Asset Backed  Certificates,  issued in
______ classes (Class (_), Class (_), Class (_) and Class (_), herein called the
"Certificates"),  and  representing a beneficial  ownership  interest in (i) the
Trust  Balances of the ____________ Loans and the  proceeds  thereof,  (ii) such
assets as shall from time to time be  identified  as credited to the ___________
Loan Payment Record or deposited in the  Certificate  Account in accordance with
the  Agreement,  (iii)  property  which secured a __________ Loan and which has
been  acquired  by the  Trust  Fund  through  foreclosure  or  deed  in  lieu of
foreclosure and (iv) any Servicer LOC.

         The Certificates are limited in right of payment to certain payments on
and  collections in respect of the Trust Balances of the __________ Loans,  all
as more specifically set forth in the Agreement.  The Certificateholder,  by its
acceptance  of this  Certificate,  agrees  that it will look solely to the Trust
Fund for payment  hereunder and that the Trustee in its  individual  capacity is
not  personally  liable to the  Certificateholders  for any amount payable under
this  Certificate  or the  Agreement  or,  except as  expressly  provided in the
Agreement, subject to any liability under the Agreement.


                                       A-2



<PAGE>



         This  Certificate  does not purport to  summarize  the  Agreement,  and
reference is made to the Agreement for the interests,  rights and limitations of
rights,  benefits,  obligations  and duties  evidenced  hereby,  and the rights,
duties and immunities of the Trustee.

         The Agreement permits,  with certain  exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Master Servicer and the rights of the Certificateholders under the Agreement, at
any time by the Master  Servicer  and the  Trustee  with the  consent of (x) any
Servicer LOC Issuer if its rights are materially and adversely  affected and (y)
Holders of Certificates of each Class affected thereby,  evidencing,  as to such
Class,  Percentage Interests  aggregating not less than 51%. Any such consent by
the Holder of this  Certificate  shall be conclusive  and binding on such Holder
and upon all future Holders of this  Certificate and of any  Certificate  issued
upon the  registration  of transfer  hereof or in  exchange  therefor or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The  Agreement  also  permits  the  amendment   thereof,   in  certain   limited
circumstances, without the consent of the Holders of any of the Certificates.

         As provided in the Agreement and subject to certain limitations therein
set forth,  the transfer of this  Certificate is registrable in the  Certificate
Register of the Trustee upon surrender of this  Certificate for  registration of
transfer at the office or agency maintained by the Trustee in the City and State
of  New  York,   accompanied  by  a  written  instrument  of  transfer  in  form
satisfactory to the Master Servicer,  the Trustee and the Certificate  Registrar
duly executed by the Holder hereof or such Holder's  attorney duly authorized in
writing, and thereupon one or more new Certificates of authorized denominations,
if applicable,  and evidencing the same aggregate  fractional undivided interest
in the Trust Fund will be issued to the designated transferee or transferees.

         The Certificates are issuable only as registered  Certificates  without
coupons  in  denominations  specified  in  the  Agreement.  As  provided  in the
Agreement and subject to certain limitations therein set forth, Certificates are
exchangeable  for new  Certificates of a like Class in authorized  denominations
(in the case of the Certificates)  and evidencing the same aggregate  Percentage
Interest, as requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer or
exchange,  but the Trustee may require payment by the Holder of this Certificate
of a sum  sufficient to cover any tax or other  governmental  charge  payable in
connection therewith.

         The Master Servicer,  the Trustee and the Certificate Registrar and any
agent of the Master Servicer, the Trustee or the Certificate Registrar may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all purposes,  and none of the Master  Servicer,  the Trustee,  the  Certificate
Registrar or any such agent shall be affected by any notice to the contrary.

         The obligations and  responsibilities  created by the Agreement and the
Trust   Fund   created   thereby   shall   terminate   upon   payment   to   the
Certificateholders, or provision therefor, in accordance with the Agreement upon
(i) the purchase by the Master  Servicer or the sale by the Trustee of the Trust
Balance of each ___________ Loan and all  property  acquired in respect of any
__________ Loan  remaining in the Trust Fund at a price  determined as provided
in the Agreement or (ii) the later of the final payment or other  liquidation of
the last __________ Loan remaining in the Trust Fund or the  disposition of all
property acquired upon foreclosure or by deed in lieu of foreclosure of any ____
_______ Loan.  The Master  Servicer  (i) may, at its option,  purchase the Trust
Balance of each __________ Loan and property in respect of any __________ Loan
on any  Distribution  Date as of which the Pool Balance is equal to or less than
_____ percent (___%) of the Cut-off Date

                                       A-3



<PAGE>



Pool Balance and (ii) should the Trust  Balances of any __________ Loans remain
outstanding  on the  Distribution  Date in __________,  shall  purchase all such
Trust  Balances  pursuant  to the  Agreement,  which  purchase  will  result  in
retirement of the  Certificates.  If the Master Servicer fails for any reason to
purchase  the  Trust  Balances  of the  ___________ Loans on the  ____________
Distribution  Date,  then the Trustee  shall conduct an auction of the assets of
the Trust Fund (other  than  amounts on deposit in the  Certificate  Account) in
order to effect a termination of the Trust Fund promptly thereafter.

         This  Certificate  shall  not be  entitled  to any  benefit  under  the
Agreement  or be valid  for any  purpose  unless  manually  countersigned  by an
authorized officer of the Trustee.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed under its official seal.


Dated:


                                       ----------------------------------
                                       _________________________, not in its
                                       individual capacity but solely as Trustee

[SEAL]


                                       By _____________________________________
                                                      Authorized Officer

Countersigned:



By:  _____________________________________
         Authorized Officer of
         ----------------------------------
         ____________, not in its individual
         capacity but solely as Trustee




                                       A-4



<PAGE>



                                                                       EXHIBIT B


                         [FORM OF CLASS (_) CERTIFICATE]

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST  COMPANY  TO THE  TRUSTEE  OR ITS  AGENT FOR  REGISTRATION  OF
TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
NAME  OF  CEDE  &  CO.,  OR  SUCH  OTHER  NAME  AS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY,  AND ANY PAYMENT IS MADE TO CEDE
& CO., ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO
ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN
INTEREST THEREIN.]

THE RIGHTS OF THE HOLDERS OF THE CLASS (_) CERTIFICATES TO RECEIVE DISTRIBUTIONS
ON THEIR CLASS (_) CERTIFICATES ARE SUBORDINATED TO THE RIGHTS OF THE HOLDERS OF
THE CLASS (_)  CERTIFICATES TO RECEIVE SUCH  DISTRIBUTIONS,  AS DESCRIBED IN THE
POOLING AND SERVICING AGREEMENT.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "REGULAR  INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT"  ("REMIC") AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE.

Cut-off Date:  ______________, _____             Denomination:  $___________

First Distribution Date:  _________, _____       Original Class (_) Certificate
                                                        Balance:  $_________

Certificate No. _____                            CUSIP No. __________________


                   ____________ LOAN ASSET BACKED CERTIFICATES,
                              CLASS (_) CERTIFICATE

          evidencing  a  Percentage   Interest  in  the  distributions
          allocable  to the Class (_)  Certificates  with respect to a
          Trust Fund  consisting  of a pool of _______________________
          _______________________________ loans  originated by certain
          subsidiaries of Beneficial  Corporation (the "Originators"),
          including  Beneficial  Mortgage  Services,  Inc.,  which has
          acquired the __________ Loans from such other  Originators,
          has sold the Trust  Balances of the __________ Loans to the
          Trust Fund.



                                  B-1



<PAGE>



         This  Certificate  does not  represent an  obligation of or interest in
Beneficial  Mortgage  Services,  Inc. or the Trustee referred to below or any of
their affiliates.  Neither this Certificate nor the underlying __________ Loans
are guaranteed or insured by any governmental agency or instrumentality.

         This certifies that  ___________________ is the registered owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
denomination of this Certificate by the Original Class (_) Certificate  Balance)
in certain  monthly  distributions  with respect to a Trust Fund consisting of a
pool of _______________________________________________________ loans (the "____
_______  Loans"),  the Trust  Balances  of which  have  been sold by  Beneficial
Mortgage  Services,  Inc. to the Trust Fund and with respect to which Beneficial
Mortgage Corporation shall act as master servicer (in such capacity, the "Master
Servicer," which term includes any successor Master Servicer under the Agreement
referred  to  below).  The Trust  Fund was  created  pursuant  to a Pooling  and
Servicing  Agreement dated as of ___________,  _____ (the  "Agreement")  between
Beneficial   Mortgage  Services,   Inc.,  as  depositor,   Beneficial   Mortgage
Corporation, as master servicer, and __________________________________________,
as trustee (the "Trustee," which term shall include any successor  Trustee under
the Agreement), a description of certain of the pertinent provisions of which is
set forth hereafter.  To the extent not defined herein,  capitalized  terms used
herein have the meanings assigned to them in the Agreement.  This Certificate is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

         Pursuant to the terms of the Agreement,  a distribution will be made on
the ___th day of each calendar  month or, if such day is not a Business Day, the
next  succeeding  Business Day (each,  a  "Distribution  Date"),  commencing  on
____________,  _____, to the Person in whose name this Certificate is registered
at the  close  of  business  on the  Business  Day  immediately  preceding  such
Distribution  Date  (or,  if the  Certificates  all shall be held in the form of
Definitive Certificates,  the last day of the calendar month preceding the month
of such  Distribution  Date) (the "Record Date"), in an amount equal the product
of the  Percentage  Interest  evidenced  by this  Certificate  and the Class (_)
Distribution  Amount  required  to be  distributed  to  Holders of the Class (_)
Certificates on such  Distribution  Date. The rights of the Holders of the Class
(_)  Certificates  to  receive  distributions  with  respect  to  principal  are
subordinated  to the  rights of the  Holders of the Class (_)  Certificates,  as
described in the Agreement.

         Distributions  on this Certificate will be made by the Trustee by check
or money order mailed to the Person entitled thereto at the address appearing in
the Certificate Register, or upon written request by the  Certificateholder,  by
wire transfer (in the case of any Holder of  Certificates  entitled to such form
of payment as  provided in the  Agreement)  or by such other means of payment as
such Person and the Trustee  shall agree.  Except as  otherwise  provided in the
Agreement,  the  final  distribution  on  this  Certificate  will be made in the
applicable  manner  described  above,  after due  notice by the  Trustee  of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  maintained for that purpose by the Trustee
in the City and State of New York.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated as __________ Loan Asset Backed Certificates, issued in ____ classes
(Class  (_),   Class  (_),   Class  (_)  and  Class  (_),   herein   called  the
"Certificates"),  and  representing a beneficial  ownership  interest in (i) the
Trust

                                  B-2



<PAGE>



Balances of the __________ Loans and the proceeds thereof,  (ii) such assets as
shall  from time to time be  identified  as  credited  to the ___________ Loan
Payment Record or deposited in the  Certificate  Account in accordance  with the
Agreement,  (iii)  property  which secured a __________ Loan and which has been
acquired by the Trust Fund through  foreclosure  or deed in lieu of  foreclosure
and (iv) any Servicer LOC.

         The Certificates are limited in right of payment to certain payments on
and  collections in respect of the Trust Balances of the __________ Loans,  all
as more specifically set forth in the Agreement.  The Certificateholder,  by its
acceptance  of this  Certificate,  agrees  that it will look solely to the Trust
Fund for payment  hereunder and that the Trustee in its  individual  capacity is
not  personally  liable to the  Certificateholders  for any amount payable under
this  Certificate  or the  Agreement  or,  except as  expressly  provided in the
Agreement, subject to any liability under the Agreement.

         This  Certificate  does not  purport to  summarize  the  Agreement  and
reference is made to the Agreement for the interests,  rights and limitations of
rights,  benefits,  obligations  and duties  evidenced  hereby,  and the rights,
duties and immunities of the Trustee.

         The Agreement permits,  with certain  exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Master Servicer, and the rights of the  Certificateholders  under the Agreement,
at any time by the Master  Servicer  and the Trustee with the consent of (x) any
Servicer LOC Issuer if its rights are materially and adversely  affected and (y)
Holders of Certificates of each Class affected thereby,  evidencing,  as to such
Class,  Percentage Interests  aggregating not less than 51%. Any such consent by
the Holder of this  Certificate  shall be conclusive  and binding on such Holder
and upon all future Holders of this  Certificate and of any  Certificate  issued
upon the transfer hereof or in exchange herefor or in lieu hereof whether or not
notation  of such  consent is made upon this  Certificate.  The  Agreement  also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

         The  Transferee of this  Certificate is hereby deemed by the acceptance
or  acquisition  hereof to  represent  that such  Transferee  is not an employee
benefit plan or a collective  investment fund or insurance company account which
is  treated  as  holding  "plan  assets"  (a  "Plan")  subject  to the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or section 4975 of
the Internal Revenue Code of 1986, as amended (the "Code"),  or a trustee or any
other  Person  acting on behalf of any such Plan.  Any  purported  Transfer of a
Class (_) Certificate in violation of this  restriction on Transfer will be null
and void and vest no rights in the purported Transferee.

         The Certificates are issuable only as registered  Certificates  without
coupons  in  denominations  specified  in  the  Agreement.  As  provided  in the
Agreement and subject to certain limitations therein set forth, Certificates are
exchangeable  for new  Certificates of a like Class in authorized  denominations
(in the case of the Certificates)  and evidencing the same aggregate  Percentage
Interest, as requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer or
exchange,  but the Trustee may require payment by the Holder of this Certificate
of a sum  sufficient to cover any tax or other  governmental  charge  payable in
connection therewith.

                                  B-3



<PAGE>




         The Master Servicer,  the Trustee and the Certificate Registrar and any
agent of the Master Servicer, Trustee or the Certificate Registrar may treat the
Person in whose name this  Certificate is registered as the owner hereof for all
purposes,  and  none  of the  Master  Servicer,  the  Trustee,  the  Certificate
Registrar or any such agent shall be affected by any notice to the contrary.

         The obligations and  responsibilities  created by the Agreement and the
Trust   Fund   created   thereby   shall   terminate   upon   payment   to   the
Certificateholders, or provision therefor, in accordance with the Agreement upon
(i) the purchase by the Master  Servicer or the sale by the Trustee of the Trust
Balance of each ___________ Loan and all  property  acquired in respect of any
__________ Loan  remaining in the Trust Fund at a price  determined as provided
in the Agreement or (ii) the later of the final payment or other  liquidation of
the last __________ Loan remaining in the Trust Fund or the  disposition of all
property acquired upon foreclosure or by deed in lieu of foreclosure of any ____
_______ Loan.  The Master  Servicer  (i) may, at its option,  purchase the Trust
Balance of each __________ Loan and property in respect of any __________ Loan
on any  Distribution  Date as of which the Pool Balance is equal to or less than
______ percent (___%) of the Cut-off Date Pool Balance and (ii) should the Trust
Balances of any __________ Loans remain outstanding on the Distribution Date in
__________,  shall purchase all such Trust  Balances  pursuant to the Agreement,
which  purchase  will result in retirement  of the  Certificates.  If the Master
Servicer  fails for any reason to purchase the Trust Balances of the ___________
Loans on the ____________  Distribution  Date, then the Trustee shall conduct an
auction of the assets of the Trust Fund  (other  than  amounts on deposit in the
Certificate Account) in order to effect a termination of the Trust Fund promptly
thereafter.

         This  Certificate  shall  not be  entitled  to any  benefit  under  the
Agreement  or be valid for any  purpose  unless  manually  countersigned  by any
authorized officer of the Trustee.


                                  B-4



<PAGE>



         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed under its official seal.


Dated:


                                        __________________________________ , not
                                        in its individual capacity but solely as
                                        Trustee

[SEAL]


                                        By _____________________________________
                                                     Authorized Officer

Countersigned:



By:  _______________________________
         Authorized Officer of
         ------------------------
         ______________________, not in
         its individual capacity
         but solely as Trustee




                                  B-5



<PAGE>



                                                                      EXHIBIT C


                         [FORM OF CLASS (_) CERTIFICATE]

[UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY  TRUST  COMPANY  TO THE  TRUSTEE  OR ITS  AGENT FOR  REGISTRATION  OF
TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE
NAME  OF  CEDE  &  CO.,  OR  SUCH  OTHER  NAME  AS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY,  AND ANY PAYMENT IS MADE TO CEDE
& CO., ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO
ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN
INTEREST THEREIN.]

THE RIGHTS OF THE HOLDERS OF THE CLASS (_) CERTIFICATES TO RECEIVE DISTRIBUTIONS
ON THEIR CLASS (_) CERTIFICATES ARE SUBORDINATED TO THE RIGHTS OF THE HOLDERS OF
THE CLASS (_) AND CLASS (_)  CERTIFICATES  TO  RECEIVE  SUCH  DISTRIBUTIONS,  AS
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT.

FOR U.S. FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE IS A "REGULAR  INTEREST"
IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT"  ("REMIC") AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE.

Cut-off Date:  ________, _____           Denomination:  $___________

First Distribution Date:  ____, _____    Original Class (_) Certificate Balance:
                                                                    $----------

Certificate No. _____                    CUSIP No. __________________


                   ____________ LOAN ASSET BACKED CERTIFICATES,
                              CLASS (_) CERTIFICATE

          evidencing  a  Percentage   Interest  in  the  distributions
          allocable  to the Class (_)  Certificates  with respect to a
          Trust Fund  consisting  of a pool of _______________________
          _______________________________ loans  originated by certain
          subsidiaries of Beneficial  Corporation (the "Originators"),
          including  Beneficial  Mortgage  Services,  Inc.,  which has
          acquired the __________ Loans from such other  Originators,
          has sold the Trust  Balances of the __________ Loans to the
          Trust Fund.



                                  C-1



<PAGE>



         This  Certificate  does not  represent an  obligation of or interest in
Beneficial  Mortgage  Services,  Inc. or the Trustee referred to below or any of
their affiliates.  Neither this Certificate nor the underlying __________ Loans
are guaranteed or insured by any governmental agency or instrumentality.

         This certifies that  ___________________ is the registered owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
denomination of this Certificate by the Original Class (_) Certificate  Balance)
in certain  monthly  distributions  with respect to a Trust Fund consisting of a
pool of _______________________________________________________ loans (the "____
_______  Loans"),  the Trust  Balances  of which  have  been sold by  Beneficial
Mortgage  Services,  Inc. to the Trust Fund and with respect to which Beneficial
Mortgage Corporation shall act as master servicer (in such capacity, the "Master
Servicer," which term includes any successor Master Servicer under the Agreement
referred  to  below).  The Trust  Fund was  created  pursuant  to a Pooling  and
Servicing  Agreement  dated  as of  _______,  _____  (the  "Agreement")  between
Beneficial   Mortgage  Services,   Inc.,  as  depositor,   Beneficial   Mortgage
Corporation, as master servicer, and __________________________________________,
as trustee (the "Trustee," which term shall include any successor  Trustee under
the Agreement), a description of certain of the pertinent provisions of which is
set forth hereafter.  To the extent not defined herein,  capitalized  terms used
herein have the meanings assigned to them in the Agreement.  This Certificate is
issued  under and is subject  to the terms,  provisions  and  conditions  of the
Agreement,  to which  Agreement the Holder of this  Certificate by virtue of the
acceptance hereof assents and by which such Holder is bound.

         Pursuant to the terms of the Agreement,  a distribution will be made on
the ___th day of each calendar  month or, if such day is not a Business Day, the
next  succeeding  Business Day (each,  a  "Distribution  Date"),  commencing  on
_________,  _____, to the Person in whose name this Certificate is registered at
the  close  of  business  on  the  Business  Day   immediately   preceding  such
Distribution  Date  (or,  if the  Certificates  all shall be held in the form of
Definitive Certificates,  the last day of the calendar month preceding the month
of such  Distribution  Date) (the "Record Date"), in an amount equal the product
of the  Percentage  Interest  evidenced  by this  Certificate  and the Class (_)
Distribution  Amount  required  to be  distributed  to  Holders of the Class (_)
Certificates on such  Distribution  Date. The rights of the Holders of the Class
(_)  Certificates  to  receive  distributions  with  respect  to  principal  are
subordinated  to the  rights  of the  Holders  of the  Class  (_) and  Class (_)
Certificates, as described in the Agreement.

         Distributions  on this Certificate will be made by the Trustee by check
or money order mailed to the Person entitled thereto at the address appearing in
the Certificate Register, or upon written request by the  Certificateholder,  by
wire transfer (in the case of any Holder of  Certificates  entitled to such form
of payment as  provided in the  Agreement)  or by such other means of payment as
such Person and the Trustee  shall agree.  Except as  otherwise  provided in the
Agreement,  the  final  distribution  on  this  Certificate  will be made in the
applicable  manner  described  above,  after due  notice by the  Trustee  of the
pendency of such  distribution and only upon  presentation and surrender of this
Certificate  at the office or agency  maintained for that purpose by the Trustee
in the City and State of New York.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated  as ____________ Loan Asset  Backed  Certificates,  issued in _______
classes  (Class  (_),  Class  (_),  Class (_) and Class (_),  herein  called the
"Certificates"),  and  representing a beneficial  ownership  interest in (i) the
Trust

                                  C-2



<PAGE>



Balances of the __________ Loans and the proceeds thereof,  (ii) such assets as
shall  from time to time be  identified  as  credited  to the ___________ Loan
Payment Record or deposited in the  Certificate  Account in accordance  with the
Agreement,  (iii)  property  which secured a __________ Loan and which has been
acquired by the Trust Fund through  foreclosure  or deed in lieu of  foreclosure
and (iv) any Servicer LOC.

         The Certificates are limited in right of payment to certain payments on
and  collections in respect of the Trust Balances of the __________ Loans,  all
as more specifically set forth in the Agreement.  The Certificateholder,  by its
acceptance  of this  Certificate,  agrees  that it will look solely to the Trust
Fund for payment  hereunder and that the Trustee in its  individual  capacity is
not  personally  liable to the  Certificateholders  for any amount payable under
this  Certificate  or the  Agreement  or,  except as  expressly  provided in the
Agreement, subject to any liability under the Agreement.

         This  Certificate  does not  purport to  summarize  the  Agreement  and
reference is made to the Agreement for the interests,  rights and limitations of
rights,  benefits,  obligations  and duties  evidenced  hereby,  and the rights,
duties and immunities of the Trustee.

         The Agreement permits,  with certain  exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Master Servicer, and the rights of the  Certificateholders  under the Agreement,
at any time by the Master  Servicer  and the Trustee with the consent of (x) any
Servicer LOC Issuer if its rights are materially and adversely  affected and (y)
Holders of Certificates of each Class affected thereby,  evidencing,  as to such
Class,  Percentage Interests  aggregating not less than 51%. Any such consent by
the Holder of this  Certificate  shall be conclusive  and binding on such Holder
and upon all future Holders of this  Certificate and of any  Certificate  issued
upon the transfer hereof or in exchange herefor or in lieu hereof whether or not
notation  of such  consent is made upon this  Certificate.  The  Agreement  also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

         The  Transferee of this  Certificate is hereby deemed by the acceptance
or  acquisition  hereof to  represent  that such  Transferee  is not an employee
benefit plan or a collective  investment fund or insurance company account which
is  treated  as  holding  "plan  assets"  (a  "Plan")  subject  to the  Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or section 4975 of
the Internal Revenue Code of 1986, as amended (the "Code"),  or a trustee or any
other  Person  acting on behalf of any such Plan.  Any  purported  Transfer of a
Class (_) Certificate in violation of this  restriction on Transfer will be null
and void and vest no rights in the purported Transferee.

         The Certificates are issuable only as registered  Certificates  without
coupons  in  denominations  specified  in  the  Agreement.  As  provided  in the
Agreement and subject to certain limitations therein set forth, Certificates are
exchangeable  for new  Certificates of a like Class in authorized  denominations
(in the case of the Certificates)  and evidencing the same aggregate  Percentage
Interest, as requested by the Holder surrendering the same.

         No service charge will be made for any such registration of transfer or
exchange,  but the Trustee may require payment by the Holder of this Certificate
of a sum  sufficient to cover any tax or other  governmental  charge  payable in
connection therewith.

                                  C-3



<PAGE>




         The Master Servicer,  the Trustee and the Certificate Registrar and any
agent of the Master Servicer, Trustee or the Certificate Registrar may treat the
Person in whose name this  Certificate is registered as the owner hereof for all
purposes,  and  none  of the  Master  Servicer,  the  Trustee,  the  Certificate
Registrar or any such agent shall be affected by any notice to the contrary.

         The obligations and  responsibilities  created by the Agreement and the
Trust   Fund   created   thereby   shall   terminate   upon   payment   to   the
Certificateholders, or provision therefor, in accordance with the Agreement upon
(i) the purchase by the Master  Servicer or the sale by the Trustee of the Trust
Balance of each ___________ Loan and all  property  acquired in respect of any
__________ Loan  remaining in the Trust Fund at a price  determined as provided
in the Agreement or (ii) the later of the final payment or other  liquidation of
the last __________ Loan remaining in the Trust Fund or the  disposition of all
property acquired upon foreclosure or by deed in lieu of foreclosure of any ____
_______ Loan.  The Master  Servicer  (i) may, at its option,  purchase the Trust
Balance of each __________ Loan and property in respect of any __________ Loan
on any  Distribution  Date as of which the Pool Balance is equal to or less than
______ percent (___%) of the Cut-off Date Pool Balance and (ii) should the Trust
Balances of any __________ Loans remain outstanding on the Distribution Date in
________________,  shall  purchase  all  such  Trust  Balances  pursuant  to the
Agreement, which purchase will result in retirement of the Certificates.  If the
Master  Servicer fails for any reason to purchase the Trust Balances of the ____
______ Loans on the __________________ Distribution Date, then the Trustee shall
conduct  an  auction of the  assets of the Trust  Fund  (other  than  amounts on
deposit in the  Certificate  Account)  in order to effect a  termination  of the
Trust Fund promptly thereafter.

         This  Certificate  shall  not be  entitled  to any  benefit  under  the
Agreement  or be valid for any  purpose  unless  manually  countersigned  by any
authorized officer of the Trustee.


                                  C-4



<PAGE>



         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed under its official seal.


Dated:


                                ----------------------------------
                                ____________, not in its individual capacity but
                                solely as Trustee

[SEAL]


                                By _______________________________________
                                               Authorized Officer

Countersigned:



By:  _______________________________
         Authorized Officer of
         ------------------------
         ______________________, not in
         its individual capacity
         but solely as Trustee




                                  C-5



<PAGE>



                                                                       EXHIBIT D


                    [FORM OF CLASS (_) CERTIFICATE]

THIS CERTIFICATE IS SUBORDINATED IN RIGHT OF PAYMENT TO THE CLASS (_), CLASS (_)
AND CLASS (_)  CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING  AGREEMENT
REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR THE SECURITIES LAWS OF ANY
STATE AND MAY NOT BE RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO
THE SECURITIES ACT AND LAWS OR IS SOLD OR TRANSFERRED IN  TRANSACTIONS  THAT ARE
EXEMPT FROM  REGISTRATION  UNDER SUCH THE SECURITIES AND UNDER  APPLICABLE STATE
LAW AND IS  TRANSFERRED  IN ACCORDANCE  WITH THE PROVISIONS OF SECTIONS 6.02 AND
6.07 OF THE AGREEMENT REFERRED TO HEREIN.

THIS CLASS (_) CERTIFICATE HAS BEEN DESIGNATED BY THE COMPANY  REFERRED TO BELOW
AS A "RESIDUAL  INTEREST" IN THE TRUST FUND CREATED BY THE POOLING AND SERVICING
AGREEMENT  PURSUANT TO  PROVISIONS  OF THE  INTERNAL  REVENUE  CODE OF 1986,  AS
AMENDED (THE "CODE").

[THIS CERTIFICATE  REPRESENTS THE "TAX MATTERS PERSON RESIDUAL  INTEREST" ISSUED
UNDER THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO BELOW AND MAY NOT BE
TRANSFERRED  TO ANY  PERSON  EXCEPT IN  CONNECTION  WITH THE  ASSUMPTION  BY THE
TRANSFEREE OF THE DUTIES OF THE MASTER SERVICER UNDER SUCH AGREEMENT.]

NO TRANSFER OF THIS CERTIFICATE MAY BE MADE TO A "DISQUALIFIED  ORGANIZATION" AS
DEFINED IN SECTION 860E(e)(5) OF THE CODE. SUCH TERM INCLUDES THE UNITED STATES,
ANY  STATE  OR  POLITICAL  SUBDIVISION  THEREOF,  ANY  FOREIGN  GOVERNMENT,  ANY
INTERNATIONAL  ORGANIZATION,  ANY  AGENCY  OR  INSTRUMENTALITY  OF  ANY  OF  THE
FOREGOING  (OTHER  THAN  CERTAIN  TAXABLE  INSTRUMENTALITIES),  ANY  COOPERATIVE
ORGANIZATION  FURNISHING  ELECTRIC  ENERGY OR  PROVIDING  TELEPHONE  SERVICE  TO
PERSONS IN RURAL AREAS, OR ANY ORGANIZATION (OTHER THAN A FARMER'S  COOPERATIVE)
THAT IS EXEMPT FROM FEDERAL  INCOME TAX UNLESS SUCH  ORGANIZATION  IS SUBJECT TO
THE TAX ON UNRELATED  BUSINESS  INCOME.  NO TRANSFER OF THIS CERTIFICATE WILL BE
REGISTERED  BY THE  CERTIFICATE  REGISTRAR  UNLESS THE PROPOSED  TRANSFEREE  HAS
DELIVERED  (1) AN  AFFIDAVIT  AFFIRMING  THAT THE PROPOSED  TRANSFEREE  IS NOT A
DISQUALIFIED  ORGANIZATION  AND IS NOT ACQUIRING THIS  CERTIFICATE AS A NOMINEE,
TRUSTEE OR AGENT FOR ANY PERSON WHO IS A  DISQUALIFIED  ORGANIZATION,  AND (2) A
COVENANT OF THE PROPOSED  TRANSFEREE TO THE EFFECT THAT THE PROPOSED  TRANSFEREE
AGREES TO BE BOUND BY AND TO ABIDE BY THE TRANSFER  RESTRICTIONS  APPLICABLE  TO
THIS CERTIFICATE.

                                  D-1



<PAGE>




A  TRANSFER  IN  VIOLATION  OF THE  APPLICABLE  RESTRICTIONS  MAY GIVE RISE TO A
SUBSTANTIAL  TAX UPON THE TRANSFEROR OR, IN CERTAIN CASES,  UPON AN AGENT ACTING
FOR THE TRANSFEREE.  A PASS-THRU ENTITY THAT HOLDS THIS CERTIFICATE AND THAT HAS
A DISQUALIFIED ORGANIZATION AS A RECORD OWNER IN ANY TAXABLE YEAR GENERALLY WILL
BE SUBJECT TO A TAX FOR EACH SUCH YEAR EQUAL TO THE PRODUCT OF (A) THE AMOUNT OF
EXCESS  INCLUSIONS WITH RESPECT TO THE PORTION OF THIS CERTIFICATE OWNED THROUGH
SUCH PASS-THRU  ENTITY BY SUCH  DISQUALIFIED  ORGANIZATION,  AND (B) THE HIGHEST
MARGINAL  FEDERAL  TAX  RATE ON  CORPORATIONS.  FOR  PURPOSES  OF THE  PRECEDING
SENTENCE,  THE TERM "PASS-THRU ENTITY" INCLUDES REGULATED INVESTMENT  COMPANIES,
REAL  ESTATE  INVESTMENT  TRUSTS,  COMMON  TRUST  FUNDS,  PARTNERSHIPS,  TRUSTS,
ESTATES,  COOPERATIVES TO WHICH PART I OF SUBCHAPTER 1T OF THE CODE APPLIES AND,
EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.


Class (_)                                            _____% Percentage Interest
Subordinate

Cut-off Date:  ______________, _____

First Distribution Date:  ___________________, _____


              ____________ LOAN ASSET BACKED CERTIFICATES,
                         CLASS (_) CERTIFICATE


          evidencing  a  percentage   interest  in  any  distributions
          allocable  to the Class (_)  Certificates  with respect to a
          Trust Fund  consisting  of a pool of _______________________
          _______________________________ loans  originated by certain
          subsidiaries of Beneficial  Corporation (the "Originators"),
          including  Beneficial  Mortgage  Services,  Inc.,  which has
          acquired the __________ Loans from such other  Originators,
          has sold the Trust  Balances of the __________ Loans to the
          Trust Fund.



                                  D-2



<PAGE>



         This  Certificate  does not  represent an  obligation of or interest in
Beneficial  Mortgage  Services,  Inc. or the Trustee referred to below or any of
their affiliates.  Neither this Certificate nor the underlying __________ Loans
are guaranteed or insured by any governmental agency or instrumentality.

         This certifies  that  ________________  is the registered  owner of the
Percentage Interest evidenced by this Certificate in certain  distributions with
respect to a Trust Fund  consisting of a pool of _______________________________
______________________ loans (the "____________ Loans"),  the Trust  Balances of
which have been sold by Beneficial Mortgage Services, Inc. to the Trust Fund and
with  respect  to which  Beneficial  Mortgage  Corporation  shall  act as master
servicer  (in such  capacity,  the "Master  Servicer,"  which term  includes any
successor Master Servicer under the Agreement referred to below). The Trust Fund
was  created  pursuant  to  a  Pooling  and  Servicing  Agreement  dated  as  of
_________________, _____ (the "Agreement") between Beneficial Mortgage Services,
Inc., as sponsor,  Beneficial  Mortgage  Corporation,  as master  servicer,  and
__________________________________,  as trustee (the "Trustee," which term shall
include any successor Trustee under the Agreement),  a description of certain of
the  pertinent  provisions  of which is set forth  hereafter.  To the extent not
defined herein, capitalized terms used herein have the meanings assigned to them
in the Agreement.  This Certificate is issued under and is subject to the terms,
provisions  and conditions of the  Agreement,  to which  Agreement the Holder of
this  Certificate by virtue of the  acceptance  hereof assents and by which such
Holder is bound.

         Pursuant to the terms of the Agreement,  a distribution will be made on
the ___th day of each calendar  month or, if such day is not a Business Day, the
next  succeeding  Business Day (each,  a  "Distribution  Date"),  commencing  on
___________________,  _____,  to the  Person in whose name this  Certificate  is
registered  at the close of business on the fifth  Business Day  preceding  such
Distribution  Date (the "Record Date"), in an amount equal to the product of the
Percentage  Interest  evidenced by this  Certificate  and,  subject to the prior
rights of Holders of the Class (_),  Class (_) and Class (_)  Certificates,  and
any amount  required to be distributed to Holders of Class (_)  Certificates  on
such Distribution Date.

         Distributions  on this Certificate will be made by the Trustee by check
mailed to the address of the Person entitled  thereto,  as such name and address
shall  appear on the  Certificate  Register or by such other means of payment as
such Person and the Trustee shall agree.  Notwithstanding  the above,  the final
distribution  on this  Certificate  will be made  after due notice by the Master
Servicer of the pendency of such  distribution  and only upon  presentation  and
surrender of this  Certificate at the office or agency  appointed by the Trustee
for that purpose in the City and State of New York.

         This  Certificate  is one of a duly  authorized  issue of  Certificates
designated  as ____________ Loan Asset  Backed  Certificates,  issued in _______
Classes  (Class (_),  Class (_),  Class (_) and Class (_)  Certificates,  herein
collectively called the "Certificates") and representing a beneficial  ownership
interest in (i) the Trust  Balances of the ___________ Loans and the  proceeds
thereof,  (ii) such assets as shall from time to time be  identified as credited
to the __________ Loan Payment Record or deposited in the  Certificate  Account
in accordance  with the  Agreement,  (iii)  property which secured a ___________
Loan and which has been acquired by  foreclosure  or deed in lieu of foreclosure
and (iv) any Servicer LOC.


                                  D-3



<PAGE>



         The Certificates are limited in right of payment to certain payments on
and  collections in respect of the Trust Balances of the __________ Loans,  all
as more specifically set forth in the Agreement.  The Certificateholder,  by its
acceptance of this Certificate,  agrees that it will look solely to the funds on
deposit in the Certificate Account for payment hereunder and that the Trustee in
its individual capacity is not personally liable to the  Certificateholders  for
any amount  payable  under  this  Certificate  or the  Agreement  or,  except as
expressly  provided  in the  Agreement,  subject  to  any  liability  under  the
Agreement.

         This  Certificate  does not  purport to  summarize  the  Agreement  and
reference is made to the Agreement for the interests,  rights and limitations of
rights,  benefits,  obligations  and duties  evidenced  hereby,  and the rights,
duties and immunities of the Trustee.

         The Agreement permits,  with certain  exceptions therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Master Servicer, and the rights of the  Certificateholders  under the Agreement,
at any time by the  Master  Servicer  and the  Trustee  with the  consent of any
Servicer  LOC Issuer if its rights are  materially  and  adversely  affected and
Holders of Certificates of each Class affected thereby,  evidencing,  as to such
Class,  Percentage Interests  aggregating not less than 51%. Any such consent by
the Holder of this  Certificate  shall be conclusive  and binding on such Holder
and upon all future Holders of this  Certificate and of any  Certificate  issued
upon the Transfer hereof or in exchange herefor or in lieu hereof whether or not
notation  of such  consent is made upon this  Certificate.  The  Agreement  also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the Holders of any of the Certificates.

         The Holder of this Certificate  hereby consents to any amendment of the
Agreement  which,  based on an Opinion of Counsel  delivered to the Trustee,  is
reasonably  necessary  (a) to  ensure  that  the  record  ownership  of,  or any
beneficial interest in, a Class (_) Certificate is not transferred,  directly or
indirectly,  to a  Disqualified  Organization  and (b) to provide for a means to
compel the Transfer of a Class (_)  Certificate  which is held by a Disqualified
Organization to a Holder that is not a disqualified Organization.

         No  Transfer  of a Class  (_)  Certificate  shall be made  unless  such
Transfer is exempt from the registration  requirements of the Securities Act and
any  applicable  state  securities  laws  or is  made  in  accordance  with  the
Securities  Act and laws. In the event that such a Transfer is to be made within
three years from the date of initial  issuance of the  Certificates  pursuant to
the Agreement,  (i) the Trustee or the Master Servicer may require an Opinion of
Counsel acceptable to and in form and substance  satisfactory to the Trustee and
the Master  Servicer that such  Transfer is exempt  (describing  the  applicable
exemption  and  the  basis  therefor)  from or is  being  made  pursuant  to the
registration  requirements  of the Securities  Act and of any  applicable  state
statute,  which Opinion of Counsel shall not be an expense of the Trustee or the
Master Servicer, and (ii) the Trustee shall require the Transferee to execute an
investment  letter in form and  substance  satisfactory  to the  Trustee and the
Master Servicer certifying the facts surrounding such Transfer, which investment
letter shall not be an expense of the Trustee or the Master Servicer. The Holder
hereof  desiring  to effect  such  Transfer  shall,  and does  hereby  agree to,
indemnify  the Trustee and the Master  Servicer  and any Paying  Agent acting on
behalf of the Trustee  against any liability  that may result if the Transfer is
not so exempt or is not made in accordance with such federal and state laws.


                                  D-4



<PAGE>



         No Transfer of a Class (_) Certificate shall be made unless the Trustee
shall have received  either (i) a  representation  letter from the Transferee of
such  Certificate,  acceptable to and in form and substance  satisfactory to the
Trustee and the Master  Servicer,  to the effect that such  Transferee is not an
employee benefit plan subject to the Employee  Retirement Income Security Act of
1974, as amended  ("ERISA"),  or section 4975 of the Code,  nor a trustee or any
other  Person  acting on behalf of any such plan,  which  representation  letter
shall not be an expense of the  Trustee or the Master  Servicer,  or (ii) in the
case of such  Certificate  being  presented for  registration  in the name of an
employee  benefit  plan  subject  to  ERISA  or  section  4975 of the  Code  (or
comparable provisions of any subsequent  enactments),  or a trustee or any other
Person acting on behalf of any such plan, an Opinion of Counsel  satisfactory to
the Trustee and the Master  Servicer to the effect that the  purchase or holding
of such Certificate will not result in the assets of the Trust Fund being deemed
to be "plan assets" and subject to the prohibited transaction provisions as well
as the  fiduciary  provisions  of ERISA  and the Code and will not  subject  the
Trustee or the Master Servicer to any obligation in addition to those undertaken
in the Agreement, which representation letter or Opinion of Counsel shall not be
an expense of the Trustee or the Master Servicer.

         Any purported  Transfer of a Class (_)  Certificate in violation of the
restriction  on  Transfer  will be null  and  void  and  vest no  rights  in the
purported Transferee.

         No service charge will be made for any such registration of Transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

         The Master Servicer,  the Trustee and the Certificate Registrar and any
agent of the Master Servicer, the Trustee or the Certificate Registrar may treat
the Person in whose name this  Certificate is registered as the owner hereof for
all purposes,  and none of the Master  Servicer,  the Trustee,  the  Certificate
Registrar or any such agent shall be affected by any notice to the contrary.

         The obligations and  responsibilities  created by the Agreement and the
Trust   Fund   created   thereby   shall   terminate   upon   payment   to   the
Certificateholders, or provision therefor, in accordance with the Agreement upon
(i) the purchase by the Master  Servicer or the sale by the Trustee of the Trust
Balance of each ___________ Loan and all  property  acquired in respect of any
__________ Loan  remaining in the Trust Fund at a price  determined as provided
in the Agreement or (ii) the later of the final payment or other  liquidation of
the Loan Balance of the last __________ Loan remaining in the Trust Fund or the
disposition  of all property  acquired  upon  foreclosure  or by deed in lieu of
foreclosure of any __________ Loan. The Master Servicer (i) may, at its option,
purchase  the Trust  Balance of each __________ Loan and property in respect of
any __________ Loan on any Distribution Date of which the Pool Balance is equal
to or less than _____  percent  (___%) of the Cut-off Date Pool Balance and (ii)
should the Trust  Balances of any ____________ Loans remain  outstanding  on the
Distribution  Date in  _______________,  ____,  shall  purchase  all such  Trust
Balances pursuant to the Agreement,  which purchase will result in retirement of
the  Certificates.  If the Master  Servicer fails for any reason to purchase the
Trust  Balances of the ___________ Loans on the  ______________________,  ____
Distribution  Date,  then the Trustee  shall conduct an auction of the assets of
the Trust Fund (other  than  amounts on deposit in the  Certificate  Account) in
order to effect a termination of the Trust promptly thereafter.


                                  D-5



<PAGE>



         This  Certificate  shall  not be  entitled  to any  benefit  under  the
Agreement  or be valid for any  purpose  unless  manually  countersigned  by any
authorized officer of the Trustee.

         IN WITNESS WHEREOF,  the Trustee has caused this Certificate to be duly
executed under its official seal.


Dated:                                ________________________
                                      ______________________, not in its
                                      individual capacity but solely as Trustee

[SEAL]


                                      By _______________________________________
                                                   Authorized Officer

Countersigned:



By:  _______________________________
         Authorized Officer of
         ------------------------
         ______________________, not in
         its individual capacity
         but solely as Trustee



                                  D-6



<PAGE>



                                                                      EXHIBIT E


                       Notice of Payment in Full
                 of Trust Balance of __________ Loan



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

Attention: _________________________

                      Re: __________ Loan Asset Backed Certificates

Ladies and Gentlemen:

         Reference  is made to Section  3.07(b)  of the  Pooling  and  Servicing
Agreement  dated  as of  __________________,  _____  (the  "Agreement")  between
Beneficial  Mortgage  Services,  Inc.,  as depositor  and master  servicer,  and
_______________________________________________,  as  trustee.  All  capitalized
terms used but not defined herein shall have the meanings given to such terms in
the
Agreement.

         The  undersigned  hereby  certifies  that the Trust Balance of the ____
_______ Loan(s)  listed in  Schedule A annexed  hereto has been paid in full and
that all  amounts  received in  connection  with the payment of such ___________
Loan(s) that were required to be deposited in the Collection Account pursuant to
Section 3.02 of the Agreement have been so deposited.

         The undersigned further certifies that he/she is a Servicing Officer of
the Master Servicer  holding the office set forth beneath his/her  signature and
that he/she is duly  authorized  to execute  this  certificate  on behalf of the
Master Servicer.


                                             BENEFICIAL MORTGAGE SERVICES, INC.


                                             By:________________________________
                                                Name:  _________________________
                                               Title:  Servicing Officer


                                  E-1



<PAGE>



                                                                       EXHIBIT F
 

                         FORM OF FILE REQUEST
                                [DATE]




___________________________, as Trustee
___________________________
___________________________
___________________________
Attention: ________________________

         Re:  __________ Loan Asset Backed Certificates

Gentlemen:

         In connection with the  administration of the __________ Loans held by
you  as  Trustee  under  the  Pooling  and  Servicing   Agreement  dated  as  of
___________, _____ (the "Agreement") between Beneficial Mortgage Services, Inc.,
as          sponsor          and          master          servicer,          and
_______________________________________________, as trustee, we hereby request a
release  of the  Mortgage  File  held  by you as  trustee  with  respect  to the
following described __________ Loan for the reason indicated below.

Loan No.:  ________________

Reason for requesting file:

           1.  ___________ Loan  paid  in  full.  (The  Master
               Servicer   hereby   certifies  that  all  amounts
               received in  connection  with the payment in full
               of the Trust Balance of the __________ Loan that
               are required to be  deposited in the  Certificate
               Account pursuant to Section 4.02 of the Agreement
               have been so deposited).

           2.  __________ Loan repurchased.  (The Master Servicer hereby
               certifies that the Purchase Price of the __________ Loan
               has been deposited in the Certificate Account pursuant to
               the Agreement).

           3.  The __________ Loan is being foreclosed.

           4.  Other (Describe).



                                  F-1



<PAGE>


         The undersigned  acknowledges that the above Mortgage File will be held
by the  undersigned in accordance  with the provisions of the Agreement and will
promptly  be  returned  to the  Trustee  when the need  therefor  by the  Master
Servicer  no longer  exists  unless the ___________ Loan has been  liquidated.
Capitalized  terms used herein shall have the  meanings  assigned to them in the
Agreement.

                                     BENEFICIAL MORTGAGE SERVICES, INC.



                                     By:  ______________________________________
                                          Name:
                                          Title:  Servicing Officer


                                  F-2



<PAGE>




                                                                     Exhibit 4.2













                                 TRUST AGREEMENT

                                      among

                       BENEFICIAL MORTGAGE SERVICES, INC.,
                                  as Depositor,


                                (_______________)

                                       and

                                (_______________)

                                as Owner Trustee

                               Dated as of _________, ____







<PAGE>



                                Table of Contents

                                                                    Page
                                                                    ----


                                    ARTICLE I

                                   DEFINITIONS...................... 1
SECTION 1.01. Capitalized Terms..................................... 1
SECTION 1.02. Other Definitional Provisions......................... 4

                                  ARTICLE II

                  ORGANIZATION; CONVEYANCE OF MORTGAGE LOANS........ 5
SECTION 2.01. Name.................................................. 5
SECTION 2.02. Office................................................ 5
SECTION 2.03. Purposes and Powers................................... 5
SECTION 2.04. Appointment of Owner Trustee.......................... 6
SECTION 2.05. Initial Capital Contribution of Owner Trust Estate.... 6
SECTION 2.06. Declaration of Trust.................................. 6
SECTION 2.07. Liability of the Owners............................... 6
SECTION 2.08. Title to Trust Property............................... 7
SECTION 2.09. Situs of Trust........................................ 7
SECTION 2.10. Representations and Warranties of the Depositor and
              the Company........................................... 7
SECTION 2.11. Federal Income Tax Allocations........................ 9
SECTION 2.12. Conveyance of the Mortgage Loans...................... 9

                                  ARTICLE III

                  TRUST CERTIFICATES AND TRANSFER OF INTERESTS...... 10
SECTION 3.01. Initial Ownership..................................... 10
SECTION 3.02. The Trust Certificates................................ 10
SECTION 3.03. Authentication of Trust Certificates.................. 10
SECTION 3.04. Registration of Transfer and Exchange of Trust
              Certificates.......................................... 11
SECTION 3.05. Mutilated, Destroyed, Lost or Stolen Trust Certificate 11
SECTION 3.06. Persons Deemed Owners................................. 12
SECTION 3.07. Access to List of Certificateholders' Names and 
              Addresses ............................................ 12
SECTION 3.08. Maintenance of Office or Agency....................... 12
SECTION 3.09.  Appointment of Paying Agent.......................... 12
SECTION 3.10. Ownership by Company of Trust Certificates............ 13
SECTION 3.11. Book-Entry Trust Certificates......................... 13
SECTION 3.12. Notices to Clearing Agency............................ 14
SECTION 3.13. Definitive Trust Certificates......................... 14


                                   - i -




<PAGE>



                                   ARTICLE IV

                           ACTIONS BY OWNER TRUSTEE.................. 14
SECTION 4.01. Prior Notice to Owners with Respect to Certain Matters. 14
SECTION 4.02. Action by Owners with Respect to Certain Matters....... 15
SECTION 4.03. Action by Owners with Respect to Bankruptcy............ 15
SECTION 4.04. Restrictions on Owners' Power.......................... 15
SECTION 4.05. Majority Control....................................... 16

                                   ARTICLE V

                  APPLICATION OF TRUST FUNDS; CERTAIN DUTIES......... 16
SECTION 5.01. Establishment of Trust Account......................... 16
SECTION 5.02. Application of Trust Funds............................. 16
SECTION 5.03. Method of Payment...................................... 17
SECTION 5.04. No Segregation of Moneys; No Interest.................. 17
SECTION 5.05. Accounting and Reports to the Noteholders,
              Owners, the Internal Revenue Service and Others........ 17
SECTION 5.06. Signature on Returns; Tax Matters Partner.............. 17

                                  ARTICLE VI

                     AUTHORITY AND DUTIES OF OWNER TRUSTEE........... 18
SECTION 6.01. General Authority...................................... 18
SECTION 6.02. General Duties......................................... 18
SECTION 6.03. Action upon Instruction................................ 18
SECTION 6.04. No Duties Except as Specified in this Agreement or in
Instructions......................................................... 19
SECTION 6.05. No Action Except Under Specified Documents or 
              Instructions........................................... 19
SECTION 6.06. Restrictions........................................... 19

                                  ARTICLE VII

                         CONCERNING THE OWNER TRUSTEE................ 20
SECTION 7.01. Acceptance of Trusts and Duties........................ 20
SECTION 7.02. Furnishing of Documents................................ 21
SECTION 7.03. Representations and Warranties......................... 21
SECTION 7.04. Reliance; Advice of Counsel............................ 21
SECTION 7.05. Not Acting in Individual Capacity...................... 22
SECTION 7.06. Owner Trustee Not Liable for Trust
              Certificates or Mortgage Loans......................... 22
SECTION 7.07. Owner Trustee May Own Trust Certificates and Notes..... 22


                                   - ii -




<PAGE>



                                  ARTICLE VIII

                          COMPENSATION OF OWNER TRUSTEE.............. 22
SECTION 8.01. Owner Trustee's Fees and Expenses...................... 22
SECTION 8.02. Indemnification........................................ 23
SECTION 8.03. Payments to the Owner Trustee.......................... 23

                                  ARTICLE IX

                        TERMINATION OF TRUST AGREEMENT............... 23
SECTION 9.01. Termination of Trust Agreement......................... 23
SECTION 9.02. Dissolution upon Bankruptcy of the Company............. 24

                                   ARTICLE X

            SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES... 25
SECTION 10.01. Eligibility Requirements for Owner Trustee............ 25
SECTION 10.02. Resignation or Removal of Owner Trustee............... 25
SECTION 10.03. Successor Owner Trustee............................... 26
SECTION 10.04. Merger or Consolidation of Owner Trustee.............. 26
SECTION 10.05. Appointment of Co-Trustee or Separate Trustee......... 26

                                  ARTICLE XI

                                  MISCELLANEOUS...................... 28
SECTION 11.01. Supplements and Amendments............................ 28
SECTION 11.02. No Legal Title to Owner Trust Estate in Owners........ 29
SECTION 11.03. Limitations on Rights of Others....................... 29
SECTION 11.04. Notices............................................... 29
SECTION 11.05. Severability.......................................... 29
SECTION 11.06. Separate Counterparts................................. 29
SECTION 11.07. Successors and Assigns................................ 29
SECTION 11.08. Covenants of the Company.............................. 30
SECTION 11.09. No Petition........................................... 30
SECTION 11.10. No Recourse........................................... 30
SECTION 11.11. Headings.............................................. 30
SECTION 11.12. GOVERNING LAW......................................... 30
SECTION 11.13. Depositor Payment Obligation.......................... 30

EXHIBIT A Form Of Trust Certificate.................................. A-1

EXHIBIT B   Certificate Of Trust Of ____________Loan Trust _______.... B-1

EXHIBIT C   (Form of Certificate Depository Agreement)............... C-1

EXHIBIT D   Mortgage Loan Schedule................................... D-1

                                     - iii -




<PAGE>



          TRUST AGREEMENT (the "Trust  Agreement") dated as of _________,  ____,
among  Beneficial  Mortgage  Services,  Inc.,  as depositor  (the  "Depositor"),
______________,  a ____________ corporation (the "Company"),  and ___________, a
____________, as owner trustee (the "Owner Trustee").

          WHEREAS, the Depositor and ______________ have entered into a Mortgage
Loan  Purchase  Agreement  dated as of  ___________,  ____ (the  "Mortgage  Loan
Purchase  Agreement"),  pursuant  to which  ______________  will  assign  to the
Depositor any and all of the Company's  rights and interests with respect to the
Mortgage Loans;

          NOW,  THEREFORE,  the  Depositor,  the Company  and the Owner  Trustee
hereby agree as follows:


                                    ARTICLE I

                                   DEFINITIONS

          SECTION 1.01.  Capitalized  Terms. For all purposes of this Agreement,
the following terms shall have the meanings set forth below:

         "Administration  Agreement"  shall  mean the  Administration  Agreement
dated as of  ___________,  ____,  among the Trust,  the  Indenture  Trustee  and
_________________, as Administrator.

         "Agreement" shall mean this Trust Agreement, as the same may be amended
and supplemented from time to time.

         "Assignment"  shall mean the assignment of right, title and interest of
the Depositor in the Mortgage Loans to the Trust.

         "Basic  Documents"  shall mean the Mortgage  Loan  Purchase  Agreement,
Servicing Agreement,  the Indenture,  the Administration Agreement and the other
documents and certificates delivered in connection therewith.

         "Book-Entry Trust Certificate" shall mean a beneficial  interest in the
Trust Certificates,  ownership and transfers of which shall be made through book
entries by a Clearing Agency as described in Section 3.11.

         "Business  Trust  Statute"  shall  mean  Chapter  38 of Title 12 of the
Delaware  Code,  12 Del.  Code Section 3801 et seq.,  as the same may be amended
from time to time.

          "Certificate"  shall mean any of the Book-Entry Trust  Certificates or
Definitive-Trust Certificates.






<PAGE>



         "Certificate  Distribution  Account" shall have the meaning assigned to
such term in Section 5.01.

         "Certificate  of Trust" shall mean the Certificate of Trust in the form
of Exhibit B filed for the Trust  pursuant  to Section  3810(a) of the  Business
Trust Statute.

         "Certificate  Owner" shall mean,  with  respect to a  Book-Entry  Trust
Certificate,  a Person  who is the  beneficial  owner of such  Book-Entry  Trust
Certificate,  as reflected on the books of the Clearing Agency,  or on the books
of a Person  maintaining  an account with such  Clearing  Agency  (directly as a
Clearing  Agency  Participant  or as an  indirect  participant,  in each case in
accordance with the rules of such Clearing Agency).

         "Certificate  Register"  and  "Certificate  Registrar"  shall  mean the
register mentioned in and the registrar appointed pursuant to Section 3.04.

         "Certificateholder"  or  "Holder"  shall  mean a Person in whose name a
Trust Certificate is registered.

         "Clearing Agency" shall mean an organization  registered as a "clearing
agency" pursuant to Section 17A of the Exchange Act.

         "Clearing Agency Participant" shall mean a broker,  dealer, bank, other
financial  institution  or other  Person  for whom from time to time a  Clearing
Agency effects book-entry transfers and pledges of securities deposited with the
Clearing Agency.

         "Code" shall mean the Internal  Revenue Code of 1986,  as amended,  and
Treasury Regulations promulgated thereunder.

         "Corporate Trust Office" shall mean, with respect to the Owner Trustee,
the  principal   corporate   trust  office  of  the  Owner  Trustee  located  at
_____________,  or at such other  address as the Owner  Trustee may designate by
notice to the Owners, the Depositor and the Company,  or the principal corporate
trust office of any successor  Owner  Trustee at the address  designated by such
successor Owner Trustee by notice to the Owners, the Depositor and the Company.

          "Definitive  Trust  Certificates"  shall have the meaning set forth in
Section 3.11.

          "Depositor"  shall mean  Beneficial  Mortgage  Services,  Inc.  in its
capacity as depositor hereunder.

         "Eligible  Distribution  Account"  shall  mean an  account  that is (i)
maintained with a depository  institution  whose debt obligations at the time of
any  deposit  therein  have the  highest  short-term  debt  rating by the Rating
Agencies, (ii) one or more accounts with a depository institution which accounts
are fully insured by either the Savings  Association  Insurance Fund or the Bank
Insurance Fund of the Federal Deposit Insurance Corporation  established by such
fund, (iii) a segregated  trust account  maintained with the Owner Trustee or an
affiliate  of the Owner  Trustee in its  fiduciary  capacity  or (iv)  otherwise
acceptable  to each  Rating  Agency as  evidenced  by a letter  from each Rating
Agency

                                      - 2 -




<PAGE>



to the Owner  Trustee,  without  reduction or withdrawal of their then currently
ratings of the Certificates.

         "ERISA" shall mean the Employee Retirement Income Security Act of 1974,
as amended.

         "Exchange  Act"  shall mean the  Securities  Exchange  Act of 1934,  as
amended.

         "Expenses" shall have the meaning assigned to such term in Section
8.02.

         "Indemnified  Parties" shall have the meaning  assigned to such term in
Section 8.02.

         "Indenture"  shall  mean  the  Indenture  dated as of  ________, ____
between the Trust and _________, as Indenture Trustee.

         "Initial Certificate Balance" shall mean $___________.

         "Mortgage  Loan Purchase  Agreement"  shall mean the agreement  between
_____________,  as seller, and Beneficial Mortgage Services, Inc., as purchaser,
providing for the sale of the Mortgage Loans by the Seller to the purchaser.

         "Mortgage  Loans" shall mean a pool of (adjustable)  (fixed) rate loans
made or to be made in the future.

         "Owner" shall mean each Holder of a Trust Certificate.

         "Owner Trust  Estate"  shall mean all right,  title and interest of the
Trust in and to the  property and rights  assigned to the Trust  pursuant to the
Assignment, all funds on deposit from time to time in the Trust Accounts and the
Certificate  Distribution  Account and all other property of the Trust from time
to time, including any rights of the Owner Trustee and the Trust pursuant to the
Servicing Agreement and the Administration Agreement.

         "Owner   Trustee"  shall  mean   ___________,   a  __________   banking
corporation,  not in its  individual  capacity but solely as owner trustee under
this Agreement, and any successor Owner Trustee hereunder.

         "Paying Agent" shall mean any paying agent or co-paying agent appointed
pursuant to Section 3.09 and shall initially be _________.

         "Rating Agency" shall mean any nationally recognized statistical rating
organization  asked  by the  Depositor  or any of its  Affiliates  to  rate  the
Certificates.

         "Record Date" shall mean,  with respect to any  Distribution  Date, the
close of  business  on the day prior to such  Distribution  Date  occurs  or, if
Definitive Trust  Certificates are issued pursuant to Section 3.14, the last day
of the month preceding such Distribution Date.

         "Secretary  of State" shall mean the Secretary of State of the State of
Delaware.

                                      - 3 -




<PAGE>




         "Servicing  Agreement"  shall mean the Servicing  Agreement dated as of
__________, ____, among the Trust, as issuer, the Depositor and ____________, as
servicer, as the same may be amended or supplemented from time to time.

         "Treasury  Regulations"  shall mean regulations,  including proposed or
temporary Regulations, promulgated under the Code. References herein to specific
provisions  of  proposed  or  temporary   regulations  shall  include  analogous
provisions  of  final   Treasury   Regulations  or  other   successor   Treasury
Regulations.

         "Trust" shall mean the trust established by this Agreement.

         "Trust  Account"  shall mean any  account  set up by the Owner  Trustee
pursuant to the provisions of Section 5.01.

         "Trust Certificate" shall mean a certificate  evidencing the beneficial
interest of an Owner in the Trust,  substantially in the form attached hereto as
Exhibit A.

         "Underwriters"  shall mean those  underwriters  named in and parties to
the  Certificate  Underwriting  Agreement  dated  ___________,  ____,  with  the
Depositor, pursuant to which the Trust Certificates will be offered publicly.

         SECTION 1.02. Other Definitional Provisions. (a) Capitalized terms used
and not  otherwise  defined  herein  have the  meanings  assigned to them in the
Servicing Agreement or, if not defined therein, in the Indenture.

         (b) All terms defined in this Agreement shall have the defined meanings
when used in any certificate or other document made or delivered pursuant hereto
unless otherwise defined therein.

         (c) As used in this Agreement and in any  certificate or other document
made or delivered  pursuant hereto or thereto,  accounting  terms not defined in
this  Agreement or in any such  certificate  or other  document,  and accounting
terms  partly  defined in this  Agreement  or in any such  certificate  or other
document to the extent not defined,  shall have the respective meanings given to
them under  generally  accepted  accounting  principles.  To the extent that the
definitions of accounting  terms in this Agreement or in any such certificate or
other document are inconsistent  with the meanings of such terms under generally
accepted accounting  principles,  the definitions contained in this Agreement or
in any such certificate or other document shall control.

         (d) The words  "hereof,"  "herein,"  "hereunder"  and words of  similar
import when used in this Agreement  shall refer to this Agreement as a whole and
not  to  any  particular  provision  of  this  Agreement;  Section  and  Exhibit
references  contained in this  Agreement are references to Sections and Exhibits
in or to this Agreement  unless  otherwise  specified;  and the term "including"
shall mean "including without limitation".

         (e) The  definitions  contained in this Agreement are applicable to the
singular as well as the plural forms of such terms and to the  masculine as well
as to the feminine and neuter genders of such terms.

                                      - 4 -




<PAGE>




         (f) Any agreement,  instrument or statute defined or referred to herein
or in any instrument or certificate  delivered in connection herewith means such
agreement,  instrument  or statute  as from time to time  amended,  modified  or
supplemented and includes (in the case of agreements or instruments)  references
to all attachments thereto and instruments incorporated therein; references to a
Person are also to its permitted successors and assigns.


                                   ARTICLE II

                   ORGANIZATION; CONVEYANCE OF MORTGAGE LOANS

         SECTION  2.01.  Name.  The  Trust  created  hereby  shall  be  known as
"___________  Loan Trust ________," in which name the Owner Trustee may conduct
the business of the Trust,  make and execute  contracts and other instruments on
behalf of the Trust and sue and be sued.

         SECTION 2.02.  Office.  The office of the Trust shall be in care of the
Owner Trustee at the Corporate Trust Office or at such other address in Delaware
as the  Owner  Trustee  may  designate  by  written  notice to the  Owners,  the
Depositor and the Company.

         SECTION 2.03.  Purposes and Powers.  (a) The purpose of the Trust is to
engage in the following activities:

         (i) to  issue  the  Notes  pursuant  to the  Indenture  and  the  Trust
Certificates  pursuant  to this  Agreement  and to sell the  Notes and the Trust
Certificates;

         (ii)  with  the  proceeds  of the  sale  of the  Notes  and  the  Trust
Certificates,  to purchase the Mortgage  Loans,  and to pay the  organizational,
start-up and  transactional  expenses of the Trust and to pay the balance to the
Depositor pursuant to the Servicing Agreement;

         (iii) to assign, grant, transfer, pledge, mortgage and convey the Trust
Estate  pursuant to the  Indenture  and to hold,  manage and  distribute  to the
Owners pursuant to the terms of the Servicing Agreement any portion of the Trust
Estate  released  from the Lien of, and  remitted to the Trust  pursuant to, the
Indenture;

         (iv) to  enter  into  and  perform  its  obligations  under  the  Basic
Documents to which it is to be a party;

         (v) to engage in those activities,  including entering into agreements,
that are  necessary,  suitable or convenient to accomplish  the foregoing or are
incidental thereto or connected therewith; and

         (vi) subject to compliance with the Basic Documents,  to engage in such
other activities as may be required in connection with conservation of the Owner
Trust Estate and the making of distributions to the Owners and the Noteholders.


                                      - 5 -




<PAGE>



The Trust is hereby authorized to engage in the foregoing activities.  The Trust
shall not engage in any activity other than in connection  with the foregoing or
other than as required or authorized by the terms of this Agreement or the Basic
Documents.

         SECTION  2.04.  Appointment  of Owner  Trustee.  The  Depositor  hereby
appoints  the Owner  Trustee as trustee  of the Trust  effective  as of the date
hereof, to have all the rights, powers and duties set forth herein.

         SECTION 2.05.  Initial Capital  Contribution of Owner Trust Estate. The
Depositor hereby sells, assigns,  transfers,  conveys and sets over to the Owner
Trustee,  as of the date hereof,  the sum of  $____________.  The Owner  Trustee
hereby acknowledges receipt in trust from the Depositor,  as of the date hereof,
of the foregoing  contribution,  which shall  constitute the initial Owner Trust
Estate and shall be  deposited  in the  Certificate  Distribution  Account.  The
Depositor  shall pay  organizational  expenses of the Trust as they may arise or
shall,  upon the  request of the Owner  Trustee,  promptly  reimburse  the Owner
Trustee for any such expenses paid by the Owner Trustee.

         SECTION 2.06.  Declaration of Trust.  The Owner Trustee hereby declares
that it will  hold the  Owner  Trust  Estate in trust  upon and  subject  to the
conditions  set forth  herein for the use and benefit of the Owners,  subject to
the obligations of the Trust under the Basic  Documents.  It is the intention of
the parties hereto that the Trust constitute a business trust under the Business
Trust Statute and that this  Agreement  constitute  the governing  instrument of
such business trust. It is the intention of the parties hereto that,  solely for
income and franchise tax purposes,  the Trust shall be treated as a partnership,
with the assets of the  partnership  being the  Mortgage  Loans and other assets
held by the Trust, the partners of the partnership being the Certificateholders,
and the Notes  being debt of the  partnership.  The parties  agree that,  unless
otherwise required by appropriate tax authorities,  the Trust will file or cause
to be  filed  annual  or  other  necessary  returns,  reports  and  other  forms
consistent with the  characterization of the Trust as a partnership for such tax
purposes.  Effective as of the date  hereof,  the Owner  Trustee  shall have all
rights,  powers and duties set forth  herein and in the Business  Trust  Statute
with respect to accomplishing the purposes of the Trust.

         SECTION 2.07.  Liability of the Owners. (a) The Company shall be liable
directly  to and will  indemnify  any  injured  party  for all  losses,  claims,
damages,  liabilities  and  expenses of the Trust  (including  Expenses,  to the
extent not paid out of the Owner  Trust  Estate) to the extent  that the Company
would be liable if the  Trust  were a  partnership  under the  Delaware  Revised
Uniform  Limited  Partnership  Act in which the Company were a general  partner;
provided,  however, that the Company shall not be liable for any losses incurred
by a Certificateholder  in the capacity of an investor in the Trust Certificates
or a Noteholder  in the capacity of an investor in the Notes.  In addition,  any
third  party  creditors  of  the  Trust  (other  than  in  connection  with  the
obligations  described in the preceding sentence for which the Company shall not
be liable)  shall be deemed third party  beneficiaries  of this  paragraph.  The
obligations of the Company under this paragraph  shall be evidenced by the Trust
Certificates described in Section 3.10, which for purposes of the Business Trust
Statute shall be deemed to be a separate  class of Trust  Certificates  from all
other  Trust  Certificates  issued by the  Trust;  provided  that the rights and
obligations  evidenced by all Trust  Certificates,  regardless of class,  shall,
except as provided in this Section, be identical.


                                      - 6 -




<PAGE>



         (b) No Owner,  other  than to the extent  set forth in  paragraph  (a),
shall have any personal liability for any liability or obligation of the Trust.

         SECTION  2.08.  Title to Trust  Property.  Legal title to all the Owner
Trust  Estate  shall be vested at all  times in the  Trust as a  separate  legal
entity except where  applicable  law in any  jurisdiction  requires title to any
part of the Owner Trust Estate to be vested in a trustee or  trustees,  in which
case  title  shall be deemed to be vested  in the Owner  Trustee,  a  co-trustee
and/or a separate trustee, as the case may be.

         SECTION  2.09.   Situs  of  Trust.   The  Trust  will  be  located  and
administered in the State of Delaware. All bank accounts maintained by the Owner
Trustee on behalf of the Trust  shall be located in the State of Delaware or the
State of New York.  The Trust  shall not have any  employees  in any state other
than Delaware; provided, however, that nothing herein shall restrict or prohibit
the Owner Trustee from having employees within or without the State of Delaware.
Payments  will be  received  by the Trust  only in  Delaware  or New  York,  and
payments  will be made by the Trust  only from  Delaware  or New York.  The only
office of the Trust will be at the Corporate Trust Office in Delaware.

         SECTION 2.10.  Representations  and Warranties of the Depositor and the
Company.  (a) The Depositor hereby  represents and warrants to the Owner Trustee
that:

         (i)  The  Depositor  is  duly  organized  and  validly  existing  as  a
corporation in good standing under the laws of the State of Delaware, with power
and  authority  to own  its  properties  and to  conduct  its  business  as such
properties are currently owned and such business is presently conducted.

         (ii) The  Depositor  is duly  qualified  to do  business  as a  foreign
corporation  in good  standing  and has  obtained  all  necessary  licenses  and
approvals in all  jurisdictions  in which the ownership or lease of its property
or the conduct of its business shall require such qualifications.

         (iii) The  Depositor has the power and authority to execute and deliver
this  Agreement  and to carry out its terms;  the  Depositor  has full power and
authority  to sell  and  assign  the  property  to be sold and  assigned  to and
deposited  with the Trust and the  Depositor has duly  authorized  such sale and
assignment and deposit to the Trust by all necessary  corporate action;  and the
execution,  delivery and performance of this Agreement have been duly authorized
by the Depositor by all necessary corporate action.

         (iv)  The  consummation  of  the  transactions   contemplated  by  this
Agreement and the  fulfillment of the terms hereof do not conflict with,  result
in any  breach of any of the terms and  provisions  of, or  constitute  (with or
without  notice  or  lapse  of  time)  a  default  under,   the  certificate  of
incorporation or bylaws of the Depositor,  or any indenture,  agreement or other
instrument to which the Depositor is a party or by which it is bound; nor result
in the creation or imposition of any Lien upon any of its properties pursuant to
the terms of any such  indenture,  agreement  or other  instrument  (other  than
pursuant  to the Basic  Documents);  nor  violate any law or, to the best of the
Depositor's knowledge, any order, rule or regulation applicable to the Depositor
of any court or of any federal or state regulatory body,  administrative  agency
or other governmental  instrumentality having jurisdiction over the Depositor or
its properties.

                                      - 7 -




<PAGE>




         (v) To the  Depositor's  best  knowledge,  there are no  proceedings or
investigations  pending  or  threatened  before  any  court,   regulatory  body,
administrative agency or other governmental  instrumentality having jurisdiction
over the  Depositor or its  properties:  (A)  asserting  the  invalidity of this
Agreement,  (B) seeking to prevent the  consummation of any of the  transactions
contemplated by this Agreement or (C) seeking any  determination  or ruling that
might  materially and adversely  affect the  performance by the Depositor of its
obligations under, or the validity or enforceability of, this Agreement.

         (vi) The  representations  and  warranties of the Depositor in Sections
______________ of the Mortgage Loan Purchase Agreement are true and correct.

         (b) The Company  hereby  represents  and warrants to the Owner  Trustee
that:

         (i) The Company has been duly  organized  and is validly  existing as a
corporation in good standing under the laws of the State of ______________, with
the power and  authority  to own its  properties  and to conduct its business as
such properties are currently owned and such business is presently conducted.

         (ii)  The  Company  is  duly  qualified  to do  business  as a  foreign
corporation  in good  standing  and has  obtained  all  necessary  licenses  and
approvals in all  jurisdictions  in which the ownership or lease of its property
or the conduct of its business shall require such qualifications.

         (iii) The  Company has the power and  authority  to execute and deliver
this  Agreement  and to carry out its  terms;  the  Company  has full  power and
authority  to  purchase  the Trust  Certificates  that the Company has agreed to
purchase  pursuant to Section 3.10; and the execution,  delivery and performance
of this  Agreement  has been duly  authorized  by the  Company by all  necessary
corporate action.

         (iv)  The  consummation  of  the  transactions   contemplated  by  this
Agreement and the  fulfillment of the terms hereof do not conflict with,  result
in any  breach of any of the terms and  provisions  of, or  constitute  (with or
without   notice  or  lapse  of  time)  a  default   under,   the  (articles  of
incorporation)  (certificate of incorporation) or bylaws of the Company,  or any
indenture,  agreement or other  instrument to which the Company is a party or by
which it is bound; nor result in the creation or imposition of any Lien upon any
of its  properties  pursuant to the terms of any such  indenture,  agreement  or
other instrument (other than pursuant to the Basic  Documents);  nor violate any
law or, to the best of the Company's  knowledge,  any order,  rule or regulation
applicable  to the  Company of any court or of any  federal or state  regulatory
body,  administrative  agency  or  other  governmental   instrumentality  having
jurisdiction over the Company or its properties.

         (v) There  are no  proceedings  or  investigations  pending  or, to the
Company's  best  knowledge,   threatened  before  any  court,  regulatory  body,
administrative agency or other governmental  instrumentality having jurisdiction
over the  Company  or its  properties:  (A)  asserting  the  invalidity  of this
Agreement,  (B) seeking to prevent the  consummation of any of the  transactions
contemplated by this Agreement or (C) seeking any  determination  or ruling that
might  materially  and adversely  affect the  performance  by the Company of its
obligations under, or the validity or enforceability of, this Agreement.

                                      - 8 -




<PAGE>




         (vi) The  representatives  and  warranties  of the  Company in Sections
_____________ of the Mortgage Loan Purchase Agreement are true and correct.

         SECTION 2.11.  Federal Income Tax Allocations.  Net income of the Trust
for any month as  determined  for federal  income tax purposes (and each item of
income, gain, loss and deduction entering into the computation thereof) shall be
allocated:

         (a) among the Certificate  Owners as of the first Record Date following
the end of such month, in proportion to their  ownership of principal  amount of
Trust  Certificates  on such date,  net income in an amount up to the sum of (i)
the  Certificateholders'  Monthly Interest  Distributable Amount for such month,
(ii)  interest  on the  excess,  if  any,  of the  Certificateholders'  Interest
Distributable  Amount  for the  preceding  Distribution  Date over the amount in
respect of interest that is actually  deposited in the Certificate  Distribution
Account on such preceding  Distribution Date, to the extent permitted by law, at
the Pass-Through Rate from such preceding  Distribution Date through the current
Distribution  Date,  (iii) the portion of the market  discount  on the  Mortgage
Loans accrued during such month that is allocable to the excess,  if any, of the
initial aggregate  principal amount of the Trust Certificates over their initial
aggregate  issue  price,  (iv) any  amount  expected  to be  distributed  to the
Certificateholders  pursuant  to the  Servicing  Agreement  (to the  extent  not
previously  allocated  pursuant to this  clause),  [(v) any  Certificateholders'
Prepayment Premium distributable to the Certificateholders  with respect to such
month] and (vi) any other  amounts of income  payable to the  Certificateholders
for such  month;  such sum to be  reduced  by any  amortization  by the Trust of
premium on Mortgage  Loans that  corresponds to any excess of the issue price of
Certificates over their principal amount; and

         (b) to the Company, to the extent of any remaining net income.

If the net income of the Trust for any month is insufficient for the allocations
described in clause (a) above, subsequent net income shall first be allocated to
make up such  shortfall  before  being  allocated  as provided in the  preceding
sentence.  Net  losses of the Trust,  if any,  for any month as  determined  for
federal income tax purposes (and each item of income,  gain,  loss and deduction
entering into the computation  thereof) shall be allocated to the Company to the
extent the Company is  reasonably  expected to bear the economic  burden of such
net  losses,  and  any  remaining  net  losses  shall  be  allocated  among  the
Certificate  Owners as of the first Record Date  following the end of such month
in proportion to their  ownership of principal  amount of Trust  Certificates on
such Record Date.  The Company is authorized to modify the  allocations  in this
paragraph  if  necessary  or  appropriate,  in  its  sole  discretion,  for  the
allocations to fairly reflect the economic  income,  gain or loss to the Company
or to the Certificate Owners, or as otherwise required by the Code.

         SECTION  2.12.   Conveyance  of  the  Mortgage  Loans.  The  Depositor,
concurrently  with the  execution  and delivery  hereof,  does hereby  transfer,
convey, sell and assign to the Trust, without recourse, all its right, title and
interest in and to (a) the Mortgage Loans, all interest accruing thereon and all
collections  in respect  thereof  received  on or after the  Cut-Off  Date;  (b)
property  which  secured  a  Mortgage  Loan  and  which  has  been  acquired  by
foreclosure  or deed in lieu of  foreclosure;  (c) the interest of the Seller in
any insurance  policies in respect of the Mortgage Loans;  (d) the Mortgage Loan
Purchase  Agreement,  (including the right to purchase  Additional Balances with
respect  to the  Initial  Loans  and the  Additional  Loans and all  monies  and
proceeds due thereon after

                                      - 9 -




<PAGE>



the applicable Deposit Date, and the related  Additional  Balances in accordance
with the terms thereof); and (e) all proceeds of the foregoing. (Notwithstanding
the  foregoing,  the Depositor  has no interest in and does not convey,  and the
Trust shall not assume, the obligation under each related Loan Agreement to fund
Draws by the Mortgagor thereunder.)

         The parties  hereto intend that the  transaction  set forth herein be a
sale by the  Depositor  to the Trust of all of its right,  title and interest in
and to the Mortgage Loans and the other property  described  above. In the event
that the  transaction set forth herein is not deemed to be a sale, the Depositor
hereby grants to the Issuer a security  interest in all of its right,  title and
interest in, to and under the Owner Trust Estate, all distributions  thereon and
all  proceeds  thereof;  and this Trust  Agreement  shall  constitute a security
agreement under applicable law.

                                   ARTICLE III

                  TRUST CERTIFICATES AND TRANSFER OF INTERESTS

         SECTION 3.01. Initial Ownership. Upon the formation of the Trust by the
contribution by the Depositor pursuant to Section 2.05 and until the issuance of
the Trust  Certificates,  the  Depositor  shall be the sole  beneficiary  of the
Trust.

         SECTION 3.02. The Trust  Certificates.  The Trust Certificates shall be
issued in minimum  denominations of $________ and in integral multiples of $____
in excess thereof; provided,  however, that the Trust Certificates issued to the
Company pursuant to Section 3.10 may be issued in such  denomination as required
to include any  residual  amount.  The Trust  Certificates  shall be executed on
behalf of the Trust by manual or facsimile signature of an authorized officer of
the Owner Trustee. Trust Certificates bearing the manual or facsimile signatures
of  individuals  who  were,  at the time when such  signatures  shall  have been
affixed,  authorized to sign on behalf of the Trust, shall be validly issued and
entitled to the benefit of this Agreement, notwithstanding that such individuals
or any of them shall have ceased to be so authorized prior to the authentication
and delivery of such Trust Certificates or did not hold such offices at the date
of authentication and delivery of such Trust Certificates.

         A transferee of a Trust  Certificate  shall become a  Certificateholder
and  shall be  entitled  to the  rights  and  subject  to the  obligations  of a
Certificateholder  hereunder  upon  such  transferee's  acceptance  of  a  Trust
Certificate duly registered in such transferee's name pursuant to Section 3.04.

         SECTION 3.03.  Authentication of Trust Certificates.  Concurrently with
the initial sale of the Mortgage  Loans to the Trust  pursuant to the  Servicing
Agreement,  the Owner Trustee shall cause the Trust Certificates in an aggregate
principal  amount  equal to the  Initial  Certificate  Balance to be executed on
behalf of the Trust, authenticated and delivered to or upon the written order of
the  Depositor,  signed by its chairman of the board,  its  president,  any vice
president,  secretary or any  assistant  treasurer,  without  further  corporate
action by the Depositor, in authorized denominations. No Trust Certificate shall
entitle  its  Holder to any  benefit  under this  Agreement  or be valid for any
purpose  unless there shall appear on such Trust  Certificate a  certificate  of
authentication substantially In the form set forth in Exhibit A, executed by the
Owner Trustee or ___________,  as the Owner Trustee's  authenticating  agent, by
manual signature; such authentication shall constitute conclusive

                                     - 10 -




<PAGE>



evidence  that such Trust  Certificate  shall have been duly  authenticated  and
delivered  hereunder.  All Trust  Certificates  shall be dated the date of their
authentication.

         SECTION   3.04.   Registration   of  Transfer  and  Exchange  of  Trust
Certificates.  The Certificate  Registrar shall keep or cause to be kept, at the
office or agency maintained pursuant to Section 3.08, a Certificate  Register in
which,  subject to such  reasonable  regulations as it may prescribe,  the Owner
Trustee  shall  provide  for  the  registration  of  Trust  Certificates  and of
transfers and exchanges of Trust  Certificates as herein  provided.  ___________
shall be the initial Certificate Registrar.

         Upon surrender for registration of transfer of any Trust Certificate at
the office or agency  maintained  pursuant to Section  3.08,  the Owner  Trustee
shall  execute,  authenticate  and deliver (or shall cause  ____________  as its
authenticating agent to authenticate and deliver), in the name of the designated
transferee  or  transferees,  one or more new Trust  Certificates  in authorized
denominations of a like aggregate amount dated the date of authentication by the
Owner  Trustee or any  authenticating  agent.  At the option of a Holder,  Trust
Certificates  may be  exchanged  for  other  Trust  Certificates  of  authorized
denominations   of  a  like  aggregate   amount  upon  surrender  of  the  Trust
Certificates  to be  exchanged  at the office or agency  maintained  pursuant to
Section 3.08.

         Every Trust  Certificate  presented or surrendered for  registration of
transfer or exchange shall be accompanied by a written instrument of transfer in
form  satisfactory  to the Owner  Trustee  and the  Certificate  Registrar  duly
executed by the Holder or such  Holder's  attorney  duly  authorized in writing.
Each Trust  Certificate  surrendered  for  registration  of transfer or exchange
shall  be  cancelled  and  subsequently  disposed  of by the  Owner  Trustee  in
accordance with its customary practice.

         No service  charge  shall be made for any  registration  of transfer or
exchange  of  Trust  Certificates,  but the  Owner  Trustee  or the  Certificate
Registrar  may  require  payment  of a  sum  sufficient  to  cover  any  tax  or
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Trust Certificates.

         The  preceding  provisions of this Section  notwithstanding,  the Owner
Trustee  shall not  make,  and the  Certificate  Registrar  shall  not  register
transfers or exchanges of, Trust Certificates for a period of ___ days preceding
the due date for any payment with respect to the Trust Certificates.

         SECTION 3.05. Mutilated,  Destroyed, Lost or Stolen Trust Certificates.
If (a) any mutilated Trust  Certificate  shall be surrendered to the Certificate
Registrar,  or if  the  Certificate  Registrar  shall  receive  evidence  to its
satisfaction of the destruction,  loss or theft of any Trust Certificate and (b)
there shall be delivered to the Certificate Registrar and the Owner Trustee such
security or indemnity as may be required by them to save each of them  harmless,
then in the absence of notice that such Trust Certificate has been acquired by a
bona fide purchaser,  the Owner Trustee on behalf of the Trust shall execute and
the Owner Trustee or ____________,  as the Owner Trustee's authenticating agent,
shall  authenticate  and  deliver,  in  exchange  for or in  lieu  of  any  such
mutilated,  destroyed, lost or stolen Trust Certificate, a new Trust Certificate
of like tenor and denomination. In connection with the issuance of any new Trust
Certificate under this Section,  the Owner Trustee or the Certificate  Registrar
may  require  the  payment  of a sum  sufficient  to  cover  any  tax  or  other
governmental charge that may be imposed in connection  therewith.  Any duplicate
Trust  Certificate  issued pursuant to this Section shall constitute  conclusive
evidence of ownership in the Trust, as if

                                     - 11 -



******
<PAGE>



originally  issued,   whether  or  not  the  lost,  stolen  or  destroyed  Trust
Certificate shall be found at any time.

         SECTION 3.06.  Persons Deemed Owners.  Prior to due  presentation  of a
Trust  Certificate  for  registration  of  transfer,   the  Owner  Trustee,  the
Certificate Registrar or any Paying Agent may treat the Person in whose name any
Trust Certificate is registered in the Certificate Register as the owner of such
Trust Certificate for the purpose of receiving distributions pursuant to Section
5.02 and for all other purposes  whatsoever,  and none of the Owner Trustee, the
Certificate  Registrar  or any Paying  Agent shall be bound by any notice to the
contrary.

         SECTION  3.07.  Access  to  List  of   Certificateholders'   Names  and
Addresses.  The Owner  Trustee  shall  furnish or cause to be  furnished  to the
Servicer and the  Depositor,  within ___ days after receipt by the Owner Trustee
of a written  request  therefor from the Servicer or the  Depositor,  a list, in
such form as the Servicer or the Depositor may reasonably  require, of the names
and  addresses of the  Certificateholders  as of the most recent Record Date. If
three or more  Certificateholders  or one or more Holders of Trust  Certificates
evidencing not less than ___% of the Certificate Balance apply in writing to the
Owner  Trustee,  and such  application  states  that the  applicants  desire  to
communicate  with other  Certificateholders  with  respect to their rights under
this  Agreement  or  under  the  Trust  Certificates  and  such  application  is
accompanied  by a copy of the  communication  that such  applicants  propose  to
transmit,  then the Owner  Trustee  shall,  within ___  Business  Days after the
receipt  of such  application,  afford  such  applicants  access  during  normal
business  hours to the  current  list of  Certificateholders.  Each  Holder,  by
receiving and holding a Trust Certificate, shall be deemed to have agreed not to
hold any of the Depositor,  the Company, the Certificate  Registrar or the Owner
Trustee  accountable  by  reason  of the  disclosure  of its name  and  address,
regardless of the source from which such information was derived.

         SECTION 3.08.  Maintenance of Office or Agency. The Owner Trustee shall
maintain in the Borough of Manhattan, The City of New York, an office or offices
or  agency  or  agencies  where  Trust   Certificates  may  be  surrendered  for
registration  of transfer or exchange  and where  notices and demands to or upon
the Owner Trustee in respect of the Trust  Certificates  and the Basic Documents
may be served. The Owner Trustee initially designates  ___________ as its office
for such  purposes.  The Owner Trustee shall give prompt  written  notice to the
Company  and to the  Certificateholders  of any  change in the  location  of the
Certificate Register or any such office or agency.

         SECTION 3.09.  Appointment of Paying Agent. The Paying Agent shall make
distributions to  Certificateholders  from the Certificate  Distribution Account
pursuant to Section 5.02 and shall report the amounts of such  distributions  to
the Owner Trustee.  Any Paying Agent shall have the revocable  power to withdraw
funds from the  Certificate  Distribution  Account for the purpose of making the
distributions  referred  to above.  The Owner  Trustee may revoke such power and
remove the Paying Agent if the Owner Trustee  determines in its sole  discretion
that the Paying  Agent shall have failed to perform its  obligations  under this
Agreement  in  any  material  respect.  The  Paying  Agent  initially  shall  be
___________,  and any co-paying agent chosen by _____________  and acceptable to
the Owner  Trustee.  _____________  shall be permitted to resign as Paying Agent
upon ___ days' written notice to the Owner Trustee.  In the event that _________
shall no longer be the Paying Agent, the Owner Trustee shall appoint a successor
to act as  Paying  Agent  (which  shall be a bank or trust  company).  The Owner
Trustee shall cause such successor Paying Agent or any additional

                                     - 12 -




<PAGE>



Paying Agent  appointed by the Owner Trustee to execute and deliver to the Owner
Trustee an instrument in which such successor Paying Agent or additional  Paying
Agent shall agree with the Owner Trustee that, as Paying Agent,  such  successor
Paying Agent or  additional  Paying Agent will hold all sums, if any, held by it
for  payment  to  the  Certificateholders  in  trust  for  the  benefit  of  the
Certificateholders  entitled  thereto  until  such  sums  shall  be paid to such
Certificateholders.  The Paying  Agent shall return all  unclaimed  funds to the
Owner  Trustee and upon  removal of a Paying  Agent such Paying Agent shall also
return all funds in its  possession  to the Owner  Trustee.  The  provisions  of
Sections 7.01,  7.03, 7.04 and 8.01 shall apply to the Owner Trustee also in its
role as Paying Agent, for so long as the Owner Trustee shall act as Paying Agent
and, to the extent  applicable,  to any other paying agent appointed  hereunder.
Any reference in this  Agreement to the Paying Agent shall include any co-paying
agent unless the context requires otherwise.

         SECTION 3.10.  Ownership by Company of Trust Certificates.  The Company
shall on the Closing Date  purchase  from the  Underwriters  Trust  Certificates
representing  at  least  __%  of  the  Initial  Certificate  Balance  and  shall
thereafter  retain  beneficial  and  record  ownership  of  Trust   Certificates
representing at least __% of the Certificate  Balance. Any attempted transfer of
any Trust  Certificate  that would reduce such interest of the Company below __%
of the  Certificate  Balance  shall be void.  The Owner  Trustee shall cause any
Trust  Certificate  issued to the  Company  to  contain a legend  stating  "THIS
CERTIFICATE IS NON-TRANSFERABLE".

         SECTION 3.11.  Book-Entry Trust  Certificates.  The Trust Certificates,
upon  original  issuance,  will be  issued  in the form of a  typewritten  Trust
Certificate or Trust Certificates representing Book-Entry Trust Certificates, to
be delivered to The Depository Trust Company,  the initial Clearing Agency,  by,
or on behalf  of,  the  Trust;  provided,  however,  that one  Definitive  Trust
Certificate  may be issued to the Company  pursuant to Section 3.10.  Such Trust
Certificate  or  Trust   Certificates  shall  initially  be  registered  on  the
Certificate  Register  in the name of Cede & Co.,  the  nominee  of the  initial
Clearing  Agency,  and no  Certificate  Owner will  receive a  definitive  Trust
Certificate  representing  such  Certificate  Owner's  interest  in  such  Trust
Certificate,  except as provided in Section 3.13.  Unless and until  definitive,
fully registered Trust Certificates (the "Definitive Trust  Certificates")  have
been issued to Certificate Owners pursuant to Section 3.13:

         (a) The provisions of this Section shall be in full force and effect;

         (b) The  Certificate  Registrar and the Owner Trustee shall be entitled
to deal with the Clearing  Agency for all Purposes of this Agreement  (including
the  payment of  principal  of and  interest on the Trust  Certificates  and the
giving of instructions or directions  hereunder) as the sole Holder of the Trust
Certificates and shall have no obligation to the Certificate Owners;

         (c) To the extent that the provisions of this Section conflict with any
other  provisions  of this  Agreement,  the  provisions  of this  Section  shall
control;

         (d) The rights of  Certificate  Owners shall be exercised  only through
the  Clearing  Agency  and  shall be  limited  to those  established  by law and
agreements  between such  Certificate  Owners and the Clearing Agency and/or the
Clearing Agency Participants.  Pursuant to the Certificate Depository Agreement,
unless and until  Definitive  Trust  Certificates are issued pursuant to Section
3.13,  the initial  Clearing  Agency will make  book-entry  transfers  among the
Clearing Agency Participants and

                                     - 13 -




<PAGE>



receive and  transmit  payments of  principal  of and interest on the Trust
Certificates to such Clearing Agency Participants; and

         (e) Whenever  this  Agreement  requires or permits  actions to be taken
based  upon  instructions  or  directions  of  Holders  of  Trust   Certificates
evidencing  a specified  percentage  of the  Certificate  Balance,  the Clearing
Agency shall be deemed to represent such  percentage  only to the extent that it
has received instructions to such effect from Certificate Owners and/or Clearing
Agency  Participants  owning  or  representing,   respectively,   such  required
percentage  of  the  beneficial  interest  in the  Trust  Certificates  and  has
delivered such instructions to the Owner Trustee.

         SECTION 3.12.  Notices to Clearing  Agency.  Whenever a notice or other
communication to the Certificateholders is required under this Agreement, unless
and until  Definitive Trust  Certificates  shall have been issued to Certificate
Owners  pursuant to Section 3.13,  the Owner Trustee shall give all such notices
and  communications  specified herein to be given to  Certificateholders  to the
Clearing Agency, and shall have no obligations to the Certificate Owners.

         SECTION 3.13.  Definitive Trust Certificates.  If (i) the Administrator
advises  the Owner  Trustee in  writing  that the  Clearing  Agency is no longer
willing or able to properly discharge its  responsibilities  with respect to the
Trust  Certificates  and the  Administrator  is  unable  to  locate a  qualified
successor,  (ii) the  Administrator  at its option  advises the Owner Trustee in
writing that it elects to terminate the  book-entry  system through the Clearing
Agency or (iii)  after  the  occurrence  of an Event of  Default  or a  Servicer
Default,  Certificate Owners representing  beneficial  interests  aggregating at
least a  majority  of the  Certificate  Balance  advise the  Clearing  Agency in
writing that the continuation of a book-entry system through the Clearing Agency
is no longer in the best interest of the Certificate  Owners,  then the Clearing
Agency  shall  notify  all  Certificate  Owners  and the  Owner  Trustee  of the
occurrence of any such event and of the  availability  of the  Definitive  Trust
Certificates  to Certificate  Owners  requesting the same. Upon surrender to the
Owner  Trustee  of the  typewritten  Trust  Certificate  or  Trust  Certificates
representing  the  Book-Entry   Trust   Certificates  by  the  Clearing  Agency,
accompanied by  registration  instructions,  the Owner Trustee shall execute and
authenticate   the  Definitive   Trust   Certificates  in  accordance  with  the
instructions of the Clearing Agency.  Neither the Certificate  Registrar nor the
Owner Trustee shall be liable for any delay in delivery of such instructions and
may  conclusively   rely  on,  and  shall  be  protected  in  relying  on,  such
instructions.  Upon the issuance of  Definitive  Trust  Certificates,  the Owner
Trustee shall  recognize the Holders of the  Definitive  Trust  Certificates  as
Certificateholders.   The  Definitive  Trust   Certificates  shall  be  printed,
lithographed or engraved or may be produced in any other manner as is reasonably
acceptable to the Owner Trustee, as evidenced by its execution thereof.


                                   ARTICLE IV

                            ACTIONS BY OWNER TRUSTEE

         SECTION 4.01.  Prior Notice to Owners with Respect to Certain  Matters.
With respect to the following  matters,  the Owner Trustee shall not take action
unless at least ___ days  before the taking of such  action,  the Owner  Trustee
shall have notified the Certificateholders in writing of the proposed action and
the Owners shall not have notified the Owner Trustee in writing prior to the

                                     - 14 -




<PAGE>



_____ day after such notice is given that such Owners have  withheld  consent or
provided alternative direction:

         (a) the  initiation of any claim or lawsuit by the Trust (except claims
or lawsuits brought in connection with the collection of the Mortgage Loans) and
the compromise of any action,  claim or lawsuit  brought by or against the Trust
(except with respect to the aforementioned  claims or lawsuits for collection of
the Mortgage Loans;

         (b) the election by the Trust to file an  amendment to the  Certificate
of Trust (unless such amendment is required to be filed under the Business Trust
Statute);

         (c)  the  amendment  of  the  Indenture  by  a  supplemental  indenture
in circumstances where the consent of any Noteholder is required;

         (d) the  amendment  of the  Indenture  by a  supplemental  indenture in
circumstances  where the  consent of any  Noteholder  is not  required  and such
amendment materially adversely affects the interest of the Owners;

         (e)  the  amendment,  change  or  modification  of  the  Administration
Agreement,  except to cure any ambiguity or to amend or supplement any provision
in a manner or add any provision that would not materially  adversely affect the
interests of the Owners; or

         (f) the  appointment  pursuant to the  Indenture  of a  successor  Note
Registrar,  Paying Agent or Indenture Trustee or pursuant to this Agreement of a
successor  Certificate  Registrar,  or the consent to the assignment by the Note
Registrar,  Paying Agent or Indenture  Trustee or  Certificate  Registrar of its
obligations under the Indenture or this Agreement, as applicable.

         SECTION  4.02.  Action by Owners with Respect to Certain  Matters.  The
Owner Trustee shall not have the power, except upon the direction of the Owners,
to (a) remove the Administrator  under the Administration  Agreement pursuant to
Section 8 thereof, (b) appoint a successor  Administrator  pursuant to Section 8
of the  Administration  Agreement,  (c) remove the Servicer  under the Servicing
Agreement  pursuant to Section 7.01 thereof or (d) except as expressly  provided
in the Basic  Documents,  sell the Mortgage  Loans after the  termination of the
Indenture. The Owner Trustee shall take the actions referred to in the preceding
sentence only upon written instructions signed by the Owners.

         SECTION 4.03.  Action by Owners with Respect to  Bankruptcy.  The Owner
Trustee  shall  not have  the  power  to  commence  a  voluntary  proceeding  in
bankruptcy  relating to the Trust  without the unanimous  prior  approval of all
Owners and the delivery to the Owner Trustee by each such Owner of a certificate
certifying that such Owner reasonably believes that the Trust is insolvent.

         SECTION  4.04.  Restrictions  on Owners'  Power.  The Owners  shall not
direct the Owner  Trustee to take or to refrain  from  taking any action if such
action or inaction would be contrary to any obligation of the Trust or the Owner
Trustee under this Agreement or any of the Basic  Documents or would be contrary
to Section  2.03,  nor shall the Owner  Trustee be  obligated to follow any such
direction, if given.

                                     - 15 -




<PAGE>




         SECTION 4.05.  Majority Control.  Except as expressly  provided herein,
any action that may be taken by the Owners under this  Agreement may be taken by
the  Holders of Trust  Certificates  evidencing  not less than a majority of the
Certificate Balance.  Except as expressly provided herein, any written notice of
the Owners delivered  pursuant to this Agreement shall be effective if signed by
Holders  of Trust  Certificates  evidencing  not  less  than a  majority  of the
Certificate Balance at the time of the delivery of such notice.


                                    ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

         SECTION 5.01.  Establishment of Trust Account.  The Owner Trustee,  for
the benefit of the Certificateholders,  shall establish and maintain in the name
of  the  Trust  an  Eligible  Deposit  Account  (the  "Certificate  Distribution
Account"),  bearing a designation  clearly  indicating  that the funds deposited
therein are held for the benefit of the Certificateholders.

         The Owner Trustee  shall  possess all right,  title and interest in all
funds on deposit from time to time in the Certificate  Distribution  Account and
in all proceeds  thereof.  Except as otherwise  expressly  provided herein,  the
Certificate Distribution Account shall be under the sole dominion and control of
the Owner  Trustee for the benefit of the  Certificateholders.  If, at any time,
the Certificate  Distribution  Account ceases to be an Eligible Deposit Account,
the Owner  Trustee  (or the  Depositor  on behalf of the Owner  Trustee,  if the
Certificate  Distribution  Account  is not then held by the Owner  Trustee or an
affiliate thereof) shall within ___ Business Days (or such longer period, not to
exceed ___ calendar days, as to which each Rating Agency may consent)  establish
a new Certificate  Distribution Account as an Eligible Deposit Account and shall
transfer any cash and/or any  investments to such new  Certificate  Distribution
Account.

     SECTION 5.02.  Application of Trust Funds. (a) On each  Distribution  Date,
the Owner Trustee will  distribute to  Certificateholders,  on a pro rata basis,
amounts deposited in the Certificate Distribution Account.

         (b) On each  Distribution  Date,  the Owner  Trustee shall send to each
Certificateholder  the statement or statements  provided to the Owner Trustee by
the Servicer pursuant to Section 4.01 of the Servicing Agreement with respect to
such Distribution Date.

         (c) In the event that any  withholding  tax is  imposed on the  Trust's
payment (or allocations of income) to an Owner, such tax shall reduce the amount
otherwise  distributable to the Owner in accordance with this Section. The Owner
Trustee is hereby  authorized  and  directed  to retain from  amounts  otherwise
distributable to the Owners  sufficient funds for the payment of any tax that is
legally  owed by the Trust (but such  authorization  shall not prevent the Owner
Trustee from contesting any such tax in appropriate proceedings, and withholding
payment  of  such  tax,  if  permitted  by  law,  pending  the  outcome  of such
proceedings). The amount of any withholding tax imposed with respect to an Owner
shall be treated as cash distributed to such Owner at the time it is withheld by
the  Trust and  remitted  to the  appropriate  taxing  authority.  If there is a
possibility that withholding

                                     - 16 -




<PAGE>



tax is Payable  with  respect to a  distribution  (such as a  distribution  to a
non-U.S.  Owner),  the Owner  Trustee may in its sole  discretion  withhold such
amounts in accordance with this paragraph (c).

         SECTION  5.03.   Method  of  Payment.   Subject  to  Section   9.01(c),
distributions required to be made to Certificateholders on any Distribution Date
shall be made to each  Certificateholder  of record on the preceding Record Date
either by wire transfer,  in immediately available funds, to the account of such
Holder at a bank or other entity having appropriate facilities therefor, if such
Certificateholder  shall have provided to the Certificate  Registrar appropriate
written instructions at least ____ Business Days prior to such Distribution Date
and such Holder's Trust Certificates in the aggregate evidence a denomination of
not less than $_________,  or if not, by check mailed to such  Certificateholder
at the address of such holder appearing in the Certificate Register.

         SECTION  5.04.  No  Segregation  of  Moneys;  No  Interest.  Subject to
Sections 5.01 and 5.02,  moneys received by the Owner Trustee hereunder need not
be  segregated  in any  manner  except  to  the  extent  required  by law or the
Servicing Agreement and may be deposited under such general conditions as may be
prescribed  by law, and the Owner  Trustee  shall not be liable for any interest
thereon.

         SECTION 5.05.  Accounting and Reports to the Noteholders,  Owners,  the
Internal  Revenue  Service and Others.  The Owner Trustee shall (a) maintain (or
cause to be maintained)  the books of the Trust on a calendar year basis and the
accrual method of accounting,  (b) deliver to each Owner,  as may be required by
the  Code  and  applicable  Treasury  Regulations,  such  information  as may be
required  (including  Schedule  K-1) to enable each Owner to prepare its federal
and state  income tax returns,  (c) file such tax returns  relating to the Trust
(including  a  partnership  information  return,  IRS Form  1065)  and make such
elections  as  from  time to time  may be  required  or  appropriate  under  any
applicable  state or federal statute or any rule or regulation  thereunder so as
to maintain the Trust's characterization as a partnership for federal income tax
purposes,  (d) cause such tax returns to be signed in the manner required by law
and (e) collect or cause to be collected any withholding tax as described in and
in accordance  with Section 5.02(c) with respect to income or  distributions  to
Owners.  The Owner Trustee shall elect under Section 1278 of the Code to include
in income  currently  any  market  discount  that  accrues  with  respect to the
Mortgage  Loans.  The Owner Trustee shall not make the election  provided  under
Section 754 of the Code.

         SECTION 5.06.  Signature on Returns; Tax Matters Partner. (a) The Owner
Trustee  shall sign on behalf of the Trust the tax returns of the Trust,  unless
applicable  law  requires  an Owner to sign such  documents,  in which case such
documents shall be signed by the Company.

         (b) The Company  shall be designated  the "tax matters  partner" of the
Trust  pursuant to Section  6231(a)(7)(A)  of the Code and  applicable  Treasury
Regulations.



                                     - 17 -




<PAGE>



                                   ARTICLE VI

                      AUTHORITY AND DUTIES OF OWNER TRUSTEE

         SECTION 6.01.  General  Authority.  The Owner Trustee is authorized and
directed to execute and deliver the Basic  Documents to which the Trust is to be
a party and each  certificate  or other  document  attached  as an exhibit to or
contemplated  by the Basic Documents to which the Trust is to be a party and any
amendment or other  agreement or  instrument,  in each case, in such form as the
Company  shall  approve,  as  evidenced  conclusively  by  the  Owner  Trustee's
execution  thereof.  In  addition  to  the  foregoing,   the  Owner  Trustee  is
authorized,  but shall not be  obligated,  to take all  actions  required of the
Trust pursuant to the Basic Documents.  The Owner Trustee is further  authorized
from  time to time to take  such  action as the  Administrator  recommends  with
respect to the Basic Documents.

         SECTION 6.02. General Duties. It shall be the duty of the Owner Trustee
to discharge (or cause to be discharged) all of its responsibilities pursuant to
the  terms of this  Agreement  and the Basic  Documents  to which the Trust is a
party and to administer the Trust in the interest of the Owners,  subject to the
Basic  Documents  and in  accordance  with  the  provisions  of this  Agreement.
Notwithstanding  the  foregoing,  the  Owner  Trustee  shall be  deemed  to have
discharged  its  duties  and  responsibilities  hereunder  and  under  the Basic
Documents  to the extent  the  Administrator  has  agreed in the  Administration
Agreement  to  perform  any act or to  discharge  any duty of the Owner  Trustee
hereunder or under any Basic  Document,  and the Owner Trustee shall not be held
liable  for the  default  or  failure  of the  Administrator  to  carry  out its
obligations under the Administration Agreement.

         SECTION 6.03. Action upon Instruction. (a) Subject to Article IV and in
accordance  with the terms of the Basic  Documents,  the  Owners  may by written
instruction  direct the Owner  Trustee  in the  management  of the  Trust.  Such
direction  may be  exercised  at any time by written  instruction  of the Owners
pursuant to Article IV.

         (b)  The  Owner  Trustee  shall  not be  required  to take  any  action
hereunder or under any Basic Document if the Owner Trustee shall have reasonably
determined, or shall have been advised by counsel, that such action is likely to
result in liability on the part of the Owner Trustee or is contrary to the terms
hereof or of any Basic Document or is otherwise contrary to law.

         (c) Whenever the Owner Trustee is unable to decide between  alternative
courses of action  permitted or required by the terms of this Agreement or under
any Basic  Document,  the Owner Trustee shall promptly give notice (in such form
as shall be  appropriate  under  the  circumstances)  to the  Owners  requesting
instruction  as to the  course of action to be  adopted,  and to the  extent the
Owner Trustee acts in good faith in accordance  with any written  instruction of
the Owners  received,  the Owner  Trustee shall not be liable on account of such
action to any Person.  If the Owner Trustee shall not have received  appropriate
instruction  within ___ days of such  notice (or within such  shorter  period of
time as reasonably may be specified in such notice or may be necessary under the
circumstances)  it may,  but  shall be under no duty to,  take or  refrain  from
taking such action not inconsistent  with this Agreement or the Basic Documents,
as it shall deem to be in the best  interests  of the Owners,  and shall have no
liability to any Person for such action or inaction.

                                     - 18 -




<PAGE>




         (d) In the event that the Owner Trustee is unsure as to the application
of any provision of this  Agreement or any Basic  Document or any such provision
is ambiguous as to its  application,  or is, or appears to be, in conflict  with
any other applicable provision,  or in the event that this Agreement permits any
determination  by the Owner  Trustee  or is silent  or is  incomplete  as to the
course of action that the Owner  Trustee is  required to take with  respect to a
particular  set of facts,  the Owner  Trustee  may give  notice (in such form as
shall  be  appropriate  under  the   circumstances)  to  the  Owners  requesting
instruction  and, to the extent  that the Owner  Trustee  acts or refrains  from
acting in good faith in accordance with any such instruction received, the Owner
Trustee  shall not be  liable,  on account of such  action or  inaction,  to any
Person.  If the Owner Trustee shall not have  received  appropriate  instruction
within  ___ days of such  notice  (or  within  such  shorter  period  of time as
reasonably  may be  specified  in such  notice  or may be  necessary  under  the
circumstances)  it may,  but  shall be under no duty to,  take or  refrain  from
taking such action not inconsistent  with this Agreement or the Basic Documents,
as it shall deem to be in the best  interests  of the Owners,  and shall have no
liability to any Person for such action or inaction.

         SECTION  6.04.  No Duties  Except as Specified in this  Agreement or in
Instructions. The Owner Trustee shall not have any duty or obligation to manage,
make any  payment  with  respect  to,  register,  record,  sell,  dispose of, or
otherwise deal with the Owner Trust Estate, or to otherwise take or refrain from
taking any action under, or in connection with, any document contemplated hereby
to which the Owner Trustee is a party, except as expressly provided by the terms
of this  Agreement  or in any  document or written  instruction  received by the
Owner Trustee  pursuant to Section 6.03;  and no implied  duties or  obligations
shall be read  into  this  Agreement  or any Basic  Document  against  the Owner
Trustee. The Owner Trustee shall have no responsibility for filing any financing
or  continuation  statement  in any  public  office at any time or to  otherwise
perfect or maintain the  perfection of any security  interest or lien granted to
it hereunder or to prepare or file any Securities and Exchange Commission filing
for the Trust or to record  this  Agreement  or any  Basic  Document.  The Owner
Trustee nevertheless agrees that it will, at its own cost and expense,  promptly
take all action as may be necessary  to  discharge  any liens on any part of the
Owner Trust  Estate that result from  actions by, or claims  against,  the Owner
Trustee that are not related to the ownership or the administration of the Owner
Trust Estate.

         SECTION   6.05.  No  Action   Except  Under   Specified   Documents  or
Instructions. The Owner Trustee shall not manage, control, use, sell, dispose of
or  otherwise  deal  with any  part of the  Owner  Trust  Estate  except  (i) in
accordance with the powers granted to and the authority conferred upon the Owner
Trustee pursuant to this Agreement,  (ii) in accordance with the Basic Documents
and (iii) in accordance with any document or instruction  delivered to the Owner
Trustee pursuant to Section 6.03.

         SECTION 6.06. Restrictions. The Owner Trustee shall not take any action
(a) that is  inconsistent  with the  purposes  of the Trust set forth in Section
2.03 or (b) that, to the actual knowledge of the Owner Trustee,  would result in
the Trust's  becoming  taxable as a corporation for federal income tax purposes.
The Owners shall not direct the Owner  Trustee to take action that would violate
the provisions of this Section.



                                     - 19 -




<PAGE>



                                   ARTICLE VII

                          CONCERNING THE OWNER TRUSTEE

         SECTION  7.01.  Acceptance  of Trusts  and  Duties.  The Owner  Trustee
accepts the trusts  hereby  created  and agrees to perform its duties  hereunder
with respect to such trusts but only upon the terms of this Agreement. The Owner
Trustee also agrees to disburse all moneys actually  received by it constituting
part of the Owner Trust  Estate upon the terms of the Basic  Documents  and this
Agreement. The Owner Trustee shall not be answerable or accountable hereunder or
under any Basic Document under any circumstances, except (i) for its own willful
misconduct  or  negligence  or  (ii)  in  the  case  of  the  inaccuracy  of any
representation or warranty contained in Section 7.03 expressly made by the Owner
Trustee.  In  particular,  but  not by way of  limitation  (and  subject  to the
exceptions set forth in the preceding sentence):

         (a) The Owner Trustee shall not be liable for any error of judgment
made by a Trust Officer of the Owner Trustee;

         (b) The Owner  Trustee  shall not be liable with  respect to any action
taken or omitted to be taken by it in accordance  with the  instructions  of the
Administrator or any Owner;

         (c) No provision of this  Agreement or any Basic Document shall require
the Owner  Trustee  to expend or risk  funds or  otherwise  incur any  financial
liability in the  performance of any of its rights or powers  hereunder or under
any Basic  Document  if the Owner  Trustee  shall have  reasonable  grounds  for
believing that repayment of such funds or adequate  indemnity  against such risk
or liability is not reasonably assured or provided to it;

         (d)  Under no  circumstances  shall  the Owner  Trustee  be liable  for
indebtedness evidenced by or arising under any of the Basic Documents, including
the principal of and interest on the Notes;

         (e) The Owner Trustee shall not be responsible for or in respect of the
validity or sufficiency of this Agreement or for the due execution hereof by the
Depositor or the Company or for the form, character,  genuineness,  sufficiency,
value or validity of any of the Owner Trust Estate,  or for or in respect of the
validity or sufficiency of the Basic  Documents,  other than the  certificate of
authentication  on the Trust  Certificates,  and the Owner  Trustee  shall in no
event assume or incur any liability, duty, or obligation to any Noteholder or to
any Owner, other than as expressly provided for herein or expressly agreed to in
the Basic Documents;

         (f) The Owner Trustee shall not be liable for the default or misconduct
of the  Administrator,  the Seller or  Depositor,  the  Company,  the  Indenture
Trustee or the Servicer  under any of the Basic  Documents or otherwise  and the
Owner Trustee  shall have no obligation or liability to perform the  obligations
of the Trust under this Agreement or the Basic Documents that are required to be
performed by the Administrator under the Administration Agreement, the Indenture
Trustee under the Indenture or the Servicer or the Seller or Depositor under the
Servicing Agreement; and

         (g) The Owner  Trustee  shall be under no obligation to exercise any of
the rights or powers vested in it by this Agreement, or to institute, conduct or
defend any litigation under this Agreement

                                     - 20 -




<PAGE>



or otherwise  or in relation to this  Agreement  or any Basic  Document,  at the
request,  order or  direction  of any of the  Owners,  unless  such  Owners have
offered to the Owner Trustee  security or indemnity  satisfactory  to it against
the costs,  expenses and  liabilities  that may be incurred by the Owner Trustee
therein or thereby.  The right of the Owner Trustee to perform any discretionary
act enumerated in this Agreement or in any Basic Document shall not be construed
as a duty,  and the Owner  Trustee  shall not be  answerable  for other than its
negligence or willful misconduct in the performance of any such act.

         SECTION 7.02. Furnishing of Documents.  The Owner Trustee shall furnish
to the Owners promptly upon receipt of a written request therefor, duplicates or
copies of all  reports,  notices,  requests,  demands,  certificates,  financial
statements  and any other  instruments  furnished to the Owner Trustee under the
Basic Documents.

         SECTION 7.03.  Representations  and  Warranties.  The Owner Trustee
hereby represents and warrants to the Company, for the benefit of the Owners,
that:

         (a) It is a banking  corporation duly organized and validly existing in
good  standing  under the laws of the State of  Delaware.  It has all  requisite
corporate  power and authority to execute,  deliver and perform its  obligations
under this Agreement.

         (b) It has  taken all  corporate  action  necessary  to  authorize  the
execution  and  delivery by it of this  Agreement,  and this  Agreement  will be
executed and delivered by one of its officers who is duly  authorized to execute
and deliver this Agreement on its behalf.

         (c) Neither the execution nor the delivery by it of this Agreement, nor
the consummation by it of the transactions contemplated hereby nor compliance by
it with any of the terms or  provisions  hereof will  contravene  any federal or
Delaware law,  governmental  rule or  regulation  governing the banking or trust
powers  of the  Owner  Trustee  or any  judgment  or  order  binding  on it,  or
constitute  any default under its charter  documents or bylaws or any indenture,
mortgage,  contract,  agreement or instrument to which it is a party or by which
any of its properties may be bound.

         SECTION 7.04. Reliance;  Advice of Counsel. (a) The Owner Trustee shall
incur no liability to anyone in acting upon any signature,  instrument,  notice,
resolution,  request,  consent,  order,  certificate,  report, opinion, bond, or
other  document or paper  believed by it to be genuine and  believed by it to be
signed by the proper party or parties.  The Owner Trustee may accept a certified
copy of a resolution  of the board of directors or other  governing  body of any
corporate  party as  conclusive  evidence  that  such  resolution  has been duly
adopted  by such body and that the same is in full force and  effect.  As to any
fact or  matter  the  method  of  determination  of  which  is not  specifically
prescribed  herein,  the Owner  Trustee  may for all  purposes  hereof rely on a
certificate,  signed by the president or any vice  president or by the treasurer
or other  authorized  officers of the relevant  party, as to such fact or matter
and such  certificate  shall constitute full protection to the Owner Trustee for
any action taken or omitted to be taken by it in good faith in reliance thereon.

         (b) In the exercise or  administration  of the trusts  hereunder and in
the performance of its duties and obligations  under this Agreement or the Basic
Documents,  the Owner  Trustee  (i) may act  directly  or through  its agents or
attorneys pursuant to agreements entered into with any of them, and

                                     - 21 -




<PAGE>



the Owner  Trustee  shall not be liable for the  conduct or  misconduct  of such
agents or attorneys if such agents or attorneys  shall have been selected by the
Owner  Trustee  with  reasonable  care,  and  (ii)  may  consult  with  counsel,
accountants  and other skilled  Persons to be selected with  reasonable care and
employed  by it.  The  Owner  Trustee  shall not be liable  for  anything  done,
suffered or omitted in good faith by it in accordance  with the written  opinion
or  advice  of any such  counsel,  accountants  or other  such  Persons  and not
contrary to this Agreement or any Basic Document.

         SECTION 7.05. Not Acting in Individual Capacity.  Except as provided in
this Article VII, in  accepting  the trusts  hereby  created  ____________  acts
solely as Owner Trustee  hereunder and not in its individual  capacity,  and all
Persons having any claim against the Owner Trustee by reason of the transactions
contemplated  by this  Agreement  or any Basic  Document  shall look only to the
Owner Trust Estate for payment or satisfaction thereof.

         SECTION  7.06.  Owner  Trustee  Not  Liable for Trust  Certificates  or
Mortgage Loans. The recitals  contained  herein and in the  Certificates  (other
than the  signature  and  countersignature  of the  Owner  Trustee  on the Trust
Certificates) shall be taken as the statements of the Depositor and the Company,
and the Owner Trustee assumes no responsibility for the correctness thereof. The
Owner Trustee makes no representations as to the validity or sufficiency of this
Agreement,  of any Basic Document or of the Trust  Certificates  (other than the
signature and  countersignature  of the Owner Trustee on the Trust Certificates)
or the Notes,  or of any Mortgage Loan or related  documents.  The Owner Trustee
shall at no time have any responsibility or liability for or with respect to the
legality,  validity  and  enforceability  of any Mortgage  Loan,  or for or with
respect to the  sufficiency of the Owner Trust Estate or its ability to generate
the payments to be distributed to Certificateholders under this Agreement or the
Noteholders under the Indenture,  including,  without limitation: the existence,
condition and ownership of any property  securing a Mortgage Loan; the existence
and enforceability of any insurance  thereon;  the validity of the assignment of
any Mortgage Loan to the Trust or of any intervening assignment; the performance
or  enforcement  of any Mortgage  Loan;  the  compliance by the  Depositor,  the
Company or the Servicer with any warranty or representation made under any Basic
Document or in any  related  document  or the  accuracy of any such  warranty or
representation, or any action of the Administrator, the Indenture Trustee or the
Servicer or any subservicer taken in the name of the Owner Trustee.

         SECTION 7.07.  Owner Trustee May Own Trust  Certificates and Notes. The
Owner Trustee in its  individual  or any other  capacity may become the owner or
pledges  of Trust  Certificates  or Notes and may deal with the  Depositor,  the
Company,  the  Administrator,  the Indenture Trustee and the Servicer in banking
transactions with the same rights as it would have if it were not Owner Trustee.


                                  ARTICLE VIII

                          COMPENSATION OF OWNER TRUSTEE

         SECTION 8.01.  Owner  Trustee's  Fees and  Expenses.  The Owner Trustee
shall receive as compensation for its services  hereunder such fees as have been
separately  agreed  upon before the date hereof  between the  Depositor  and the
Owner  Trustee,  and the Owner Trustee shall be entitled to be reimbursed by the
Depositor for its other reasonable expenses hereunder, including the

                                     - 22 -




<PAGE>



reasonable   compensation,   expenses   and   disbursements   of  such   agents,
representatives,  experts  and  counsel  as the  Owner  Trustee  may  employ  in
connection  with the  exercise  and  performance  of its  rights  and its duties
hereunder.

         SECTION 8.02. Indemnification. The Depositor shall be liable as primary
obligor for, and shall indemnify the Owner Trustee and its successors,  assigns,
agents and servants (collectively,  the "Indemnified Parties") from and against,
any and all liabilities,  obligations,  losses,  damages, taxes, claims, actions
and  suits,  and  any and  all  reasonable  costs,  expenses  and  disbursements
(including reasonable legal fees and expenses) of any kind and nature whatsoever
(collectively,  "Expenses") which may at any time be imposed on, incurred by, or
asserted against the Owner Trustee or any Indemnified  Party in any way relating
to or  arising  out of this  Agreement,  the Basic  Documents,  the Owner  Trust
Estate,  the  administration of the Owner Trust Estate or the action or inaction
of the Owner  Trustee  hereunder,  except only that the  Depositor  shall not be
liable for or  required  to  indemnify  an  Indemnified  Party from and  against
Expenses  arising or  resulting  from any of the matters  described in the third
sentence of Section  7.01.  The  indemnities  contained  in this  Section  shall
survive the  resignation or termination of the Owner Trustee or the  termination
of this  Agreement.  In any event of any claim,  action or proceeding  for which
indemnity will be sought pursuant to this Section, the Owner Trustee's choice of
legal counsel shall be subject to the approval of the Depositor,  which approval
shall not be unreasonably withheld.

         SECTION 8.03.  Payments to the Owner  Trustee.  Any amounts paid to the
Owner Trustee  pursuant to this Article VIII shall be deemed not to be a part of
the Owner Trust Estate immediately after such payment.


                                   ARTICLE IX

                         TERMINATION OF TRUST AGREEMENT

         SECTION 9.01. Termination of Trust Agreement. (a) This Agreement (other
than Article  VIII) and the Trust shall  terminate and be of no further force or
effect  (i) upon the final  distribution  by the Owner  Trustee of all moneys or
other  property or proceeds of the Owner  Trust  Estate in  accordance  with the
terms of the  Indenture,  the  Servicing  Agreement and Article V or (ii) at the
time provided in Section 9.02. The bankruptcy,  liquidation,  dissolution, death
or incapacity of any Owner, other than the Company as described in Section 9.02,
shall not (x) operate to  terminate  this  Agreement or the Trust or (y) entitle
such Owner's  legal  representatives  or heirs to claim an accounting or to take
any action or  proceeding  in any court for a partition  or winding up of all or
any part of the Trust or Owner Trust Estate or (z) otherwise  affect the rights,
obligations and liabilities of the parties hereto.

         (b) Except as provided in Section 9.01(a),  none of the Depositor,  the
Company or any Owner shall be entitled to revoke or terminate the Trust.

         (c) Notice of any termination of the Trust, specifying the Distribution
Date upon which  Certificateholders  shall surrender their Trust Certificates to
the Paying Agent for payment of the final  distribution and cancellation,  shall
be given by the Owner Trustee by letter to Certificateholders

                                     - 23 -




<PAGE>



mailed within ____ Business Days of receipt of notice of such  termination  from
the  Servicer  stating (i) the  Distribution  Date upon or with respect to which
final  payment of the Trust  Certificates  shall be made upon  presentation  and
surrender of the Trust  Certificates  at the office of the Paying Agent  therein
designated,  (ii) the amount of any such final payment and (iii) that the Record
Date otherwise applicable to such Distribution Date is not applicable,  payments
being made only upon presentation and surrender of the Trust Certificates at the
office of the Paying Agent therein specified.  The Owner Trustee shall give such
notice to the  Certificate  Registrar (if other than the Owner  Trustee) and the
Paying  Agent at the time  such  notice  is  given to  Certificateholders.  Upon
presentation  and  surrender of the Trust  Certificates,  the Paying Agent shall
cause to be  distributed to  Certificateholders  amounts  distributable  on such
Distribution Date pursuant to Section 5.02.

         In the event  that all of the  Certificateholders  shall not  surrender
their  Trust  Certificates  for  cancellation  within six months  after the date
specified in the above mentioned written notice,  the Owner Trustee shall give a
second written  notice to the remaining  Certificateholders  to surrender  their
Trust  Certificates  for cancellation  and receive the final  distribution  with
respect  thereto.  If within  one year  after the  second  notice  all the Trust
Certificates shall not have been surrendered for cancellation, the Owner Trustee
may take appropriate  steps, or may appoint an agent to take appropriate  steps,
to contact the remaining Certificateholders  concerning surrender of their Trust
Certificates,  and the cost  thereof  shall be paid out of the  funds  and other
assets that shall remain subject to this  Agreement.  Any funds remaining in the
Trust  after  exhaustion  of such  remedies  shall be  distributed  by the Owner
Trustee to the Company.

         (d) Upon the  winding  up of the Trust and its  termination,  the Owner
Trustee  shall  cause  the  Certificate  of Trust to be  cancelled  by  filing a
certificate of  cancellation  with the Secretary of State in accordance with the
provisions of Section 3810 of the Business Trust Statute.

         SECTION 9.02.  Dissolution upon Bankruptcy of the Company. In the event
that an Insolvency Event shall occur with respect to the Company, this Agreement
shall be terminated  in accordance  with Section 9.01 ___ days after the date of
such Insolvency Event, unless,  before the end of such ___-day period, the Owner
Trustee  shall  have  received   written   instructions   from  (a)  Holders  of
Certificates  (other  than  the  Company)  representing  more  than  ___% of the
Certificate  Balance  (not  including  the  Certificate  Balance  of  the  Trust
Certificates  held by the  Company) and (b) Holders of Notes  representing  more
than ___% of the  Outstanding  Amount of the Class (____)  Notes,  to the effect
that each such party disapproves of the liquidation of the Mortgage Loans and of
the Trust. Promptly after the occurrence of any Insolvency Event with respect to
the  Company,  (A) the Company  shall give the  Indenture  Trustee and the Owner
Trustee  written notice of such Insolvency  Event,  (B) the Owner Trustee shall,
upon the receipt of such written  notice from the Company,  give prompt  written
notice to the Certificateholders and the Indenture Trustee, of the occurrence of
such event and (C) the Indenture  Trustee shall,  upon receipt of written notice
of such  Insolvency  Event from the Owner  Trustee or the  Company,  give prompt
written notice to the  Noteholders  of the  occurrence of such event;  provided,
however,  that any failure to give a notice  required by this sentence shall not
prevent or delay,  in any manner,  a  termination  of the Trust  pursuant to the
first  sentence  of this  Section  9.02.  Upon a  termination  pursuant  to this
Section,  the Owner Trustee shall direct the Indenture  Trustee promptly to sell
the  assets of the Trust  (other  than the Trust  Accounts  and the  Certificate
Distribution Account) and, on behalf of the Company, in a commercially

                                     - 24 -




<PAGE>



reasonable  manner and on commercially  reasonable terms. The proceeds of such a
sale of the  assets of the  Trust  shall be  treated  as  collections  under the
Servicing Agreement.


                                    ARTICLE X

             SUCCESSOR OWNER TRUSTEES AND ADDITIONAL OWNER TRUSTEES

         SECTION 10.01.  Eligibility  Requirements for Owner Trustee.  The Owner
Trustee shall at all times be a corporation satisfying the provisions of Section
3807(a) of the Business Trust Statute;  authorized to exercise  corporate  trust
powers;  having a combined capital and surplus of at least  $_______________ and
subject to  supervision  or  examination  by federal or state  authorities;  and
having  (or  having a parent  that  has) a rating of at least  _____________  by
___________.  If such  corporation  shall publish  reports of condition at least
annually pursuant to law or to the requirements of the aforesaid  supervising or
examining authority,  then for the purpose of this Section, the combined capital
and surplus of such  corporation  shall be deemed to be its combined capital and
surplus as set forth in its most recent  report of  condition so  published.  In
case at any time the Owner Trustee shall cease to be eligible in accordance with
the  provisions of this Section,  the Owner Trustee shall resign  immediately in
the manner and with the effect specified in Section 10.02.

         SECTION  10.02.  Resignation  or  Removal of Owner  Trustee.  The Owner
Trustee may at any time resign and be discharged  from the trusts hereby created
by giving  written  notice  thereof to the  Administrator.  Upon  receiving such
notice of  resignation,  the  Administrator  shall promptly  appoint a successor
Owner Trustee by written instrument,  in duplicate, one copy of which instrument
shall be delivered to the resigning Owner Trustee and one cop r to the successor
Owner  Trustee.  If no successor  Owner Trustee shall have seen so appointed and
have  accepted  appointment  within ___ days after the giving of such  notice of
resignation,  the  resigning  Owner  Trustee may petition any court of competent
jurisdiction for the appointment of a successor Owner Trustee.

         If at any  time  the  Owner  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions of Section 10.01 and shall fail to resign after
written  request  therefor  by the  Administrator,  or if at any time the  Owner
Trustee  shall be  legally  unable  to act,  or shall be  adjudged  bankrupt  or
insolvent,  or a  receiver  of the Owner  Trustee  or of its  property  shall be
appointed,  or any  public  officer  shall  take  charge or control of the Owner
Trustee  or of its  property  or  affairs  for the  purpose  of  rehabilitation,
conservation  or  liquidation,  then the  Administrator  may  remove  the  Owner
Trustee. If the Administrator shall remove the Owner Trustee under the authority
of the immediately preceding sentence,  the Administrator shall promptly appoint
a successor Owner Trustee by written instrument, in duplicate, one copy of which
instrument  shall be delivered to the outgoing  Owner Trustee so removed and one
copy to the successor Owner Trustee, and shall pay all fees owed to the outgoing
Owner Trustee.


                                     - 25 -




<PAGE>



         Any  resignation  or removal of the Owner Trustee and  appointment of a
successor Owner Trustee  pursuant to any of the provisions of this Section shall
not become  effective  until  acceptance of appointment  by the successor  Owner
Trustee  pursuant to Section  10.03 and payment of all fees and expenses owed to
the outgoing  Owner  Trustee.  The  Administrator  shall provide  notice of such
resignation or removal of the Owner Trustee to each of the Rating Agencies.

         SECTION 10.03.  Successor  Owner Trustee.  Any successor  Owner Trustee
appointed  pursuant to Section 10.02 shall execute,  acknowledge  and deliver to
the Administrator  and to its predecessor Owner Trustee an instrument  accepting
such appointment under this Agreement,  and thereupon the resignation or removal
of the  predecessor  Owner Trustee shall become  effective,  and such  successor
Owner Trustee,  without any further act, deed or conveyance,  shall become fully
vested with all the rights,  powers,  duties and  obligations of its predecessor
under this Agreement,  with like effect as if originally named as Owner Trustee.
The  predecessor  Owner  Trustee  shall upon  payment  of its fees and  expenses
deliver to the successor  Owner Trustee all documents and  statements and monies
held by it under this Agreement; and the Administrator and the predecessor Owner
Trustee shall execute and deliver such  instruments  and do such other things as
may reasonably be required for fully and certainly vesting and confirming in the
successor Owner Trustee all such rights, powers, duties and obligations.

         No successor Owner Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee shall
be eligible pursuant to Section 10.01.

         Upon acceptance of appointment by a successor Owner Trustee pursuant to
this   Section,   the   Administrator   shall   mail   notice   thereof  to  all
Certificateholders,  the  Indenture  Trustee,  the  Noteholders  and the  Rating
Agencies.  If the  Administrator  shall fail to mail such notice within ___ days
after  acceptance  of such  appointment  by the  successor  Owner  Trustee,  the
successor  Owner  Trustee shall cause such notice to be mailed at the expense of
the Administrator.

         SECTION  10.04.   Merger  or  Consolidation   of  Owner  Trustee.   Any
corporation  into which the Owner  Trustee  may be merged or  converted  or with
which it may be  consolidated,  or any  corporation  resulting  from any merger,
conversion or  consolidation to which the Owner Trustee shall be a party, or any
corporation  succeeding  to all or  substantially  all  of the  corporate  trust
business  of the Owner  Trustee,  shall be the  successor  of the Owner  Trustee
hereunder,  without the execution or filing of any instrument or any further act
on the  part of any of the  parties  hereto,  anything  herein  to the  contrary
notwithstanding;  provided,  that such corporation shall be eligible pursuant to
Section 10.01 and, provided,  further,  that the Owner Trustee shall mail notice
of such merger or consolidation to the Rating Agencies.

         SECTION  10.05.   Appointment   of  Co-Trustee  or  Separate   Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Owner Trust Estate may at the time be located,  the Administrator and the
Owner Trustee  acting jointly shall have the power and shall execute and deliver
all instruments to appoint one or more Persons approved by the Administrator and
Owner  Trustee  to act as  co-trustee,  jointly  with the Owner  Trustee,  or as
separate  trustee or  separate  trustees,  of all or any part of the Owner Trust
Estate, and to vest in such Person, in such capacity, such title to the Trust or
any part thereof and, subject to the other provisions of this Section, such

                                     - 26 -




<PAGE>



powers,  duties,  obligations,  rights and trusts as the  Administrator  and the
Owner Trustee may consider  necessary or desirable.  If the Administrator  shall
not have joined in such appointment within ___ days after the receipt by it of a
request  so to do,  the Owner  Trustee  alone  shall have the power to make such
appointment.  No co-trustee or separate  trustee under this  Agreement  shall be
required to meet the terms of eligibility as a successor Owner Trustee  pursuant
to Section 10.01 and no notice of the  appointment of any co-trustee or separate
trustee shall be required pursuant to Section 10.03.

         Each separate trustee and co-trustee  shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

         (a) All rights,  powers,  duties and  obligations  conferred or imposed
upon the Owner Trustee shall be conferred upon and exercised or performed by the
Owner  Trustee  and such  separate  trustee  or  co-trustee  jointly  (it  being
understood  that such separate  trustee or  co-trustee is not  authorized to act
separately  without the Owner Trustee joining in such act), except to the extent
that under any law of any  jurisdiction  in which any particular act or acts are
to be performed,  the Owner  Trustee  shall be  incompetent  or  unqualified  to
perform  such act or acts,  in which  event  such  rights,  powers,  duties  and
obligations  (including  the holding of title to the Owner  Trust  Estate or any
portion  thereof in any such  jurisdiction)  shall be  exercised  and  performed
singly by such separate  trustee or  co-trustee,  but solely at the direction of
the Owner Trustee;

         (b) No  trustee  under this  Agreement  shall be  personally  liable by
reason of any act or omission of any other trustee under this Agreement; and

         (c) The  Administrator  and the Owner Trustee acting jointly may at any
time accept the resignation of or remove any separate trustee or co-trustee.

         Any notice,  request or other  writing given to the Owner Trustee shall
be  deemed  to have  been  given  to  each of the  then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  trustee or co-trustee shall refer to this Agreement and
the conditions of this Article.  Each separate trustee and co-trustee,  upon its
acceptance of the trusts conferred, shall be vested with the estates or property
specified  in its  instrument  of  appointment,  either  jointly  with the Owner
Trustee or separately, as may be provided therein, subject to all the provisions
of this  Agreement,  specifically  including  every  provision of this Agreement
relating to the conduct of, affecting the liability of, or affording  protection
to,  the Owner  Trustee.  Each  such  instrument  shall be filed  with the Owner
Trustee and a copy thereof given to the Administrator.

         Any separate  trustee or  co-trustee  may at any time appoint the Owner
Trustee as its agent or attorney-in-fact  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Owner Trustee,  to the extent permitted by law, without the appointment of a new
or successor co-trustee or separate trustee.



                                     - 27 -




<PAGE>



                                   ARTICLE XI

                                  MISCELLANEOUS

         SECTION  11.01.  Supplements  and  Amendments.  This  Agreement  may be
amended by the Depositor,  the Company and the Owner Trustee, with prior written
notice to the Rating Agencies,  without the consent of any of the Noteholders or
the  Certificateholders,  to cure any  ambiguity,  to correct or supplement  any
provisions in this  Agreement or for the purpose of adding any  provisions to or
changing in any manner or eliminating any of the provisions in this Agreement or
of   modifying   in  any   manner  the   rights  of  the   Noteholders   or  the
Certificateholders;  provided, however, that such action shall not, as evidenced
by an Opinion of Counsel, adversely affect in any material respect the interests
of any Noteholder or Certificateholder.

         This  Agreement may also be amended from time to time by the Depositor,
the  Company  and the Owner  Trustee,  with prior  written  notice to the Rating
Agencies, with the consent of the Holders (as defined in the Indenture) of Notes
evidencing  not less than a majority of the  Principal  Balance of the Notes and
the consent of the Holders of  Certificates  evidencing not less than a majority
of the  Certificate  Balance,  for the  purpose of adding any  provisions  to or
changing in any manner or eliminating any of the provisions of this Agreement or
of   modifying   in  any   manner  the   rights  of  the   Noteholders   or  the
Certificateholders; provided, however, that no such amendment shall (a) increase
or reduce in any manner the  amount  of, or  accelerate  or delay the timing of,
collections  of  payments  on  Mortgage  Loans or  distributions  that  shall be
required to be made for the benefit of the Noteholders or the Certificateholders
or (b) reduce the aforesaid percentage of the Principal Balance of the Notes and
the Certificate  Balance required to consent to any such amendment,  without the
consent of the holders of all the outstanding Notes and Certificates.

         Promptly  after the  execution of any such  amendment  or consent,  the
Owner  Trustee  shall  furnish  written  notification  of the  substance of such
amendment or consent to each  Certificateholder,  the Indenture Trustee and each
of the Rating Agencies.

         It  shall  not be  necessary  for the  consent  of  Certificateholders,
Noteholders  or the  Indenture  Trustee  pursuant to this Section to approve the
particular form of any proposed amendment or consent, but it shall be sufficient
if such consent  shall approve the  substance  thereof.  The manner of obtaining
such consents (and any other consents of Certificateholders provided for in this
Agreement or in any other Basic Document) and of evidencing the authorization of
the execution thereof by Certificateholders  shall be subject to such reasonable
requirements as the Owner Trustee may prescribe.

         Promptly  after the  execution of any amendment to the  Certificate  of
Trust,  the Owner  Trustee  shall  cause the filing of such  amendment  with the
Secretary of State.

         Prior  to the  execution  of any  amendment  to this  Agreement  or the
Certificate  of Trust,  the Owner  Trustee shall be entitled to receive and rely
upon an Opinion of Counsel  stating  that the  execution  of such  amendment  is
authorized or permitted by this Agreement.  The Owner Trustee may, but shall not
be obligated to, enter into any such amendment that affects the Owner  Trustee's
own rights, duties or immunities under this Agreement or otherwise.

                                     - 28 -




<PAGE>




         SECTION  11.02.  No Legal  Title to Owner Trust  Estate in Owners.  The
Owners  shall not have legal  title to any part of the Owner Trust  Estate.  The
Owners  shall  be  entitled  to  receive  distributions  with  respect  to their
undivided  ownership interest therein only in accordance with Articles V and IX.
No transfer,  by operation of law or otherwise,  of any right, title or interest
of the Owners to and in their ownership interest in the Owner Trust Estate shall
operate to  terminate  this  Agreement  or the trusts  hereunder  or entitle any
transferee  to an accounting or to the transfer to it of legal title to any part
of the Owner Trust Estate.

         SECTION  11.03.  Limitations  on Rights of Others.  Except for  Section
2.07,  the  provisions of this Agreement are solely for the benefit of the Owner
Trustee,  the Depositor,  the Company, the Owners, the Administrator and, to the
extent expressly provided herein, the Indenture Trustee and the Noteholders, and
nothing in this Agreement (other than Section 2.07), whether express or implied,
shall be construed  to give to any other  Person any legal or  equitable  right,
remedy  or claim in the  Owner  Trust  Estate  or  under or in  respect  of this
Agreement or any covenants, conditions or provisions contained herein.

         SECTION 11.04.  Notices.  (a) Unless otherwise  expressly  specified or
permitted  by the terms  hereof,  all  notices  shall be in writing and shall be
deemed given upon receipt by the intended  recipient or ____ Business Days after
mailing if mailed by certified mail,  postage prepaid (except that notice to the
Owner  Trustee  shall be deemed  given  only upon  actual  receipt  by the Owner
Trustee),  if to the Owner Trustee,  addressed to the Corporate Trust Office; if
to the Depositor,  addressed to Beneficial Mortgage Services Inc., One Christina
Centre,  301  North  Walnut  Street,  Wilmington,   Delaware  19801,  Attention:
__________;   if  to  the  Company,   addressed  to   ____________,   Attention:
_____________;  or,  as to each  party,  at  such  other  address  as  shall  be
designated by such party in a written notice to each other party.

         (b) Any notice required or permitted to be given to a Certificateholder
shall be given by  first-class  mail,  postage  prepaid,  at the address of such
Holder as shown ln the  Certificate  Register.  Any notice so mailed  within the
time prescribed in this Agreement  shall be  conclusively  presumed to have been
duly given, whether or not the Certificateholder receives such notice.

         SECTION  11.05.  Severability.  Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

         SECTION 11.06. Separate Counterparts. This Agreement may be executed by
the parties hereto in separate counterparts,  each of which when so executed and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

         SECTION  11.07.  Successors  and Assigns.  All covenants and agreements
contained herein shall be binding upon, and inure to the benefit of, each of the
Depositor,  the Company, the Owner Trustee and its successors and each Owner and
its  successors  and permitted  assigns,  all as herein  provided.  Any request,
notice,  direction,  consent,  waiver or other  instrument or action by an Owner
shall bind the successors and assigns of such Owner.

                                     - 29 -




<PAGE>




         SECTION  11.08.  Covenants of the Company.  The Company will not at any
time  institute  against the Trust any bankruptcy  proceedings  under any United
States  federal  or state  bankruptcy  or  similar  law in  connection  with any
obligations  relating to the Trust Certificates,  the Notes, the Trust Agreement
or any of the Basic Documents.

         SECTION 11.09.  No Petition.  The Owner Trustee,  by entering into this
Agreement,  each  Certificateholder,  by accepting a Trust Certificate,  and the
Indenture  Trustee  and each  Noteholder,  by  accepting  the  benefits  of this
Agreement,  hereby  covenant and agree that they will not at any time  institute
against the Company or the Trust, or join in any institution against the Company
or the Trust of, any bankruptcy  proceedings  under any United States federal or
state  bankruptcy or similar law in connection with any obligations  relating to
the Trust Certificates, the Notes, this Agreement or any of the Basic Documents.

         SECTION 11.10. No Recourse. Each Certificateholder by accepting a Trust
Certificate  acknowledges  that  such  Certificateholder's   Trust  Certificates
represent  beneficial interests in the Trust only and do not represent interests
in  or   obligations  of  the  Depositor,   the  Servicer,   the  Company,   the
Administrator, the Owner Trustee, the Indenture Trustee or any Affiliate thereof
and no recourse may be had against such parties or their  assets,  except as may
be expressly set forth or contemplated in this Agreement, the Trust Certificates
or the Basic Documents.

         SECTION 11.11.  Headings. The headings of the various Articles and
Sections herein are for  convenience  of reference only and shall not define or
limit any of the terms or provisions hereof.

         SECTION  11.12.  GOVERNING  LAW. THIS  AGREEMENT  SHALL BE CONSTRUED IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF  DELAWARE,  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         SECTION 11.13.  Depositor  Payment  Obligation.  The Depositor shall be
responsible  for payment of the  Administrator's  fees under the  Administration
Agreement and shall reimburse the Administrator for all expenses and liabilities
of the Administrator incurred thereunder.

                                   * * * * * *


                                     - 30 -




<PAGE>



         IN WITNESS WHEREOF, the parties hereto have caused this Trust Agreement
to be duly executed by their respective officers hereunto duly authorized, as of
the day and year first above written.

                                 BENEFICIAL MORTGAGE SERVICES, INC.,
                                            as Depositor,


                                 By:________________________________
                                 Name:
                                 Title:


                                                                              ,
                                 __________________________,

                                 By:________________________________
                                 Name:
                                 Title:

                                 ___________________________________          ,
                                 not in its individual capacity but
                                      solely as Owner Trustee,


                                 By:________________________________
                                 Name:
                                 Title:



                                     - 31 -




<PAGE>



                                                                      EXHIBIT A

                            FORM OF TRUST CERTIFICATE

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"),  TO THE ISSUER OR ITS
AGENT FOR  REGISTRATION  OF TRANSFER,  EXCHANGE OR PAYMENT,  AND ANY CERTIFICATE
ISSUED  IS  REGISTERED  IN THE NAME OF CEDE & CO.  OR IN SUCH  OTHER  NAME AS IS
REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY PAYMENT IS MADE TO
CEDE  &  CO.  OR  TO  SUCH  OTHER  ENTITY  AS  IS  REQUESTED  BY  AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

NUMBER                                                          $ _____________
R-_____________                                          CUSIP NO. ____________


                      _________________ LOAN TRUST _____________-__

         ________% ____________ LOAN ASSET-BACKED CERTIFICATES, evidencing a
fractional  undivided  beneficial  ownership  interest in the Trust,  as defined
below, the property of which includes a pool of (fixed-rate)  (adjustable  rate)
________________________________ loans  caused  to be sold to the Trust by
__________ pursuant to the Mortgage Loan Purchase Agreement.

(This Trust  Certificate  does not  represent  an interest in or  obligation  of
BENEFICIAL  MORTGAGE  SERVICES,  INC.,  or any of their  respective  affiliates,
except to the extent described below.)

         THIS CERTIFIES THAT  _____________________  is the registered  owner of
_________________  DOLLARS  nonassessable,   fully  paid,  fractional  undivided
interest in LOAN TRUST  _____-__  (the "Trust")  formed by  BENEFICIAL  MORTGAGE
SERVICES, INC., a Delaware corporation (the "Depositor"),  and _____________,  a
_________ corporation (the "Company").



                                       A-1




<PAGE>



                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Trust Certificates referred to in the within-mentioned  Trust
Agreement.

- -----------------,                          -----------------,
as Owner Trustee                    or      as Owner Trustee

by:_____________________                    by:_______________________
   Authorized Signatory                        a Authenticating Agent


                                            by: ______________________
                                                Authorized Signatory

The Trust was created pursuant to a Trust Agreement, dated as of___________,
_____  (the  "Trust   Agreement"),   among  the   Depositor,   the  Company  and
_______________, as owner trustee (the "Owner Trustee"), a summary of certain of
the  pertinent  provisions  of which  is set  forth  below.  To the  extent  not
otherwise  defined herein,  the capitalized  terms used herein have the meanings
assigned to them in the Trust  Agreement or the Servicing  Agreement dated as of
__________, _____ (as amended and supplemented from time to time, the "Servicing
Agreements,  among the Trust, the Depositor and _____________,  as servicer (the
"Servicer"), as applicable.

         This Certificate is one of a duly authorized issue of Loan Asset-Backed
Certificates  (herein  called the "Trust  Certificates").  Also issued under the
Indenture dated as of  ____________,  _____ between the Trust and _________,  as
indenture  trustee,   are  the  ____________  classes  of  Notes  designated  as
___________ (collectively,  the "Notes"). This Trust Certificate is issued under
and is subject to the terms,  provisions and conditions of the Trust  Agreement,
to which Trust  Agreement the Holder of this Trust  Certificate by virtue of its
acceptance hereof assents and by which such Holder is bound. The property of the
Trust  consists  of a pool of  (adjustable-)  (fixed-)  rate  __________________
________________________  loans made or to be made in the future (the  "Mortgage
Loans"),  __________________________________________________loan agreements [and
secured  primarily  by  second  (deeds  of  trust)  (mortgages)  on  residential
properties  that are primarily one- to four-family  properties]  (the "Mortgaged
Properties");  the  collections  in respect of the Mortgage Loans received after
the Cut-Off Date;  property that secured a Mortgage Loan which has been acquired
by  foreclosure  or deed in lieu of  foreclosure;  (a surety  bond) (a letter of
credit);  an  assignment  of the  Depositor's  rights  under the  Mortgage  Loan
Purchase Agreement;  rights under certain hazard insurance policies covering the
Mortgaged Properties;  and certain other property. (The rights of the Holders of
the Trust  Certificates  are  subordinated  to the rights of the  Holders of the
Notes, as set forth in the Servicing Agreement.)

         Under  the  Trust   Agreement,   there  will  be   distributed  on  the
____________  day of each month or, if such  ____________  day is not a Business
Day, the next Business Day (each, a "Distribution Date"),  commencing on, _____,
to the Person in whose name this Trust  Certificates  is registered at the close
of business  on the first day of the month or, if  Definitive  Certificates  are
issued,  the  _________  day  of the  prior  month  (the  "Record  Date"),  such
Certificateholder's fractional undivided

                                       A-2




<PAGE>



interest  in  the  amount  to  be  distributed  to  Certificateholders  on  such
Distribution Date. No distributions of principal will be made on any Certificate
until all of the Notes have been paid in full.

         (The Holder of this Trust Certificate  acknowledges and agrees that its
rights to  receive  distributions  in  respect  of this  Trust  Certificate  are
subordinated  to the rights of the  Noteholders  as described  in the  Servicing
Agreement and the Indenture.)

         It is the intent of the  Depositor,  the Company,  the Servicer and the
Certificateholders  that, for purposes of federal income, state and local income
and single business tax and any other income taxes, the Trust will be treated as
a partnership and the Certificateholders (including the Company) will be treated
as partners in that partnership.  The Company and the other  Certificateholders,
by  acceptance  of a Trust  Certificate,  agree to treat,  and to take no action
inconsistent with the treatment of, the Trust Certificates for such tax purposes
as partnership interests in the Trust.

         Each  Certificateholder  or Certificate  Owner,  by its acceptance of a
Trust Certificate or, in the case of a Certificate Owner, a beneficial  interest
in a Trust  Certificate,  covenants  and agrees that such  Certificateholder  or
Certificate  Owner,  as the case may be, will not at any time institute  against
the Company,  or join in any institution against the Company of, any bankruptcy,
reorganization,  arrangement,  insolvency or liquidation  proceedings,  or other
proceedings  under any United States federal or state  bankruptcy or similar law
in  connection  with any  obligations  relating to the Trust  Certificates,  the
Notes, the Trust Agreement or any of the Basic Documents.

         Distributions on this Trust Certificate will be made as provided in the
Trust  Agreement  by the Owner  Trustee by wire  transfer or check mailed to the
Certificateholder of record in the Certificate Register without the presentation
or surrender  of this Trust  Certificate  or the making of any notation  hereon,
except that with respect to Trust Certificates  registered on the Record Date in
the name of the nominee of the Clearing  Agency  (initially,  such nominee to be
Cede & Co.),  payments  will be made by wire transfer in  immediately  available
funds to the account designated by such nominee. Except as otherwise provided in
the Trust Agreement and  notwithstanding  the above,  the final  distribution on
this Trust Certificate will be made after due notice by the Owner Trustee of the
pendency of such  distribution and only upon  presentation and surrender of this
Trust  Certificate  at the office or agency  maintained  for that purpose by the
Owner Trustee in the Borough of Manhattan, The City of New York.

         Reference  is  hereby  made to the  further  provisions  of this  Trust
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

         Unless  the  certificate  of  authentication  hereon  shall  have  been
executed by an authorized  officer of the Owner  Trustee,  by manual  signature,
this Trust  Certificate shall not entitle the Holder hereof to any benefit under
the Trust Agreement or the Servicing Agreement or be valid for any purpose.

         THIS TRUST CERTIFICATE SHALL BE CONSTRUED IN ACCORDANCE WITH THE
      LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF

                                       A-3




<PAGE>



LAW  PROVISIONS,  AND  THE  OBLIGATIONS,  RIGHTS  AND  REMEDIES  OF THE  PARTIES
          HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         IN WITNESS WHEREOF,  the Owner Trustee,  on behalf of the Trust and not
in its  individual  capacity,  has  caused  this  Trust  Certificate  to be duly
executed.

                      _______________ LOAN TRUST ___________

                      by: (    ), not in its

individual capacity but solely as Owner Trustee

Dated:                              by:     ______________________________
                                            Authorized Signatory

                         (REVERSE OF TRUST CERTIFICATE)

         The  Trust  Certificates  do not  represent  an  obligation  of,  or an
interest in, the Depositor,  the Servicer, the Company, the Owner Trustee or any
affiliates  of any of them and no recourse  may be had against  such  parties or
their  assets,  except as expressly set forth or  contemplated  herein or in the
Trust Agreement or the Basic Documents.  In addition,  this Trust Certificate is
not guaranteed by any governmental  agency or instrumentality  and is limited in
right of payment to  certain  collections  and  recoveries  with  respect to the
Mortgage Loans (and certain other amounts),  all as more  specifically set forth
herein and in the Servicing Agreement. A copy of each of the Servicing Agreement
and the Trust  Agreement may be examined by any  Certificateholder  upon written
request during normal  business  hours at the principal  office of the Depositor
and at such other places, if any, designated by the Depositor.

         The Trust Agreement permits,  with certain exceptions therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Depositor  and the  Company and the rights of the  Certificateholders  under the
Trust Agreement at any time by the Depositor,  the Company and the Owner Trustee
with the consent of the Holders of the Trust  Certificates  and the Notes,  each
voting  as a class,  evidencing  not less  than a  majority  of the  Certificate
Balance and the outstanding  principal  balance of the Notes of each such class.
Any such consent by the Holder of this Trust Certificate shall be conclusive and
binding on such Holder and on all future Holders of this Trust  Certificate  and
of any  Trust  Certificate  issued  upon  the  transfer  hereof  or in  exchange
hereafter  or in lieu  hereof,  whether or not  notation of such consent is made
upon this Trust  Certificate.  The Trust  Agreement  also permits the  amendment
thereof, in certain limited circumstances, without the consent of the Holders of
any of the Trust Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth, the transfer of this Trust Certificate is registerable in the
Certificate  Register upon surrender of this Trust  Certificate for registration
of transfer at the offices or agencies of the Certificate  Registrar  maintained
by the  Owner  Trustee  in the  Borough  of  Manhattan,  The  City of New  York,
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Owner Trustee and the  Certificate  Registrar duly executed by the Holder hereof
or such Holder's attorney duly authorized in writing,

                                       A-4




<PAGE>



and thereupon  one or more new Trust  Certificates  of authorized  denominations
evidencing  the same  aggregate  interest  in the  Trust  will be  issued to the
designated  transferee.  The Initial  Certificate  Registrar appointed under the
Trust Agreement is ____________, New York, New York.

         Except as provided in the Trust Agreement,  the Trust  Certificates are
issuable only as registered Trust Certificates  without coupons in denominations
of $___________ and in integral multiples of $___________ in excess thereof.  As
provided in the Trust Agreement and subject to certain  limitations  therein set
forth,  Trust  Certificates  are  exchangeable  for new  Trust  Certificates  of
authorized  denominations   evidencing  the  same  aggregate  denomination,   as
requested by the Holder  surrendering  the same. No service  charge will be made
for any such registration of transfer or exchange,  but the Owner Trustee or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or governmental charge payable in connection therewith.

         The Owner Trustee, the Certificate Registrar and any agent of the Owner
Trustee  or the  Certificate  Registrar  may treat the Person in whose name this
Certificate is registered as the owner hereof for all purposes,  and none of the
Owner Trustee, the Certificate  Registrar or any such agent shall be affected by
any notice to the contrary.

         The obligations and responsibilities created by the Trust Agreement and
the Trust created thereby shall terminate upon the payment to Certificateholders
of all amounts  required to be paid to them pursuant to the Trust  Agreement and
the Servicing  Agreement and the disposition of all property held as part of the
Owner  Trust  Estate.  The  Servicer  of the  Mortgage  Loans may at its  option
purchase the Owner Trust Estate at a price specified in the Servicing Agreement,
and such  purchase of the  Mortgage  Loans and other  property of the Trust will
effect  early  retirement  of the Trust  Certificates;  however,  such  right of
purchase is exercisable  only as of the last day of any Collection  Period as of
which the Pool  Balance is less than or equal to ______%  of the  Original  Pool
Balance.

         The Trust  Certificates  may not be acquired by (a) an employee benefit
plan (as defined in Section 3(3) of ERISA) that is subject to the  provisions of
Title I of ERISA, (b) a plan described in Section  4975(e)(1) of the Code or (c)
any entity  whose  underlying  assets  include plan assets by reason of a Plan's
investment in the entity (each, a "Benefit Plan"). By accepting and holding this
Trust  Certificate,  the Holder hereof shall be deemed to have  represented  and
warranted that it is not a Benefit Plan.

                                       A-5




<PAGE>



                                   ASSIGNMENT

     FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto

PLEASE INSERT SOCIAL SECURITY OR
OTHER IDENTIFYING NUMBER OF ASSIGNEE


_______________________________________________________________________________
(Please print or type name and address, including postal zip code, of assignee)



     
_______________________________________________________________________________
the within Trust  Certificate,  and all rights  thereunder,  hereby  irrevocably
constituting and appointing



_______________________________________________________________
to transfer said Trust  Certificate on the books of the  Certificate  Registrar,
with full power of substitution in the premises.


Dated:

                                                  __________________________*
                                                  Signature Guaranteed



                                                  __________________________*
                                                  Signature Guaranteed



_________________________

*    NOTICE: The signature to this assignment must correspond with the name as
     it  appears  upon  the  face  of the  within  Trust  Certificate  in  every
     particular,  without alteration,  enlargement or any change whatever.  Such
     signature  must be  guaranteed  by a  member  firm of the  New  York  Stock
     Exchange or a commercial bank or trust company.



                                       A-6




<PAGE>

                                    EXHIBIT B



                             CERTIFICATE OF TRUST OF
                          ____________LOAN TRUST ________

         THIS  Certificate  of Trust of  _______________  LOAN TRUST  _____ (the
"Trust"),    dated   ___________,    _____,   is   being   duly   executed   and
(___________________),  a  ___________________,  as trustee,  to form a business
trust under the  Delaware  Business  Trust Act (12 Del.  Code,  Section  3801 et
seq.).

         1. Name.  The name of the business  trust formed hereby is  ___________
LOAN TRUST _____-__ .

         2. Delaware  Trustee.  The name and business  address of the trustee of
the Trust in the State of  Delaware  is  ____________,  _____________,  Delaware
___________, Attention: ______________________.

         IN WITNESS  WHEREOF,  the  undersigned,  being the sole  trustee of the
Trust,  has  executed  this  Certificate  of Trust as of the  date  first  above
written.

                                                              -----------,


                                            not in its  individual  capacity but
                                            solely  as  owner  trustee  under  a
                                            Trust  Agreement  dated   _________,
                                            _____.



                                            By:________________________________
                                               Name:
                                               Title:


                                       B-1




<PAGE>



                                                            EXHIBIT C

                   (Form of Certificate Depository Agreement)



                                       C-1




<PAGE>


                                                            EXHIBIT D


                             MORTGAGE LOAN SCHEDULE



                                       D-1




<PAGE>



                                                                    Exhibit 4.3




                    _____________________ LOAN TRUST ____- _,


                                     Issuer


                                       AND

                              (-------------------)

                                INDENTURE TRUSTEE

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


                                    INDENTURE

                               Dated as of ________, ____

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

                               ASSET BACKED NOTES









<PAGE>



                                TABLE OF CONTENTS

                                                                     Page

                                    ARTICLE I

                                   DEFINITIONS....................... 1

Section 1.01. Definitions.............................................1
Section 1.02. Incorporation by Reference of
              Trust Indenture Act.....................................2
Section 1.03. Rules of Construction...................................2

                                   ARTICLE II

                           ORIGINAL ISSUANCE OF NOTES.................3

Section 2.01. Form....................................................3
Section 2.02. Execution, Authentication and Delivery..................3

                                   ARTICLE III

                                    COVENANTS........................ 4

Section 3.01.  Collection of Payments on Mortgage Loan
               Accounts...............................................4
Section 3.02.  Maintenance of Office or Agency........................4
Section 3.03.  Money for Payments To Be Held in Trust;
               Paying Agent; Certificate Paying Agent.................4
Section 3.04.  Existence..............................................5
Section 3.05.  Payment of Principal and Interest; Defaulted Interest..5
Section 3.06.  Protection of Trust Estate.............................7
Section 3.07.  Opinions as to Trust Estate............................8
Section 3.08.  Performance of Obligations; Servicing Agreement........8
Section 3.09.  Negative Covenants....................................10
Section 3.10.  Annual Statement as to Compliance.....................10
Section 3.11.  Recording of Assignments..............................11
Section 3.12.  Representations and Warranties Concerning the
               Mortgage Loans........................................11
Section 3.13.  Indenture Trustee's Review of Related Documents.......11
Section 3.14.  Trust Estate; Related Documents.......................12
Section 3.15.  Amendments to Servicing Agreement.....................13
Section 3.16.  Master Servicer as Agent and Bailee of Indenture
               Trustee.............................................. 13
Section 3.17.  Investment Company Act............................... 13
Section 3.18.  Issuer May Consolidate, etc., Only on Certain Terms.. 13
Section 3.19.  Successor or Transferee.............................. 15
Section 3.20.  No Other Business.................................... 15

                                        i



<PAGE>



Section 3.21.  No Borrowing......................................... 15
Section 3.22.  Guarantees, Loans, Advances and Other Liabilities.... 15
Section 3.23.  Capital Expenditures................................. 15
Section 3.24.  Restricted Payments.................................. 15
Section 3.25.  Notice of Events of Default.......................... 16
Section 3.26.  Further Instruments and Acts......................... 16
Section 3.27.  Statements to Noteholders............................ 16
Section 3.28.  Grant of the Additional Loans........................ 16
Section 3.29.  Determination of Note Rate........................... 17
Section 3.30.  Payments under the Credit Enhancement Instrument..... 17
Section 3.31.  Replacement Credit Enhancement Instrument............ 17

                                   ARTICLE IV

               THE NOTES; SATISFACTION AND DISCHARGE OF INDENTURE... 18

Section 4.01.  The Notes(; Increase of Maximum Variable
               Funding Balance; Additional Variable Funding Notes).. 18
Section 4.02.  Registration of and Limitations on Transfer
               and Exchange of Notes; Appointment of Certificate.... 20
Section 4.03.  Mutilated, Destroyed, Lost or Stolen Notes........... 21
Section 4.04.  Persons Deemed Owners................................ 22
Section 4.05.  Cancellation......................................... 22
Section 4.06.  Book-Entry Notes..................................... 23
Section 4.07.  Notices to Depository................................ 23
Section 4.08.  Definitive Notes..................................... 23
Section 4.09.  Tax Treatment........................................ 24
Section 4.10.  Satisfaction and Discharge of Indenture.............. 24
Section 4.11.  Application of Trust Money........................... 25
Section 4.12.  Subrogation and Cooperation.......................... 25
Section 4.13.  Repayment of Moneys Held by Paying Agent............. 26

                                   ARTICLE V

                                    REMEDIES........................ 26

Section 5.01.  Events of Default.................................... 26
Section 5.02.  Acceleration of Maturity; Rescission and Annulment... 26
Section 5.03.  Collection of Indebtedness and Suits for
               Enforcement by Indenture Trustee..................... 27
Section 5.04.  Remedies; Priorities................................. 29
Section 5.05.  Optional Preservation of the Trust Estate............ 30
Section 5.06.  Limitation of Suits.................................. 31
Section 5.07.  Unconditional Rights of Noteholders To
               Receive Principal and Interest....................... 31
Section 5.08.  Restoration of Rights and Remedies................... 31
Section 5.09.  Rights and Remedies Cumulative....................... 32

                                       ii


<PAGE>



Section 5.10.  Delay or Omission Not a Waiver....................... 32
Section 5.11.  Control by Noteholders............................... 32
Section 5.12.  Waiver of Past Defaults.............................. 32
Section 5.13.  Undertaking for Costs................................ 33
Section 5.14.  Waiver of Stay or Extension Laws..................... 33
Section 5.15.  Sale of Trust Estate................................. 33
Section 5.16.  Action on Notes...................................... 35
Section 5.17.  Performance and Enforcement of Certain Obligations... 35

                                   ARTICLE VI

                              THE INDENTURE TRUSTEE................. 36

Section 6.01.  Duties of Indenture Trustee...........................36
Section 6.02.  Rights of Indenture Trustee...........................37
Section 6.03.  Individual Rights of Indenture Trustee................37
Section 6.04.  Indenture Trustee's Disclaimer........................37
Section 6.05.  Notice of Event of Default............................37
Section 6.06.  Reports by Indenture Trustee to Holders...............38
Section 6.07.  Compensation and Indemnity............................38
Section 6.08.  Replacement of Indenture Trustee......................38
Section 6.09.  Successor Indenture Trustee by Merger.................39
Section 6.10.  Appointment of Co-Indenture Trustee
               or Separate Indenture Trustee.........................40
Section 6.11.  Eligibility; Disqualification.........................41
Section 6.12.  Preferential Collection of Claims Against Issuer......41
Section 6.13.  Representation and Warranty...........................41
Section 6.14.  Directions to Indenture Trustee.......................41

                                   ARTICLE VII

                         NOTEHOLDERS' LISTS AND REPORTS............. 41

Section 7.01.  Issuer to Furnish Indenture Trustee Names and
               Addresses of Noteholders............................. 41
Section 7.02.  Preservation of Information; Communications to
               Noteholders.......................................... 41
Section 7.03.  Reports by Issuer.................................... 42
Section 7.04.  Reports by Indenture Trustee......................... 42

                                  ARTICLE VIII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES.......... 43

Section 8.01.  Collection of Money.................................. 43
Section 8.02.  Trust Accounts....................................... 43
Section 8.03.  Opinion of Counsel................................... 44
Section 8.04.  Release of Trust Estate.............................. 44

                                       iii



<PAGE>



Section 8.05.  Surrender of Notes Upon Final Payment................. 45

                                   ARTICLE IX

                             SUPPLEMENTAL INDENTURES..................45

Section 9.01.  Supplemental Indentures Without Consent
               of Noteholders........................................ 45
Section 9.02.  Supplemental Indentures With Consent of Noteholders... 46
Section 9.03.  Execution of Supplemental Indentures.................. 48
Section 9.04.  Effect of Supplemental Indenture...................... 48
Section 9.05.  Conformity with Trust Indenture Act................... 48
Section 9.06.  Reference in Notes to Supplemental Indentures......... 48

                                    ARTICLE X

                               REDEMPTION OF NOTES................... 48

Section 10.01.  Redemption........................................... 48
Section 10.02.  Form of Redemption Notice............................ 49
Section 10.03.  Notes Payable on Redemption Date..................... 49

                                   ARTICLE XI

                                  MISCELLANEOUS...................... 49

Section 11.01.  Compliance Certificates and Opinions, etc............ 49
Section 11.02.  Form of Documents Delivered to Indenture Trustee..... 51
Section 11.03.  Acts of Noteholders.................................. 52
Section 11.04.  Notices, etc., to Indenture Trustee, Issuer,
                  Credit Enhancer and Rating Agencies................ 52
Section 11.05.  Notices to Noteholders; Waiver....................... 53
Section 11.06.  Alternate Payment and Notice Provisions.............. 54
Section 11.07.  Conflict with Trust Indenture Act.................... 54
Section 11.08.  Effect of Headings................................... 54
Section 11.09.  Successors and Assigns............................... 54
Section 11.10.  Separability......................................... 54
Section 11.11.  Benefits of Indenture................................ 54
Section 11.12.  Legal Holidays....................................... 54
Section 11.13.  GOVERNING LAW........................................ 54
Section 11.14.  Counterparts......................................... 55
Section 11.15.  Recording of Indenture............................... 55
Section 11.16.  Issuer Obligation.................................... 55
Section 11.17.  No Petition.......................................... 55
Section 11.18.  Inspection........................................... 55
Section 11.19.  Authority of the Administrator....................... 56



                                       iv



<PAGE>



EXHIBIT A..............................................................A-1

EXHIBIT B..............................................................B-1

APPENDIX A.............................................................  1


                                        v



<PAGE>



         This Indenture, dated as of _______, 199_, between _____________
LOAN TRUST ____-_,  a Delaware  business trust, as Issuer (the  "Issuer"), and
(_____________), as Indenture Trustee (the "Indenture Trustee"),

                                WITNESSETH THAT:

         Each party hereto  agrees as follows for the benefit of the other party
and for the equal and ratable  benefit of the Holders of the Issuer's Series ___
Asset Backed Notes (the "Notes").

                                 GRANTING CLAUSE

         The Issuer hereby Grants to the Indenture  Trustee at the Closing Date,
as  Indenture  Trustee for the  benefit of the Holders of the Notes,  all of the
Issuer's  right,  title and interest in and to whether now existing or hereafter
created (a) the Mortgage Loans and all monies and proceeds due thereon after the
Cut-off  Date,  (b) the  Servicing  Agreement  and the  Mortgage  Loan  Purchase
Agreement,  [(c) all funds on  deposit in the  Funding  Account,  including  all
income from the investment and reinvestment of funds therein],  (d) all funds on
deposit from time to time in the  Collection  Account  allocable to the Mortgage
Loans,  (e) all funds on deposit from time to time in the Payment Account and in
all proceeds  thereof, [(f) the Policy;] and (g) all present and future claims,
demands,  causes and choses in action in respect of any or all of the  foregoing
and all  payments  on or  under,  and all  proceeds  of every  kind  and  nature
whatsoever  in respect of, any or all of the  foregoing  and all  payments on or
under,  and all proceeds of every kind and nature  whatsoever in the  conversion
thereof, voluntary or involuntary,  into cash or other liquid property, all cash
proceeds,  accounts, accounts receivable,  notes, drafts,  acceptances,  checks,
deposit  accounts,  rights to payment of any and every kind,  and other forms of
obligations  and  receivables,  instruments and other property which at any time
constitute  all  or  part  of or are  included  in  the  proceeds  of any of the
foregoing (collectively, the "Trust Estate" or the "Collateral").

         The foregoing Grant is made in trust to secure the payment of principal
of and  interest  on,  and any other  amounts  owing in  respect  of, the Notes,
equally and ratably without  prejudice,  priority or distinction,  and to secure
compliance  with the  provisions  of this  Indenture,  all as  provided  in this
Indenture.

         The Indenture Trustee, as Indenture Trustee on behalf of the Holders of
the Notes,  acknowledges  such Grant,  accepts the trust under this Indenture in
accordance  with the  provisions  hereof  and  agrees to  perform  its duties as
Indenture Trustee as required herein.


                                    ARTICLE I

                                   DEFINITIONS

         Section 1.01. Definitions.  For all purposes of this Indenture,  except
as otherwise expressly provided herein or unless the context otherwise requires,
capitalized  terms not otherwise defined herein shall have the meanings assigned
to such  terms  in the  Definitions  attached  hereto  as  Appendix  A which  is
incorporated by reference herein.  All other capitalized terms used herein shall
have the meanings specified herein.




<PAGE>




         Section  1.02.  Incorporation  by  Reference  of Trust  Indenture  Act.
Whenever  this  Indenture  refers to a provision  of the TIA,  the  provision is
incorporated  by reference in and made a part of this  Indenture.  The following
TIA terms used in this Indenture have the following meanings:

         "Commission" means the Securities and Exchange Commission.

         "Indenture securities" means the Notes.

         "Indenture security holder" means a Noteholder.

         "Indenture to be qualified" means this Indenture.

         "Indenture  trustee" or  "institutional  trustee"  means the  Indenture
          Trustee.

         "Obligor" on the  indenture  securities  means the Issuer and any other
obligor on the indenture securities.

         All other TIA terms used in this Indenture that are defined by the TIA,
defined by TIA reference to another  statute or defined by Commission  rule have
the meaning assigned to them by such definitions.

         Section  1.03.  Rules of  Construction.  Unless the  context  otherwise
requires:

                  (i) a term has the meaning assigned to it;

                  (ii) an accounting term not otherwise  defined has the meaning
assigned to it in accordance with generally accepted accounting principles as in
effect from time to time;

                  (iii) "or" is not exclusive;

                  (iv) "including" means including without limitation;

                  (v) words in the  singular  include  the plural and words in
the plural include the singular; and

                  (vi) any agreement,  instrument or statute defined or referred
to herein or in any instrument or certificate  delivered in connection  herewith
means  such  agreement,  instrument  or  statute  as from time to time  amended,
modified or supplemented and includes (in the case of agreements or instruments)
references to all  attachments  thereto and  instruments  incorporated  therein;
references to a Person are also to its permitted successors and assigns.



                                        2



<PAGE>



                                   ARTICLE II

                           ORIGINAL ISSUANCE OF NOTES

         Section 2.01.  Form.  The Notes  together with the Indenture  Trustee's
certificate of authentication,  shall be in substantially the forms set forth in
Exhibit A hereto, with such appropriate insertions, omissions, substitutions and
other  variations  as are required or permitted by this  Indenture  and may have
such  letters,  numbers or other  marks of  identification  and such  legends or
endorsements placed thereon as may, consistently  herewith, be determined by the
officers executing such Notes, as evidenced by their execution of the Notes. Any
portion of the text of any Note may be set forth on the reverse thereof, with an
appropriate reference thereto on the face of the Note.

         The Notes shall be  typewritten,  printed,  lithographed or engraved or
produced by any  combination  of these methods  (with or without steel  engraved
borders),  all as determined by the Authorized Officers executing such Notes, as
evidenced by their execution of such Notes.

         The terms of the Notes set forth in  Exhibits  A hereto are part of the
terms of this Indenture.

         Section 2.02. Execution,  Authentication and Delivery.  The Notes shall
be  executed  on behalf of the  Issuer by any of its  Authorized  Officers.  The
signature  of any  such  Authorized  Officer  on the  Notes  may  be  manual  or
facsimile.

         Notes bearing the manual or facsimile signature of individuals who were
at  any  time  Authorized   Officers  of  the  Issuer  shall  bind  the  Issuer,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the  authentication  and delivery of such Notes or did not hold
such offices at the date of such Notes.

         The  Indenture  Trustee  shall upon  Issuer  Request  authenticate  and
deliver Notes for original issue in  an aggregate  initial  principal  amount of
$(________).  The aggregate  principal  amount of Notes outstanding at any  time
may not exceed $(_______) except as provided in Section 4.03 hereof.

         Each  Note  shall be dated  the date of its  authentication.  The Notes
shall be  issuable  as  registered  Notes and the Notes shall be issuable in the
minimum initial Security  Balances of $(________) and in integral  multiples  of
$(________) in excess thereof.

         No Note shall be  entitled to any benefit  under this  Indenture  or be
valid or  obligatory  for any  purpose,  unless  there  appears  on such  Note a
certificate  of  authentication  substantially  in the form  provided for herein
executed  by  the  Indenture  Trustee  by  the  manual  signature  of one of its
authorized  signatories,  and such certificate upon any Note shall be conclusive
evidence, and the only evidence,  that such Note has been duly authenticated and
delivered hereunder.


                                        3



<PAGE>




                                   ARTICLE III

                                    COVENANTS

         Section 3.01.  Collection of Payments on Mortgage  Loan  Accounts.  The
Indenture  Trustee shall establish and maintain with itself a trust account (the
"Payment Account") in which the Indenture Trustee shall, subject to the terms of
this  paragraph,  deposit,  on the same day as it is  received  from the  Master
Servicer,  each remittance received by the Indenture Trustee with respect to the
Mortgage  Loans.  The Indenture  Trustee shall make all payments of principal of
and interest on the Notes,  subject to Section 3.03, as provided in Section 3.05
herein from moneys on deposit in the Payment Account.

         Section 3.02. Maintenance of Office or Agency. The Issuer will maintain
in the Borough of  Manhattan,  The City of New York,  an office or agency where,
subject to satisfaction of conditions set forth herein, Notes may be surrendered
for  registration  of transfer or exchange,  and where notices and demands to or
upon the Issuer in respect of the Notes and this  Indenture  may be served.  The
Issuer hereby initially appoints the Indenture Trustee to serve as its agent for
the  foregoing  purposes.  If at any time the Issuer  shall fail to maintain any
such office or agency or shall fall to furnish the  Indenture  Trustee  with the
address thereof,  such surrenders,  notices and demands may be made or served at
the Corporate Trust Office, and the Issuer hereby appoints the Indenture Trustee
as its agent to receive all such surrenders, notices and demands.

         Section  3.03.  Money for Payments To Be Held in Trust;  Paying  Agent;
Certificate  Paying  Agent.  (a) As provided in Section  3.01,  all  payments of
amounts  due and  payable  with  respect  to any Notes  that are to be made from
amounts  withdrawn  from the Payment  Account  pursuant to Section 3.01 shall be
made on behalf of the Issuer by the  Indenture  Trustee or by the Paying  Agent,
and no amounts so withdrawn from the Payment Account for payments of Notes shall
be paid over to the Issuer except as provided in this Section 3.03.

         The Issuer  will  cause  each  Paying  Agent  other than the  Indenture
Trustee to execute and deliver to the  Indenture  Trustee an instrument in which
such Paying Agent shall agree with the  Indenture  Trustee (and if the Indenture
Trustee acts as Paying Agent, it hereby so agrees), subject to the provisions of
this Section 3.03, that such Paying Agent will:

         (i)  hold all  sums  held by it for the  payment  of  amounts  due with
respect to the Notes in trust for the  benefit of the Persons  entitled  thereto
until such sums shall be paid to such Persons or otherwise disposed of as herein
provided and pay such sums to such Persons as herein provided;

         (ii) give the Indenture  Trustee notice of any default by the Issuer of
which it has actual  knowledge in the making of any payment  required to be made
with respect to the Notes;

         (iii) at any time during the continuance of any such default,  upon the
written request of the Indenture Trustee, forthwith pay to the Indenture Trustee
all sums so held in trust by such Paying Agent;


                                        4



<PAGE>



         (iv)  immediately  resign as  Paying  Agent  and  forthwith  pay to the
Indenture  Trustee  all sums held by it in trust for the  payment of Notes if at
any time it ceases to meet the standards required to be met by a Paying Agent at
the time of its appointment; and

         (v)  comply  with all  requirements  of the Code  with  respect  to the
withholding  from  any  payments  made  by it on any  Notes  of  any  applicable
withholding  taxes imposed thereon and with respect to any applicable  reporting
requirements in connection therewith.

         The  Issuer  may  at  any  time,  for  the  purpose  of  obtaining  the
satisfaction and discharge of this Indenture or for any other purpose, by Issuer
Request direct any Paying Agent to pay to the Indenture Trustee all sums held in
trust by such Paying Agent,  such sums to be held by the Indenture  Trustee upon
the same trusts as those upon which the sums were held by such Paying Agent; and
upon such  payment by any Paying  Agent to the  Indenture  Trustee,  such Paying
Agent shall be released from all further liability with respect to such money.

         Subject to applicable laws with respect to escheat of funds,  any money
held by the  Indenture  Trustee or any Paying  Agent in trust for the payment of
any amount due with respect to any Note and  remaining  unclaimed  for two years
after such amount has become due and payable shall be discharged from such trust
and be paid to the Issuer on Issuer  Request;  and the Holder of such Note shall
thereafter,  as an  unsecured  general  creditor,  look only to the  Issuer  for
payment  thereof  (but only to the extent of the amounts so paid to the Issuer),
and all liability of the Indenture  Trustee or such Paying Agent with respect to
such trust money shall thereupon cease;  provided,  however,  that the Indenture
Trustee or such Paying Agent,  before being required to make any such repayment,
shall at the expense and direction of the Issuer cause to be published  once, in
an  Authorized  Newspaper  published in the English  language,  notice that such
money remains  unclaimed and that, after a date specified  therein,  which shall
not be less  than ___ days  from the  date of such  publication,  any  unclaimed
balance of such money then remaining will be repaid to the Issuer. The Indenture
Trustee shall also adopt and employ, at the expense and direction of the Issuer,
any other reasonable means of notification of such repayment (including, but not
limited to,  mailing  notice of such  repayment to Holders whose Notes have been
called  but  have not  been  surrendered  for  redemption  or whose  right to or
interest  in moneys due and payable  but not  claimed is  determinable  from the
records of the Indenture  Trustee or of any Paying Agent, at the last address of
record for each such Holder).

         Section  3.04.  Existence.  The  Issuer  will keep in full  effect  its
existence, rights and franchises as a business trust under the laws of the State
of Delaware (unless it becomes, or any successor Issuer hereunder is or becomes,
organized  under the laws of any other state or of the United States of America,
in which case the Issuer  will keep in full  effect  its  existence,  rights and
franchises  under  the laws of such  other  jurisdiction)  and will  obtain  and
preserve its  qualification  to do business in each  jurisdiction  in which such
qualification   is  or  shall  be   necessary   to  protect  the   validity  and
enforceability  of this Indenture,  the Notes, the Mortgage Loans and each other
instrument or agreement included in the Trust Estate.

         Section 3.05.  Payment of Principal and Interest;  Defaulted  Interest.
(a) On each Payment Date from amounts on deposit in the Payment  Account  [after
making (x) any deposit to the Funding  Account  pursuant to Section  8.02(b) and
(y) any  deposits to the Payment  Account  pursuant to Section  8.02(c)(ii)  and
Section 8.02(c)(i)(2)], the Indenture Trustee, on behalf of the Issuer shall pay

                                        5



<PAGE>



to the Noteholders and the Indenture  Trustee,  in its capacity as agent for the
Issuer shall pay to other Persons, the amounts to which they are entitled as set
forth below:

         (i) to the Noteholders the sum of (a) one month's  interest at the Note
Rate on the Security  Balances of Notes  immediately  prior to such Payment Date
and (b) any previously accrued and unpaid interest for prior Payment Dates;

         (ii) [if  such  Payment  Date is  after  the  Funding  Period,]  to the
Noteholders as principal on the Notes, the applicable Security Percentage of the
Principal Collection  Distribution Amount [and if such Payment Date is the first
Payment  Date  following  the end of the  Funding  Period  (if  ending due to an
Amortization Event] or the Payment Date on which the Funding Period ends, to the
Noteholders as principal on the Notes the applicable  Security Percentage of the
amount  deposited  from the  Funding  Account in respect of  Security  Principal
Collections);

         (iii) to the Noteholders, as principal on the Notes, pro rata, based on
the  Security  Balances  from the amount  remaining  on  deposit in the  Payment
Account,  up to the applicable  Security  Percentage of Liquidation Loss Amounts
for the related Collection Period;

         (iv) to the Noteholders,  as principal on the Notes, pro rata, based on
the  Security  Balances  from the amount  remaining  on  deposit in the  Payment
Account, up to the applicable Security Percentage of Carryover Loss Amounts;

         [(v) to the  Credit  Enhancer,  in the  amount of the  premium  for the
Credit  Enhancement  Instrument  (and  for  any  Additional  Credit  Enhancement
Instrument)];

         [(vi) to the Credit  Enhancer,  to reimburse it for prior draws made on
the Credit  Enhancement  Instrument  [and on any Additional  Credit  Enhancement
Instrument] [with interest thereon as provided in the Insurance Agreement]];

         (vii) to the Noteholders, as principal on the Notes, pro rata, based on
the Security Balances from Security Interest Collections,  up to the Accelerated
Principal  Distribution  Amount for such Payment Date (such amount, if any, paid
pursuant to this  clause  (vii)  being  referred  to herein as the  "Accelerated
Principal Payment Amount");

         [(viii) to the Credit  Enhancer,  any other  amounts owed to the Credit
Enhancer pursuant to the Insurance Agreement;]

         (ix) to reimburse the  Administrator for expenditures made on behalf of
the Issuer with respect to the  performance  of its duties under the  Indenture;
and

         (x) any  remaining  amounts to the Owner  Trustee for  distribution  as
described in Section 5.01 of the Trust Agreement; provided, further, that on the
Final Scheduled  Payment Date or other final Payment Date, the amount to be paid
pursuant  to clause (ii) above  shall be equal to the  Security  Balances of the
Notes immediately prior to such Payment Date.


                                        6



<PAGE>



         The  amounts  paid to  Noteholders  shall  be paid  to  each  Class  in
accordance  with the Class  Percentage  as set  forth in  paragraph  (b)  below.
Interest will accrue on the Notes during an Interest  Period on the basis of the
(actual number of days in such Interest  Period and a year assumed to consist of
360 days.)

         Any installment of interest or principal,  if any,  payable on any Note
or Certificate that is punctually paid or duly provided for by the Issuer on the
applicable  Payment Date shall be paid to each Holder of record on the preceding
Record Date, by wire transfer to an account  specified in writing by such Holder
reasonably satisfactory to the Indenture Trustee as of the preceding Record Date
or in all other  cases or if no such  instructions  have been  delivered  to the
Indenture  Trustee,  by check to such Noteholder mailed to such Holder's address
as it appears in the Note Register the amount required to be distributed to such
Holder on such  Payment Date  pursuant to such  Holder's  Securities;  provided,
however,  that the  Indenture  Trustee  shall not pay to such Holders any amount
required to be withheld from a payment to such Holder by the Code.

         (b) The  principal of each Note shall be due and payable in full on the
Final  Scheduled  Payment  Date for such Note as provided in the related form of
Note set forth in Exhibit A. All principal payments on each Class of Notes shall
be made to the Noteholders of such Class entitled thereto in accordance with the
Percentage  Interests  represented  by such Notes.  Upon notice to the Indenture
Trustee by the Issuer,  the  Indenture  Trustee shall notify the Person in whose
name a Note is registered at the close of business on the Record Date  preceding
the Final Scheduled  Payment Date or other final Payment Date. Such notice shall
be mailed no later than ___ Business Days prior to such Final Scheduled  Payment
Date or other final Payment Date and shall specify that payment of the principal
amount and any  interest  due with  respect to such Note at the Final  Scheduled
Payment Date or other final Payment Date will be payable only upon  presentation
and  surrender  of such Note and shall  specify the place where such Note may be
presented and surrendered for such final payment.

         Section 3.06. Protection of Trust Estate. (a) The Issuer will from time
to time execute and deliver all such  supplements and amendments  hereto and all
such  financing  statements,  continuation  statements,  instruments  of further
assurance and other  instruments,  and will take such other action  necessary or
advisable to:

                  (i) maintain or preserve the lien and security  interest  (and
the  priority  thereof)  of this  Indenture  or carry out more  effectively  the
purposes hereof;

                  (ii)  perfect,  publish  notice of or protect the validity of
any Grant made or to be made by this Indenture;

                  (iii) enforce any of the Mortgage Loans; or

                  (iv)  preserve  and defend  title to the Trust  Estate and the
rights of the Indenture Trustee and the Noteholders in such Trust Estate against
the claims of all persons and parties.

         (b) Except as  otherwise  provided in the  Servicing  Agreement or this
Indenture,  the  Indenture  Trustee  shall not remove  any  portion of the Trust
Estate that consists of money or is evidenced by an  instrument,  certificate or
other writing from the jurisdiction in which it was held at the date of the

                                        7



<PAGE>



most recent Opinion of Counsel  delivered  pursuant to Section 3.07 (or from the
jurisdiction  in  which it was  held as  described  in the  Opinion  of  Counsel
delivered  at the Closing  Date  pursuant to Section  3.07(a),  if no Opinion of
Counsel has yet been  delivered  pursuant to Section  3.07(b) unless the Trustee
shall have first  received an Opinion of Counsel to the effect that the lien and
security  interest  created by this Indenture with respect to such property will
continue to be maintained after giving effect to such action or actions.

         (c) The Issuer hereby  designates  the Indenture  Trustee its agent and
attorney-in-fact to execute any financing statement,  continuation  statement or
other instrument required to be executed pursuant to this Section 3.06.

         Section 3.07. Opinions as to Trust Estate. (a) On the Closing Date, the
Issuer shall  furnish to the  Indenture  Trustee,  the Owner  Trustee and to the
Administrator  an Opinion of Counsel either stating that, in the opinion of such
counsel, such action has been taken with respect to the delivery of the Mortgage
Notes, the recording of the Assignments of Mortgage, the recording and filing of
this  Indenture,  any indentures  supplemental  hereto,  and any other requisite
documents,  and with  respect  to the  execution  and  filing  of any  financing
statements  and  continuation  statements,  as are necessary to perfect and make
effective  the lien and  security  interest of this  Indenture  and reciting the
details of such action, or stating that in the opinion of such counsel,  no such
action is necessary to make such lien and security interest effective.

         (b) On or before  _________ in each calendar  year,  beginning in ____,
the Issuer shall furnish to the Indenture  Trustee and to the  Administrator  an
Opinion of Counsel at the  expense of the Issuer  either  stating  that,  in the
opinion  of such  counsel,  such  action  has been  taken  with  respect  to the
recording of the Assignments of Mortgage,  the recording,  filing,  re-recording
and refiling of this Indenture, any indentures supplemental hereto and any other
requisite  documents  and  with  respect  to the  execution  and  filing  of any
financing statements and continuation statements as is necessary to maintain the
lien and security interest created by this Indenture and reciting the details of
such  action or stating  that in the  opinion of such  counsel no such action is
necessary to maintain such lien and security  interest.  Such Opinion of Counsel
shall also describe the  recording,  filing,  re-recording  and refiling of this
Indenture,  any indentures supplemental hereto and any other requisite documents
and the  execution  and  filing of any  financing  statements  and  continuation
statements  that will, in the opinion of such  counsel,  be required to maintain
the lien and security interest of this Indenture until ________ in the following
calendar year.

         Section 3.08. Performance of Obligations;  Servicing Agreement. (a) The
Issuer will punctually perform and observe all of its obligations and agreements
contained in this  Indenture,  the Basic  Documents and in the  instruments  and
agreements included in the Trust Estate.  Except as otherwise expressly provided
therein, the Issuer shall not waive, amend, modify,  supplement or terminate any
Basic  Document,  including  without  limitation the Servicing  Agreement or any
provision thereof without the consent of the Indenture Trustee or the Holders of
at least a majority of the Security  Balances of the Notes,  the Master Servicer
[and the Credit Enhancer].

         (b) The  Issuer  may  contract  with  other  Persons  to  assist  it in
performing its duties under this  Indenture,  and any performance of such duties
by a Person identified to the Indenture  Trustee in an Officer's  Certificate of
the Issuer shall be deemed to be action taken by the Issuer. Initially, the

                                        8



<PAGE>



Issuer has contracted with the  Administrator to assist the Issuer in performing
its duties under this Indenture.

         (c) The  Issuer  will not take any  action or permit  any  action to be
taken by  others  which  would  release  any  Person  from any of such  Person's
covenants or  obligations  under any of the  documents  relating to the Mortgage
Loans or under any  instrument  included  in the Trust  Estate,  or which  would
result in the amendment, hypothecation,  subordination, termination or discharge
of, or impair the validity or effectiveness of, any of the documents relating to
the  Mortgage  Loans or any such  instrument,  except such actions as the Master
Servicer  is  expressly  permitted  to take  in the  Servicing  Agreement  or as
expressly provided in this Indenture or such other instrument or agreement.

         (d) If the Issuer shall have knowledge of the occurrence of an Event of
Servicing  Termination,  the Issuer shall promptly notify the Indenture  Trustee
thereof,  and shall  specify in such  notice the action,  if any,  the Issuer is
taking in  respect  of such  Event of  Servicing  Termination.  If such Event of
Servicing  Termination arises from the failure of the Master Servicer to perform
any of its duties or obligations  under the Servicing  Agreement with respect to
the Mortgage  Loans,  the Issuer may remedy such failure,  provided that if such
Event of Servicing Termination arises from the failure by the Master Servicer to
comply with  requirements  imposed upon it under  Section 3.04 of the  Servicing
Agreement with respect to hazard insurance for the Mortgaged Properties securing
the  Mortgage  Loans,  the Issuer shall  promptly,  as the case may be, pay such
premiums or obtain  substitute  insurance  coverage  meeting the requirements of
said Section 3.04. So long as any such Event of Servicing  Termination  shall be
continuing, the Indenture Trustee may exercise its remedies set forth in Section
7.01 of the  Servicing  Agreement.  [Unless  granted or  permitted by the Credit
Enhancer or the Holders of Securities to the extent provided  above,  the Issuer
may not waive any such Event of Servicing  Termination  or terminate  the rights
and powers of the Master Servicer under the Servicing Agreement.]

         (e) Upon any  termination  of the Master  Servicer's  rights and powers
pursuant to Section 7.01 of the Servicing Agreement,  the Issuer shall appoint a
successor servicer (the "Successor Master Servicer"),  and such Successor Master
Servicer  shall  accept  its  appointment  by a  written  assumption  in a  form
acceptable  to the  Indenture  Trustee.  In the event  that a  Successor  Master
Servicer has not been  appointed and accepted its  appointment  at the time when
the Servicer  ceases to act as Servicer,  the Indenture  Trustee without further
action shall  automatically  be appointed the  Successor  Master  Servicer.  The
Indenture  Trustee may resign as the Master Servicer by giving written notice of
such  resignation  to the Issuer and in such  event will be  released  from such
duties and  obligations,  such release not to be effective  until the date a new
servicer  enters into a servicing  agreement with the Issuer as provided  below.
Upon  delivery of any such notice to the Issuer,  the Issuer  shall obtain a new
servicer as the successor  Master  Servicer under the Servicing  Agreement.  Any
successor  Master  Servicer  other than the  Indenture  Trustee  shall (i) be an
established  financial  institution having a net worth of not less than $(_____)
and whose regular  business  includes the  servicing of mortgage  loans and (ii)
enter into a servicing  agreement with the Issuer having  substantially the same
provisions  as the  provisions  of the  Servicing  Agreement  applicable  to the
Servicer.  If,  within ___ days after the  delivery  of the notice  referred  to
above,  the Issuer shall not have  obtained  such new  servicer,  the  Indenture
Trustee  may  appoint,  or may  petition a court of  competent  jurisdiction  to
appoint, a successor servicer [acceptable to the Credit Enhancer] to service the
Mortgage Loans. In connection with any such  appointment,  the Indenture Trustee
may make such arrangements for the compensation of such

                                        9



<PAGE>



successor as it and such successor shall agree,  and the Issuer shall enter into
an agreement with such successor for the servicing of the Mortgage  Loans,  such
agreement to be substantially  similar to the Servicing  Agreement [or otherwise
acceptable to the Credit  Enhancer];  provided that any such compensation of the
successor servicer unless otherwise agreed to by the Credit Enhancer,  shall not
be in excess of the  Servicing  Fee  payable  to the Master  Servicer  under the
Servicing  Agreement.  If the  Indenture  Trustee  shall  succeed  to the Master
Servicer's duties as servicer of the Mortgage Loans as provided herein, it shall
do so in its individual capacity and not in its capacity as Indenture Trustee.

         (f) The Issuer shall at all times retain an Administrator  [approved by
the  Credit  Enhancer  under the  Administration  Agreement]  and may enter into
contracts  with other Persons for the  performance  of the Issuer's  obligations
hereunder,  and performance of such  obligations by such Persons shall be deemed
to be performance of such obligations by the Issuer.

         Section 3.09. Negative Covenants. So long as any Notes are Outstanding,
the Issuer shall not:

         (i) except as expressly  permitted by this  Indenture or the  Servicing
Agreement,  sell,  transfer,  exchange or otherwise dispose of the Trust Estate,
unless directed to do so by the Indenture Trustee;

         (ii) claim any credit on, or make any  deduction  from the principal or
interest payable in respect of, the Notes (other than amounts properly  withheld
from such  payments  under the Code) or assert any claim  against any present or
former  Noteholder by reason of the payment of the taxes levied or assessed upon
any part of the Trust Estate; or

         (iii) (A) permit the validity or  effectiveness of this Indenture to be
impaired,  or permit the lien of this  Indenture  to be  amended,  hypothecated,
subordinated, terminated or discharged, or permit any Person to be released from
any  covenants or  obligations  with  respect to the Notes under this  Indenture
except as may be  expressly  permitted  hereby,  (B)  permit  any lien,  charge,
excise, claim, security interest,  mortgage or other encumbrance (other than the
lien of this Indenture) to be created on or extend to or otherwise arise upon or
burden  the Trust  Estate or any part  thereof  or any  interest  therein or the
proceeds  thereof or (C) permit the lien of this  Indenture  not to constitute a
valid first priority security interest in the Trust Estate.

         Section  3.10.  Annual  Statement  as to  Compliance.  The Issuer  will
deliver to the Indenture  Trustee,  within ___ days after the end of each fiscal
year of the  Issuer  [commencing  with  the  fiscal  year  ____],  an  Officer's
Certificate  stating,  as to  the  Authorized  Officer  signing  such  Officer's
Certificate, that:

         (i) a review of the  activities  of the Issuer  during such year and of
its  performance  under  this  Indenture  has been made  under  such  Authorized
Officer's supervision; and

         (ii) to the best of such Authorized Officer's knowledge,  based on such
review,  the Issuer has complied with all  conditions  and covenants  under this
Indenture  throughout  such  year,  or,  if  there  has  been a  default  in its
compliance  with any such  condition or covenant,  specifying  each such default
known to such Authorized Officer and the nature and status thereof.


                                       10



<PAGE>



         Section 3.11.  Recording of Assignments.  The Issuer shall exercise its
right under the Mortgage Loan Purchase  Agreement with respect to the obligation
of the Seller to submit or cause to be submitted for  recording all  Assignments
of Mortgages on or prior to  __________,  ____ with respect to the Initial Loans
and within (____) days  following  the related  Deposit Date with respect to any
Additional Loans.

         Section 3.12.  Representations  and Warranties  Concerning the Mortgage
Loans.  The Issuer has pledged to the  Indenture  Trustee all of its right under
the Mortgage Loan Purchase  Agreement and the Indenture  Trustee has the benefit
of the  representations  and  warranties  made by the Seller in  Section  (____)
thereof and Section (_____) thereof  concerning the Mortgage Loans and the right
to enforce any remedy  against the Seller  provided  in such  Section  (____) or
Section (____) to the same extent as though such  representations and warranties
were made directly to the Indenture Trustee.

         Section 3.13. Indenture Trustee's Review of Related Documents.  (a) The
Indenture  Trustee  agrees,  for the  benefit of the  holders  of the Notes,  to
review, or the related  Custodian shall review,  unless the Indenture Trustee or
such  Custodian  made such  review  prior to the  Closing  Date,  on or prior to
_________, ____ the Related Documents delivered to it on or prior to the Closing
Date and within ___ days of the related  Deposit  Date,  the  Related  Documents
delivered  to it in  connection  with  any  Additional  Loan,  in  each  case in
connection  with the  Grant of the  Mortgage  Loan  listed  on the  Schedule  of
Mortgage  Loans as security  for the Notes.  Such  review  shall be limited to a
determination  that all  documents  referred  to in the  definition  of the term
Related  Documents  have been  executed  and are  appropriately  endorsed in the
manner called for in the Mortgage  Loan Purchase  Agreement and that the Related
Documents  have been  delivered  with respect to each such  Mortgage Loan (other
than the  documents  related to (i) any  Mortgage  Loan so listed which has been
subject to a prepayment in full and  termination  of related  Mortgage Loan, the
proceeds  of which  have been  deposited  in the  Collection  Account in lieu of
delivery  of the  applicable  Related  Documents,  (ii) any  Mortgage  Loan with
respect to which the related Mortgaged  Property was foreclosed,  repossessed or
otherwise converted subsequent to the Cut-Off Date and prior to the Closing Date
or with respect to which  foreclosure  proceedings  have been  commenced and for
which  the  related  Related  Documents  are  required  in  connection  with the
prosecution  of such  foreclosure  proceedings  and for  which  the  Issuer  has
delivered a trust receipt  called for by Section  3.14(c) and (iii) any Mortgage
Loan as to which the  original  Assignment  of Mortgage has been  submitted  for
recording),  that all  such  documents  have  been  executed,  and that all such
documents relate to the Mortgage Loans listed on the Schedule of Mortgage Loans.
In performing  such review,  the  Indenture  Trustee may rely upon the purported
genuineness  and  due  execution  of any  such  document  and  on the  purported
genuineness of any signature thereon.

         (b) If any Related  Document is defective in any material respect which
may materially and adversely  affect the value of the related Mortgage Loan, the
interest of the Indenture  Trustee or the  Noteholders in such Mortgage Loan, or
if any document  required to be delivered to the Indenture  Trustee has not been
delivered,  the  Indenture  Trustee or the  related  Custodian  on behalf of the
Indenture Trustee shall notify the Issuer,  the Seller,  the Credit Enhancer and
the Master  Servicer  immediately  after  obtaining  knowledge  thereof  and the
Indenture  Trustee,  as assignee of the Issuer's  rights under the Mortgage Loan
Purchase  Agreement,  shall  exercise its remedies in respect of any such defect
against the Seller as provided in the Mortgage Loan Purchase Agreement.


                                       11



<PAGE>



         Section 3.14. Trust Estate; Related Documents. (a) When required by the
provisions of this Indenture, the Indenture Trustee shall execute instruments to
release  property  from the lien of this  Indenture,  or  convey  the  Indenture
Trustee's  interest in the same, in a manner and under  circumstances  which are
not inconsistent with the provisions of this Indenture. No party relying upon an
instrument  executed by the  Indenture  Trustee as provided in this  Article III
shall be bound to ascertain the Indenture Trustee's authority,  inquire into the
satisfaction  of any  conditions  precedent  or see  to the  application  of any
moneys.

         (b) In order to  facilitate  the servicing of the Mortgage  Loans,  the
Master Servicer is hereby  authorized in the name and on behalf of the Indenture
Trustee  and  the  Issuer,  to  execute  assumption   agreements,   substitution
agreements,  and  instruments of  satisfaction  or cancellation or of partial or
full release or discharge,  or any other document  contemplated by the Servicing
Agreement and other  comparable  instruments  with respect to the Mortgage Loans
and with respect to the Mortgaged  Properties  subject to the Mortgages (and the
Indenture  Trustee  and the  Owner  Trustee  shall  promptly  execute  any  such
documents on request of the Master Servicer),  subject to the obligations of the
Master Servicer under the Servicing  Agreement.  If from time to time the Master
Servicer shall deliver to the Indenture  Trustee or the related Custodian copies
of any written  assurance,  assumption  agreement or  substitution  agreement or
other similar agreement pursuant to Section 3.05 of the Servicing Agreement, the
Indenture  Trustee  or the  related  Custodian  shall  check  that  each of such
documents  purports to be an original  executed  copy (or a copy of the original
executed document if the original executed copy has been submitted for recording
and has not yet been returned) and, if so, shall file such  documents,  and upon
receipt of the original  executed copy from the applicable  recording  office or
receipt of a copy thereof  certified by the  applicable  recording  office shall
file such originals or certified copies with the Related Documents.  If any such
documents submitted by the Master Servicer do not meet the above qualifications,
such  documents  shall  promptly  be returned  by the  Indenture  Trustee or the
related  Custodian  to the  Master  Servicer,  with a  direction  to the  Master
Servicer to forward the correct documentation.

         (c) Upon Issuer Request accompanied by an Officers'  Certificate of the
Master  Servicer  pursuant to Section  3.07 of the  Servicing  Agreement  to the
effect  that a  Mortgage  Loan has  been the  subject  of a final  payment  or a
prepayment  in full and the related  Mortgage  Loan has been  terminated or that
substantially all Liquidation  Proceeds which have been determined by the Master
Servicer  in  its  reasonable  judgment  to be  finally  recoverable  have  been
recovered,  and upon  deposit to the  Collection  Account of such final  monthly
payment,  prepayment in full  together  with accrued and unpaid  interest to the
date of such  payment  with  respect to such  Mortgage  Loan or, if  applicable,
Liquidation  Proceeds,  the  Indenture  Trustee  and the Issuer  shall  promptly
release  the  Related  Documents  to the Master  Servicer  upon the order of the
Issuer,  along with such  documents as the Master  Servicer or the Mortgagor may
request as contemplated by the Servicing Agreement to evidence  satisfaction and
discharge of such Mortgage Loan. If from time to time and as appropriate for the
servicing or foreclosure of any Mortgage Loan, the Master Servicer  requests the
Indenture  Trustee or the related Custodian to release the Related Documents and
delivers  to the  Indenture  Trustee or the related  Custodian  a trust  receipt
reasonably  satisfactory to the Indenture  Trustee or the related  Custodian and
signed by a  Responsible  Officer  of the  Master  Servicer,  the Issuer and the
Indenture  Trustee or the related  Custodian shall release the Related Documents
to the Master  Servicer.  If such  Mortgage  Loans shall be  liquidated  and the
Indenture  Trustee or the  related  Custodian  receives a  certificate  from the
Master Servicer as provided above, then, upon request of

                                       12



<PAGE>



the Issuer,  the Indenture  Trustee or the related  Custodian  shall release the
trust receipt to the Master Servicer upon the order of the Issuer.

         (d) The  Indenture  Trustee  shall,  at such time as there are no Notes
Outstanding  [and no amounts  due to the Credit  Enhancer],  release  all of the
Trust  Estate to the  Issuer  (other  than any cash held for the  payment of the
Notes pursuant to Section 3.03 or 4.11), subject,  however, to the rights of the
Indenture Trustee under Section 6.07.

         Section 3.15. Amendments to Servicing Agreement.  The Indenture Trustee
may enter into any amendment or supplement  to the Servicing  Agreement  only in
accordance with Section 8.01 of the Servicing  Agreement.  The Indenture Trustee
may, in its discretion,  decline to enter into or consent to any such supplement
or  amendment  if its own  rights,  duties  or  immunities  shall  be  adversely
affected.

         Section 3.16. Master Servicer as Agent and Bailee of Indenture Trustee.
Solely for purposes of perfection under Section 9-305 of the Uniform  Commercial
Code or other similar  applicable  law, rule or regulation of the state in which
such  property is held by the Master  Servicer,  the  Indenture  Trustee  hereby
acknowledges  that the  Master  Servicer  is acting  as agent and  bailee of the
Indenture  Trustee in holding  amounts  on  deposit  in the  Collection  Account
pursuant to Section 3.02 of the  Servicing  Agreement,  as well as its agent and
bailee in holding any Related Documents released to the Master Servicer pursuant
to Section 3.14(c),  and any other items constituting a part of the Trust Estate
which from time to time come into the possession of the Master  Servicer.  It is
intended that, by the Master  Servicer's  acceptance of such agency  pursuant to
Section 3.02 of the Servicing  Agreement,  the Trustee, as a secured party, will
be deemed to have  possession  of such Related  Documents,  such moneys and such
other items for purposes of Section 9-305 of the Uniform  Commercial Code of the
state in which such property is held by the Master Servicer.

         Section  3.17.  Investment  Company Act. The Issuer shall not become an
"investment  company" or under the "control" of an "investment  company" as such
terms are  defined in the  Investment  Company  Act of 1940,  as amended (or any
successor  or  amendatory  statute),  and the rules and  regulations  thereunder
(taking into  account not only the general  definition  of the term  "investment
company"  but  also  any  available  exceptions  to  such  general  definition);
provided, however, that the Issuer shall be in compliance with this Section 3.17
if  it  shall  have  obtained  an  order  exempting  it  from  regulation  as an
"investment  company" so long as it is in compliance with the conditions imposed
in such order.

         Section 3.18. Issuer May Consolidate,  etc., Only on Certain Terms. (a)
The Issuer shall not consolidate or merge with or into any other Person, unless:

                  (i) the  Person  (if  other  than  the  Issuer)  formed  by or
surviving such  consolidation or merger shall be a Person organized and existing
under the laws of the United  States of America or any state or the  District of
Columbia  and shall  expressly  assume,  by an  indenture  supplemental  hereto,
executed and delivered to the Indenture Trustee, in form reasonably satisfactory
to the Indenture  Trustee,  the due and punctual payment of the principal of and
interest on all Notes and the  performance or observance of every  agreement and
covenant  of  this  Indenture  on the  part of the  Issuer  to be  performed  or
observed, all as provided herein;


                                       13



<PAGE>



                  (ii) immediately after giving effect to such  transaction,
no event of Default shall have occurred and be continuing;

                  (iii) the Rating  Agencies shall have notified the Issuer that
such  transaction  shall  not  cause  the  rating  of the  Notes to be  reduced,
suspended or withdrawn or to be  considered by either Rating Agency (to be below
investment grade without taking into account the Credit Enhancement Instrument);

                  (iv) the Issuer shall have received an Opinion of Counsel (and
shall have delivered copies thereof to the Indenture Trustee) to the effect that
such  transaction  will not have any material  adverse federal income tax or tax
consequence to the Issuer or any Noteholder;

                  (v) any action  that is  necessary  to  maintain  the lien and
security interest created by this Indenture shall have been taken; and

                  (vi) the Issuer shall have delivered to the Indenture  Trustee
an  Officer's  Certificate  and an  Opinion of Counsel  each  stating  that such
consolidation or merger and such supplemental indenture comply with this Article
III and that all  conditions  precedent  herein  provided  for  relating to such
transaction  have been  complied  with  (including  any filing  required  by the
Exchange Act).

         (b) The Issuer  shall not convey or transfer any of its  properties  or
assets, including those included in the Trust Estate, to any Person, unless:

                  (i) the Person that  acquires by  conveyance  or transfer  the
properties  and assets of the  Issuer the  conveyance  or  transfer  of which is
hereby restricted shall (A) be a United States citizen or a Person organized and
existing  under the laws of the  United  States of  America  or any  state,  (B)
expressly assumes, by an indenture  supplemental hereto,  executed and delivered
to the Indenture Trustee, in form satisfactory to the Indenture Trustee, the due
and  punctual  payment of the  principal  of and  interest  on all Notes and the
performance  or observance of every  agreement and covenant of this Indenture on
the part of the Issuer to be performed or observed,  all as provided herein, (C)
expressly agrees by means of such supplemental  indenture that all right,  title
and interest so conveyed or transferred  shall be subject and subordinate to the
rights  of  Holders  of  the  Notes,  (D)  unless  otherwise  provided  in  such
supplemental indenture,  expressly agrees to indemnify, defend and hold harmless
the Issuer  against and from any loss,  liability  or expense  arising  under or
related to this  Indenture  and the Notes and (E)  expressly  agrees by means of
such supplemental indenture that such Person (or if a group of Persons, then one
specified  Person)  shall make all filings  with the  Commission  (and any other
appropriate Person) required by the Exchange Act in connection with the Notes;

                  (ii) immediately after giving effect to such  transaction,  no
Default or Event of Default shall have occurred and be continuing;

                  (iii) the Rating  Agencies shall have notified the Issuer that
such transaction  shall not cause the rating of the Notes or the Certificates to
be reduced, suspended or withdrawn;


                                       14



<PAGE>



                  (iv) the Issuer shall have received an Opinion of Counsel (and
shall have delivered copies thereof to the Indenture Trustee) to the effect that
such  transaction  will not have any material  adverse federal income tax or tax
consequence to the Issuer or any Noteholder;

                  (v) any action  that is  necessary  to  maintain  the lien and
security interest created by this Indenture shall have been taken; and

                  (vi) the Issuer shall have delivered to the Indenture  Trustee
an  Officer's  Certificate  and an  Opinion of Counsel  each  stating  that such
conveyance or transfer and such supplemental  indenture comply with this Article
III and that all  conditions  precedent  herein  provided  for  relating to such
transaction  have been  complied  with  (including  any filing  required  by the
Exchange Act).

         Section 3.19.  Successor or Transferee.  (a) Upon any  consolidation or
merger of the Issuer in accordance with Section 3.18(a), the Person formed by or
surviving such  consolidation or merger (if other than the Issuer) shall succeed
to, and be  substituted  for,  and may  exercise  every  right and power of, the
Issuer  under this  Indenture  with the same  effect as if such  Person had been
named as the Issuer herein.

         (b) Upon a conveyance  or transfer of all the assets and  properties of
the Issuer pursuant to Section  3.18(b),  the Issuer will be released from every
covenant and agreement of this Indenture to be observed or performed on the part
of the Issuer with respect to the Notes immediately upon the delivery of written
notice to the Indenture Trustee that the Issuer is to be so released.

         Section  3.20.  No Other  Business.  The Issuer shall not engage in any
business other than financing,  purchasing,  owning and selling and managing the
Mortgage  Loans in the  manner  contemplated  by this  Indenture  and the  Basic
Documents and all activities incidental thereto.

         Section 3.21. No Borrowing.  The Issuer shall not issue, incur, assume,
guarantee  or  otherwise  become  liable,   directly  or  indirectly,   for  any
indebtedness except for the Notes.

         Section 3.22. Guarantees, Loans, Advances and Other Liabilities. Except
as contemplated by the Servicing  Agreement or this Indenture,  the Issuer shall
not make any loan or advance or credit to, or guarantee  (directly or indirectly
or by  an  instrument  having  the  effect  of  assuring  another's  payment  or
performance on any  obligation or capability of so doing or otherwise),  endorse
or otherwise become contingently liable,  directly or indirectly,  in connection
with the obligations,  stocks or dividends of, or own,  purchase,  repurchase or
acquire  (or agree  contingently  to do so) any  stock,  obligations,  assets or
securities  of, or any other interest in, or make any capital  contribution  to,
any other Person.

         Section  3.23.  Capital  Expenditures.  The  Issuer  shall not make any
expenditure  (by long-term or operating  lease or otherwise)  for capital assets
(either realty or personalty).

         Section 3.24.  Restricted  Payments.  The Issuer shall not, directly or
indirectly,  (i) pay any  dividend or make any  distribution  (by  reduction  of
capital or otherwise),  whether in cash,  property,  securities or a combination
thereof,  to the Owner  Trustee  or any owner of a  beneficial  interest  in the
Issuer or otherwise with respect to any ownership or equity interest or security
in or of the Issuer,  (ii) redeem,  purchase,  retire or  otherwise  acquire for
value any such ownership or equity interest or

                                       15



<PAGE>



         security or (iii) set aside or otherwise  segregate any amounts for any
such purpose; provided,  however, that the Issuer may make, or cause to be made,
(w)   distributions  to  the  Owner  Trustee  and  the   Certificateholders   as
contemplated  by, and to the extent funds are  available  for such purpose under
the Trust  Agreement,  (x) payment to the Master  Servicer or others pursuant to
the terms of the Servicing  Agreement and (y) payments to the Indenture  Trustee
pursuant  to  Section  1(a)(ii)  of  the   Administration   Agreement  (and  (z)
distributions to the holders of the Residual  Ownership Interest as contemplated
by the Trust  Agreement).  The Issuer  will not,  directly or  indirectly,  make
payments to or  distributions  from the Collection  Account except in accordance
with this Indenture and the Basic Documents.

         Section  3.25.  Notice of Events of Default.  The Issuer shall give the
Indenture Trustee[,  the Credit Enhancer] and the Rating Agencies prompt written
notice of each Event of Default hereunder and under the Trust Agreement.

         Section  3.26.  Further  Instruments  and  Acts.  Upon  request  of the
Indenture Trustee,  the Issuer will execute and deliver such further instruments
and do such further acts as may be  reasonably  necessary or proper to carry out
more effectively the purpose of this Indenture.

         Section 3.27.  Statements to Noteholders.  The Indenture  Trustee shall
forward by mail to each  Noteholder  the  Statement  delivered to it pursuant to
Section 4.01 of the Servicing Agreement.

         [Section 3.28.  Grant of the Additional  Loans. (a) In consideration of
the delivery on each Deposit Date to or upon the order of the Issuer of all or a
portion of the amount in respect of Security Principal Collections on deposit in
the  Funding  Account,  the  Issuer  shall,  to the  extent of the  availability
thereof,  on such Deposit Date during the Funding  Period Grant to the Indenture
Trustee  all of its  right,  title  and  interest  in the  Additional  Loans and
simultaneously  with the Grant of the  Additional  Loans the Issuer will deliver
the related Related Documents to the Indenture Trustee or the related Custodian.

         (b) The obligation of the Indenture  Trustee to accept the Grant of the
Additional Loans and the other property and rights related thereto  described in
Paragraph  (a) above is subject  to the  satisfaction  of each of the  following
conditions on or prior to each Deposit Date:

                  (i) the  Indenture  Trustee  shall not have  received  written
notice from any Rating  Agency [or the Credit  Enhancer] to the effect that such
transfer of Additional  Loans would adversely  affect the then current rating of
the Notes or cause the rating assigned to the Securities to be below  investment
grade [without taking into account the Credit Enhancement Instrument];

                 (ii) the Indenture  Trustee shall have received a revised
Mortgage Loan Schedule, listing the Additional Loans;

                  (iii) the  Master  Servicer  shall  confirm  to the  Indenture
Trustee  that  it  has  deposited  in  the  Collection   Account  all  Principal
Collections and Interest  Collections in respect of such Additional  Loans on or
after the related Deposit Date for the Additional Loans;

                  (iv)  the  Indenture   Trustee  shall  have  received  a  duly
completed  and  executed  Transfer  Certificate  in the form of Exhibit 1 to the
Mortgage Loan Purchase Agreement;

                                       16



<PAGE>




                  (v) the Seller at its expense  and the Issuer at its  expense,
as  appropriate,  shall  have  provided  the  Rating  Agencies  [and the  Credit
Enhancer]  with an  Opinion of Counsel  relating  to the sale of the  Additional
Loans to the  Issuer  and the  Grant of the  Additional  Loans to the  Indenture
Trustee  which  opinion  shall be in the form of Exhibit _ to the Mortgage  Loan
Purchase Agreement; and

                  (vi) the Issuer shall have delivered to the Indenture  Trustee
an Officer's  Certificate and an Opinion of Counsel  confirming the satisfaction
of each condition precedent specified in this paragraph (b).

         (c) The  obligation of the Indenture  Trustee to accept the Grant of an
Additional  Loan on the related  Deposit Date is subject to each Additional Loan
and the Additional  Loans in the aggregate,  as the case may be,  satisfying the
conditions set forth in the Mortgage Loan Purchase Agreement.]

         [Section 3.29. Determination of Note Rate. On the second LIBOR Business
Day immediately preceding (i) the Closing Date in the case of the first Interest
Period and (ii) the first day of each succeeding  Interest Period, the Indenture
Trustee shall  determine  LIBOR and the Note Rate for such  Interest  Period and
shall  inform  the  Issuer,  the  Master  Servicer  and the  Depositor  at their
respective facsimile numbers given to the Indenture Trustee in writing thereof.]

         [Section 3.30. Payments under the Credit Enhancement Instrument. (a) On
any Payment Date, other than a Dissolution  Payment Date, the Indenture  Trustee
on  behalf  of the  Noteholders  shall  make a draw  on the  Credit  Enhancement
Instrument  in an amount if any equal to the sum of (x) the  amount by which the
interest  accrued at the Note Rate on the Security  Balance of the Notes exceeds
the  amount on  deposit  in the  Payment  Account  available  to be  distributed
therefor on such Payment Date and (y) the  Guaranteed  Principal  Payment Amount
(the "Credit Enhancement Draw Amount"].

         [(b) The Indenture Trustee shall submit,  if a Credit  Enhancement Draw
Amount is specified in any Statement to Holders  prepared by the Master Servicer
pursuant to Section 4.01 of the Servicing Agreement,  the Notice for Payment (as
defined  in the  Credit  Enhancement  Instrument)  in the  amount of the  Credit
Enhancement Draw Amount to the Credit Enhancer no later than 2:00 p.m., New York
City time, on the second Business Day prior to the applicable Payment Date. Upon
receipt of such Credit  Enhancement  Draw Amount in accordance with the terms of
the Credit  Enhancement  Instrument,  the  Indenture  Trustee shall deposit such
Credit  Enhancement  Draw Amount in the  Payment  Account  for  distribution  to
Holders pursuant to Section 3.05.]

         [In  addition,  a  draw  may  be  made  under  the  Credit  Enhancement
Instrument in respect of any Avoided  Payment (as defined in and pursuant to the
terms and  conditions of the Credit  Enhancement  Instrument)  and the Indenture
Trustee shall submit a Notice for Payment with respect thereto together with the
other documents  required to be delivered to the Credit Enhancer pursuant to the
Credit  Enhancement  Instrument  in  connection  with a draw in  respect  of any
Avoided Payment.]

         [Section 3.31. Replacement Credit Enhancement Instrument.  In the event
of a Credit  Enhancer  Default or if the  claims  paying  ability  rating of the
Credit Enhancer is downgraded and such downgrade results in a downgrading of the
then current rating of the Notes (in each case, a

                                       17



<PAGE>



"Replacement  Event"),  the Issuer, at its expense,  in accordance with and upon
satisfaction of the conditions set forth in the Credit  Enhancement  Instrument,
including, without limitation, payment in full of all amounts owed to the Credit
Enhancer,  may,  but shall not be required  to,  substitute a new surety bond or
surety bonds for the existing Credit  Enhancement  Instrument or may arrange for
any other form of credit enhancement;  provided,  however, that in each case the
Notes shall be rated no lower than the rating  assigned by each Rating Agency to
the  Notes  immediately  prior to such  Replacement  Event  and the  timing  and
mechanism  for  drawing  on such new  credit  enhancement  shall  be  reasonably
acceptable to the Indenture Trustee and provided further that the premiums under
the  proposed  credit  enhancement  shall not  exceed  such  premiums  under the
existing Credit Enhancement Instrument.  It shall be a condition to substitution
of any new credit  enhancement that there be delivered to the Indenture  Trustee
(i) an Opinion of Counsel,  acceptable  in form to the Indenture  Trustee,  from
counsel to the  provider  of such new  credit  enhancement  with  respect to the
enforceability  thereof  and such other  matters as the  Indenture  Trustee  may
require  and (ii) an Opinion of  Counsel  to the effect  that such  substitution
would not (a)  adversely  affect in any  material  respect the tax status of the
Notes and the Certificates or (b) cause the Issuer to be subject to a tax at the
entity level or to be classified  as a taxable  mortgage pool within the meaning
of Section  7701(i) of the Code. Upon receipt of the items referred to above and
payment of all amounts  owing to the Credit  Enhancer and the taking of physical
possession of the new credit  enhancement,  the Indenture Trustee shall,  within
_____ Business Days following  receipt of such items and such taking of physical
possession,  deliver the replaced  Credit  Enhancement  Instrument to the Credit
Enhancer.  In the event of any such  replacement  the Issuer  shall give written
notice thereof to the Rating Agencies.]


                                   ARTICLE IV

               THE NOTES; SATISFACTION AND DISCHARGE OF INDENTURE

         Section 4.01. The Notes(; Increase of Maximum Variable Funding Balance;
Additional  Variable  Funding  Notes).  (a) The Notes shall be registered in the
name of a nominee  designated  by the  Depository.  Beneficial  Owners will hold
interests in the Notes through the  book-entry  facilities of the  Depository in
minimum  initial  Principal  Balances  of $(_____)  and  integral  multiples  of
$(_____)  in excess  thereof.  [The  Capped  Funding  Notes will be  issuable in
minimum  initial  Principal  Balances of  $(______)  and  integral  multiples of
$(_____) in excess  thereof,  together with any additional  amount  necessary to
cover the  aggregate  initial  Principal  Balance  of the Capped  Funding  Notes
surrendered  at the time of the initial  denominational  exchange  thereof (with
such initial  Principal  Balance in each case being  deemed to be the  Principal
Balance of the Capped  Funding Notes at the time of such initial  denominational
exchange thereof].

         The  Indenture  Trustee may for all purposes  (including  the making of
payments  due  on  the  Notes)  deal  with  the  Depository  as  the  authorized
representative  of the  Beneficial  Owners  with  respect  to the  Notes for the
purposes  of  exercising  the rights of Holders  of Notes  hereunder.  Except as
provided in the next  succeeding  paragraph of this Section 4.01,  the rights of
Beneficial  Owners  with  respect  to  the  Notes  shall  be  limited  to  those
established  by law  and  agreements  between  such  Beneficial  Owners  and the
Depository  and  Depository  Participants.  Except as provided in Section  4.08,
Beneficial Owners shall not be entitled to definitive certificates for the Notes
as to which they are the Beneficial  Owners.  Requests and directions  from, and
votes of, the Depository as Holder of the Notes shall not be deemed inconsistent
if they are made with respect to different Beneficial

                                       18



<PAGE>



Owners.  The  Indenture  Trustee  may  establish  a  reasonable  record  date in
connection with solicitations of consents from or voting by Noteholders and give
notice to the Depository of such record date.  Without the consent of the Issuer
and the Indenture  Trustee,  no Note may be transferred by the Depository except
to a successor  Depository  that agrees to hold such Note for the account of the
Beneficial Owners.

         In the event the  Depository  Trust  Company  resigns  or is removed as
Depository,  the Indenture Trustee with the approval of the Issuer may appoint a
successor  Depository.  If no successor Depository has been appointed within ___
days of the effective  date of the  Depository's  resignation  or removal,  each
Beneficial  Owner shall be entitled to  certificates  representing  the Notes it
beneficially owns in the manner prescribed in Section 4.08.

         The Notes shall, on original issue, be executed on behalf of the Issuer
by the  Owner  Trustee,  not in its  individual  capacity  but  solely  as Owner
Trustee,  authenticated  by the Note  Registrar  and  delivered by the Indenture
Trustee to or upon the order of the Issuer.

         (b) So long as no Amortization  Event has occurred the Maximum Variable
Funding  Balance on the Closing  Date may be  increased  from time to time by an
aggregate amount not to exceed  $(______) and Additional  Variable Funding Notes
may be issued upon satisfaction of the following conditions:

                  (i) the  Indenture  Trustee  shall have received an Additional
Credit  Enhancement  Instrument  pursuant  to the  terms and  conditions  of the
Insurance Agreement, including without limitation Section thereof;

                  (ii) the  Indenture  Trustee shall have received an Opinion of
Counsel to the Credit Enhancer in the form attached hereto as Exhibit C;

                  (iii) the  Indenture  Trustee shall have received an Opinion
of Counsel in the form attached hereto as Exhibit D;

                  (iv) the  Indenture  Trustee shall have received the documents
specified in Section 11.01(a) (other than clause (iii) thereof).

         The Security  Balance of such Additional  Variable Funding Notes in the
aggregate  will  reflect the sum of (i) the related  Excess  Additional  Balance
Differential  and (ii) the Additional  Balance  Differential for each Collection
Period from the Collection  Period during which the Additional  Variable Funding
Notes are issued  until the new  Maximum  Variable  Funding  Balance is reached.
Notwithstanding the foregoing,  the Security Balance of each specific Additional
Variable Funding Note will be limited to the Maximum Individual Variable Funding
Balance as provided in subsection (c) below.

         The  Additional  Variable  Funding Notes issued in connection  with the
first  increase  in the  Maximum  Variable  Funding  Balance  pursuant  to  this
subsection  will  bear  the  designation  "A"  (in  addition  to  the  numerical
designation  pursuant to  subsection  (c) below) and any  subsequent  Additional
Variable Funding Notes issued in connection with any subsequent increases in the
Maximum  Variable  Funding  Balance will bear  alphabetical  designations in the
order of their issuance.

                                       19



<PAGE>




         Any Additional  Variable  Funding Notes shall be in the form of Exhibit
A-2 hereof and for all purposes shall be Notes issued pursuant to this Indenture
and all  references to Variable  Funding  Notes herein shall include  Additional
Variable Funding Notes issued pursuant to this Section 4.01(b).

         Upon the issuance of any Additional  Variable  Funding Notes the Issuer
will deliver written notice thereof to the Rating Agencies.

         (c) Subject to the Maximum Variable Funding Balance at such time as the
Security  Balance of any Variable  Funding  Note reaches the Maximum  Individual
Variable  Funding  Balance,  no subsequent  amounts in respect of the Additional
Balance  Differential  shall be added to the Security  Balance of such  Variable
Funding  Note and  instead a new  Variable  Funding  Note  shall be  issued  and
executed  on behalf of the Issuer by the Owner  Trustee,  not in its  individual
capacity but solely as Owner  Trustee,  authenticated  by the Note Registrar and
delivered  by the  Indenture  Trustee  to or upon the order of the  Issuer.  All
subsequent  amounts in respect of the Additional  Balance  Differential shall be
added to the Security  Balance of such new Variable Funding Note (subject to the
Maximum Variable Funding Balance) until the Security Balance thereof reaches the
Maximum Individual Variable Funding Balance.

         The  Variable  Funding  Note issued on the Closing  Date shall bear the
Designation  "1" and  each  new  Variable  Funding  Note  will  bear  sequential
numerical  designations in the order of their issuance.  On each Payment Date on
or after the Accelerated  Amortization  Date a new Variable Funding Note will be
issued on each Payment Date in a principal amount equal to the lesser of (a) the
Maximum  Individual  Variable  Funding  Balance and (b) the  Additional  Balance
Differential  for such Payment Date, but in no event will the Principal  Balance
of the  Variable  Funding  Notes  exceed the Maximum  Variable  Funding  Balance
without satisfying the conditions of Section 4.01 hereof.]

         Section 4.02.  Registration of and Limitations on Transfer and Exchange
of Notes; Appointment of Certificate.  The Note Registrar shall cause to be kept
at its  Corporate  Trust  Office  a Note  Register  in  which,  subject  to such
reasonable regulations as it may prescribe, the Note Registrar shall provide for
the  registration  of Notes and of  transfers  and  exchanges of Notes as herein
provided.

         Subject to the  restrictions  and  limitations  set forth  below,  upon
surrender  for  registration  of  transfer  of any Note at the  Corporate  Trust
Office,  the  Indenture  Trustee  shall  execute  and the Note  Registrar  shall
authenticate  and  deliver,  in  the  name  of  the  designated   transferee  or
transferees,  one or more new  Notes in  authorized  initial  Security  Balances
evidencing the same aggregate Percentage Interests.

         [No Variable  Funding Note, other than any Capped Funding Notes, may be
transferred.  Subject to the provisions set forth below Capped Funding Notes may
be transferred,  provided that with respect to the initial  transfer  thereof by
the Seller prior written  notification of such transfer shall have been given to
the Rating  Agencies  and to the  Credit  Enhancer  by the Seller  along with an
Opinion of  Counsel  to the effect  that such  transfer  will not  constitute  a
fraudulent conveyance under the laws of the relevant jurisdiction.

         No transfer of a Capped Funding Note shall be made unless such transfer
is exempt from the  registration  requirements of the Securities Act of 1933, as
amended, and any applicable state

                                       20



<PAGE>



securities laws or is made in accordance with said Act and laws. In the event of
any such  transfer,  (i) unless such transfer is made in reliance upon Rule 144A
under the 1933 Act, the Indenture  Trustee or the Issuer may,  require a written
Opinion of Counsel (which may be in-house counsel) acceptable to and in form and
substance  reasonably  satisfactory to the Indenture Trustee and the Issuer that
such transfer may be made pursuant to an exemption,  describing  the  applicable
exemption  and the  basis  therefor,  from  said Act and  laws or is being  made
pursuant to said Act and laws,  which Opinion of Counsel shall not be an expense
of the  Indenture  Trustee or the Issuer and (ii) the  Indenture  Trustee  shall
require the transferee to execute an investment letter acceptable to and in form
and substance  reasonably  satisfactory to the Issuer and the Indenture  Trustee
certifying to the Issuer and the Indenture  Trustee the facts  surrounding  such
transfer,  which  investment  letter  shall not be an expense  of the  Indenture
Trustee or the Issuer.  The Holder of a Variable Funding Note desiring to effect
such transfer shall, and does hereby agree to,  indemnify the Indenture  Trustee
the Credit  Enhancer and the Issuer against any liability that may result if the
transfer  is not so exempt or is not made in  accordance  with such  federal and
state laws. Notwithstanding the foregoing, the restriction of transfer specified
in this  paragraph is not  applicable to any Capped Funding Notes that have been
registered under the Securities Act of 1933.]

         Subject to the foregoing,  at the option of the Noteholders,  Notes may
be  exchanged  for other  Notes of like  tenor  or,  in each case in  authorized
initial Principal Balances  evidencing the same aggregate  Percentage  Interests
upon surrender of the Notes to be exchanged at the Corporate Trust Office of the
Note  Registrar.  (With  respect to any  surrender of Capped  Funding  Notes for
exchange the new Notes delivered In exchange  therefor will bear the designation
"Capped" in addition to any other applicable  designations.)  Whenever any Notes
are so  surrendered  for exchange,  the Indenture  Trustee shall execute and the
Note  Registrar  shall  authenticate  and deliver the Notes which the Noteholder
making the exchange is entitled to receive.  Each Note  presented or surrendered
for  registration  of  transfer  or  exchange  shall (if so required by the Note
Registrar) be duly  endorsed by, or be  accompanied  by a written  instrument of
transfer in form reasonably satisfactory to the Note Registrar duly executed by,
the Holder thereof or his attorney duly  authorized in writing.  Notes delivered
upon any such transfer or exchange will evidence the same obligations,  and will
be entitled to the same rights and privileges, as the Notes surrendered.

         No service  charge  shall be made for any  registration  of transfer or
exchange  of  Notes,  but the Note  Registrar  shall  require  payment  of a sum
sufficient  to cover  any tax or  governmental  charge  that may be  imposed  in
connection with any registration of transfer or exchange of Notes.

         All Notes  surrendered for  registration of transfer and exchange shall
be cancelled by the Note  Registrar and  delivered to the Indenture  Trustee for
subsequent destruction without liability on the part of either.

         Section 4.03.  Mutilated,  Destroyed,  Lost or Stolen Notes. If (i) any
mutilated Note is surrendered to the Indenture Trustee, or the Indenture Trustee
receives  evidence to its satisfaction of the destruction,  loss or theft of any
Note,  and (ii) there is delivered  to the  Indenture  Trustee such  security or
indemnity as may be required by it to hold the Issuer and the Indenture  Trustee
harmless,  then, in the absence of notice to the Issuer,  the Note  Registrar or
the Indenture Trustee that such Note has been acquired by a bona fide purchaser,
and  provided  that the  requirements  of Section  8-405 of the UCC are met, the
Issuer  shall  execute,  and  upon  its  request  the  Indenture  Trustee  shall
authenticate  and  deliver,  in exchange  for or in lieu of any such  mutilated,
destroyed, lost or stolen

                                       21



<PAGE>



Note, a replacement Note of the same Class; provided,  however, that if any such
destroyed,  lost or stolen Note, but not a mutilated Note,  shall have become or
within  _____ days shall be due and  payable,  instead of issuing a  replacement
Note,  the Issuer  may pay such  destroyed,  lost or stolen  Note when so due or
payable without  surrender  thereof.  If, after the delivery of such replacement
Note or payment of a destroyed,  lost or stolen Note  pursuant to the proviso to
the preceding  sentence,  a bona fide  purchaser of the original Note in lieu of
which such  replacement Note was issued presents for payment such original Note,
the  Issuer  and the  Indenture  Trustee  shall  be  entitled  to  recover  such
replacement  Note (or such  payment) from the Person to whom it was delivered or
any  Person  taking  such  replacement  Note  from  such  Person  to  whom  such
replacement  Note was  delivered or any  assignee of such Person,  except a bona
fide purchaser,  and shall be entitled to recover upon the security or indemnity
provided therefor to the extent of any loss, damage, cost or expense incurred by
the Issuer or the Indenture Trustee in connection therewith.

         Upon the issuance of any replacement  Note under this Section 4.03, the
Issuer may require the payment by the Holder of such Note of a sum sufficient to
cover any tax or other  governmental  charge  that may be  imposed  in  relation
thereto and any other  reasonable  expenses  (including the fees and expenses of
the Indenture Trustee) connected therewith.

         Every  replacement  Note  issued  pursuant  to  this  Section  4.03  in
replacement of any mutilated, destroyed, lost or stolen Note shall constitute an
original  additional  contractual  obligation of the Issuer,  whether or not the
mutilated,  destroyed,  lost or stolen Note shall be at any time  enforceable by
anyone,  and shall be entitled to all the benefits of this Indenture equally and
proportionately with any and all other Notes duly issued hereunder.

         The  provisions of this Section 4.03 are  exclusive and shall  preclude
(to the  extent  lawful)  all other  rights  and  remedies  with  respect to the
replacement or payment of mutilated, destroyed, lost or stolen Notes.

         Section 4.04.  Persons  Deemed  Owners.  Prior to due  presentment  for
registration of transfer of any Note, the Issuer,  the Indenture Trustee and any
agent of the Issuer or the Indenture  Trustee may treat the Person in whose name
any Note is  registered  (as of the day of  determination)  as the owner of such
Note for the purpose of receiving payments of principal of and interest, if any,
on such Note and for all other purposes whatsoever,  whether or not such Note be
overdue,  and  neither the Issuer,  the  Indenture  Trustee nor any agent of the
Issuer or the Indenture Trustee shall be affected by notice to the contrary.

         Section  4.05.   Cancellation.   All  Notes  surrendered  for  payment,
registration  of transfer,  exchange or redemption  shall, if surrendered to any
Person other than the Indenture  Trustee,  be delivered to the Indenture Trustee
and shall be promptly cancelled by the Indenture Trustee.  The Issuer may at any
time deliver to the  Indenture  Trustee for  cancellation  any Notes  previously
authenticated and delivered  hereunder which the Issuer may have acquired in any
manner whatsoever, and all Notes so delivered shall be promptly cancelled by the
Indenture Trustee. No Notes shall be authenticated in lieu of or in exchange for
any Notes  cancelled  as  provided in this  Section  4.05,  except as  expressly
permitted by this  Indenture.  All cancelled Notes may be held or disposed of by
the  Indenture  Trustee in  accordance  with its standard  retention or disposal
policy as in effect at the time  unless  the  Issuer  shall  direct by an Issuer
Request that they be destroyed or

                                       22



<PAGE>



returned to it; provided,  that such Issuer Request is timely and the Notes have
not been previously disposed of by the Indenture Trustee.

         Section 4.06. Book-Entry Notes. The Notes, upon original issuance, will
be issued in the form of typewritten Notes representing the Book-Entry Notes, to
be delivered to The Depository Trust Company, the initial Depository,  by, or on
behalf of, the Issuer.  Such Notes shall  initially  be  registered  on the Note
Register in the name of Cede & Co., the nominee of the initial  Depository,  and
no Beneficial Owner will receive a definitive Note  representing such Beneficial
Owner's  interest in such Note,  except as provided in Section 4.08.  Unless and
until  definitive,  fully registered  Notes (the  "Definitive  Notes") have been
issued to Beneficial Owners pursuant to Section 4.08:

         (i)  the provisions of this Section 4.06 shall be in full force and
effect;

         (ii) the Note Registrar and the Indenture  Trustee shall be entitled to
deal with the  Depository  for all  purposes of this  Indenture  (including  the
payment of principal of and interest on the Notes and the giving of instructions
or  directions  hereunder)  as the sole  holder of the Notes,  and shall have no
obligation to the Owners of Notes;

         (iii) to the extent that the  provisions  of this Section 4.06 conflict
with any other provisions of this Indenture, the provisions of this Section 4.06
shall control;

         (iv) the rights of  Beneficial  Owners shall be exercised  only through
the Depository  and shall be limited to those  established by law and agreements
between  such  Owners  of  Notes  and  the  Depository   and/or  the  Depository
Participants  pursuant  to the  Note  Depository  Agreement.  Unless  and  until
Definitive  Notes are issued  pursuant to Section 4.08,  the initial  Depository
will make book-entry transfers among the Depository Participants and receive and
transmit  payments of principal of and Interest on the Notes to such  Depository
Participants; and

         (v) whenever  this  Indenture  requires or permits  actions to be taken
based upon instructions or directions of Holders of Notes evidencing a specified
percentage of the Security Balances of the Notes, the Depository shall be deemed
to  represent  such   percentage  only  to  the  extent  that  it  has  received
instructions   to  such  effect  from   Beneficial   Owners  and/or   Depository
Participants owning or representing,  respectively,  such required percentage of
the beneficial  interest in the Notes and has delivered such instructions to the
Indenture Trustee.

         Section  4.07.  Notices  to  Depository.  Whenever  a  notice  or other
communication  to the Noteholders is required under this  Indenture,  unless and
until Definitive  Notes shall have been issued to Beneficial  Owners pursuant to
Section  4.08,   the   Indenture   Trustee  shall  give  all  such  notices  and
communications  specified  herein  to be given to  Holders  of the  Notes to the
Depository, and shall have no obligation to the Beneficial Owners.

         Section 4.08.  Definitive Notes. If (i) the  Administrator  advises the
Indenture Trustee in writing that the Depository is no longer willing or able to
properly  discharge  its  responsibilities  with  respect  to the  Notes and the
Administrator is unable to locate a qualified successor,  (ii) the Administrator
at its  option  advises  the  Indenture  Trustee  in  writing  that it elects to
terminate  the  book-entry  system  through  the  Depository  or (iii) after the
occurrence  of an Event of  Default,  Owners  of Notes  representing  beneficial
interests aggregating at least a majority of the Security

                                       23



<PAGE>



Balances of the Notes advise the Depository in writing that the  continuation of
a book-entry system through the Depository is no longer in the best interests of
the Beneficial  Owners,  then the Depository shall notify all Beneficial  Owners
and the  Indenture  Trustee  of the  occurrence  of any  such  event  and of the
availability of Definitive Notes to Beneficial  Owners requesting the same. Upon
surrender to the Indenture  Trustee of the typewritten  Notes  representing  the
Book-Entry  Notes by the Depository,  accompanied by registration  instructions,
the Issuer  shall  execute and the  Indenture  Trustee  shall  authenticate  the
Definitive Notes in accordance with the instructions of the Depository.  None of
the Issuer,  the Note Registrar or the Indenture Trustee shall be liable for any
delay in delivery of such  instructions and may conclusively  rely on, and shall
be protected in relying on, such  instructions.  Upon the issuance of Definitive
Notes, the Indenture Trustee shall recognize the Holders of the Definitive Notes
as Noteholders.

         Section  4.09.  Tax  Treatment.   The  Issuer  has  entered  into  this
Indenture,  and the Notes will be issued,  with the intention that, for federal,
state and local income,  single  business and franchise tax purposes,  the Notes
will qualify as  indebtedness of the Issuer.  The Issuer,  by entering into this
Indenture,  and  each  Noteholder,  by its  acceptance  of its  Note  (and  each
Beneficial  Owner by its acceptance of an interest in the applicable  Book-Entry
Note),  agree to treat the Notes for  federal,  state and local  income,  single
business and franchise tax purposes as indebtedness of the Issuer.

         Section 4.10.  Satisfaction and Discharge of Indenture.  This Indenture
shall cease to be of further  effect with  respect to the Notes except as to (i)
rights of registration of transfer and exchange, (ii) substitution of mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal thereof and interest thereon, (iv) Sections 3.03, 3.04, 3.06, 3.09,
3.18, 3.20 and 3.21, (v) the rights, obligations and immunities of the Indenture
Trustee  hereunder  (including the rights of the Indenture Trustee under Section
6.07 and the  obligations of the Indenture  Trustee under Section 4.11) and (vi)
the rights of Noteholders as  beneficiaries  hereof with respect to the property
so deposited with the Indenture  Trustee  payable to all or any of them, and the
Indenture Trustee, on demand of and at the expense of the Issuer,  shall execute
proper  instruments  acknowledging  satisfaction and discharge of this Indenture
with respect to the Notes, when

         (A)      either

                  (1) all Notes  theretofore  authenticated and delivered (other
than (i)  Notes  that  have been  destroyed,  lost or stolen  and that have been
replaced or paid as provided  in Section  4.03 and (ii) Notes for whose  payment
money has theretofore been deposited in trust or segregated and held in trust by
the Issuer and thereafter repaid to the Issuer or discharged from such trust, as
provided  in Section  3.03) have been  delivered  to the  Indenture  Trustee for
cancellation; or

                  (2)      all Notes not theretofore delivered to the Indenture
Trustee for cancellation

                           a.       have become due and payable, or

                           b.       will become due and payable at the Final
Scheduled Payment Date within one year, or

                           c. are to be called for redemption  within one year
under  arrangements satisfactory to the Indenture  Trustee for the giving of
notice of redemption by the

                                       24



<PAGE>



Indenture  Trustee  in the name,  and at the  expense,  of the  Issuer,  and the
Issuer,  in the case of a., or b. or c.  above,  has  irrevocably  deposited  or
caused to be  irrevocably  deposited  with the Indenture  Trustee cash or direct
obligations of or obligations  guaranteed by the United States of America (which
will  mature  prior to the date such  amounts  are  payable),  in trust for such
purpose, in an amount sufficient to pay and discharge the entire indebtedness on
such Notes then outstanding not theretofore  delivered to the Indenture  Trustee
for cancellation  when due on the Final Scheduled Payment Date or the Redemption
Date, as applicable;

         (B) the  Issuer  has paid or caused to be paid all other  sums  payable
hereunder (and under the Insurance Agreement) by the Issuer; and

         (C) the Issuer has  delivered to the  Indenture  Trustee and the Credit
Enhancer an Officer's Certificate, an Opinion of Counsel and (if required by the
TIA or  the  Indenture  Trustee)  an  Independent  Certificate  from  a firm  of
certified  public  accountants,  each  meeting the  applicable  requirements  of
Section 11.01 and,  subject to Section  11.02,  each stating that all conditions
precedent herein provided for relating to the satisfaction and discharge of this
Indenture have been complied with.

         Section 4.11. Application of Trust Money. All moneys deposited with the
Indenture  Trustee  pursuant to Section  4.10 hereof  shall be held in trust and
applied  by it,  in  accordance  with  the  provisions  of the  Notes  and  this
Indenture,  to the payment,  either directly or through any Paying Agent, as the
Indenture  Trustee may determine,  to the Holders of those  particular Notes for
the payment or  redemption  of which such moneys  have been  deposited  with the
Indenture  Trustee,  of all sums due and to become due thereon for principal and
interest;  but such moneys need not be segregated from other funds except to the
extent required herein or required by law.

         [Section  4.12.  Subrogation  and  Cooperation.  (a) The Issuer and the
Indenture  Trustee  acknowledge that (i) to the extent the Credit Enhancer makes
payments under the Credit  Enhancement  Instrument on account of principal of or
interest on the Notes or the  Certificates,  the Credit  Enhancer  will be fully
subrogated to the rights of such Holders to receive such  principal and interest
from the Issuer,  and (ii) the Credit  Enhancer shall be paid such principal and
interest but only from the sources and in the manner  provided herein and in the
Insurance Agreement for the payment of such principal and interest.

         The  Indenture  Trustee  shall  cooperate  in  all  respects  with  any
reasonable  request by the Credit Enhancer for action to preserve or enforce the
Credit  Enhancer's  rights or interest  under this  Indenture  or the  Insurance
Agreement  without limiting the rights of the Noteholders as otherwise set forth
in the  Indenture,  including,  without  limitation,  upon  the  occurrence  and
continuance  of a default under the Insurance  Agreement,  a request to take any
one or more of the following actions:

                  (i) institute  Proceedings  for the  collection of all amounts
then payable on the Notes,  or under this  Indenture in respect to Notes and all
amounts payable under the Insurance  Agreement enforce any judgment obtained and
collect from the Issuer moneys adjudged due;

                  (ii) sell the Trust Estate or any portion thereof or rights or
interest therein, at one or more public or private Sales called and conducted in
any manner permitted by law;

                                       25



<PAGE>




                  (iii)  file or record all  Assignments  that have not 
previously  been recorded;

                  (iv)  institute Proceedings from time to time for the complete
or partial foreclosure of this Indenture; and

                  (v) exercise any remedies of a secured party under the Uniform
Commercial Code and take any other appropriate action to protect and enforce the
rights and remedies of the Credit Enhancer hereunder.]

         Section 4.13.  Repayment of Moneys Held by Paying Agent.  In connection
with the satisfaction and discharge of this Indenture with respect to the Notes,
all moneys then held by any Administrator other than the Indenture Trustee under
the provisions of this  Indenture with respect to such Notes shall,  upon demand
of the Issuer, be paid to the Indenture Trustee to be held and applied according
to Section  3.05 and  thereupon  such Paying  Agent  shall be released  from all
further liability with respect to such moneys.


                                    ARTICLE V

                                    REMEDIES

         Section  5.01.  Events of Default.  "Event of Default,"  wherever  used
herein, shall have the meaning provided in Appendix A[; provided,  however, that
no Event of Default will occur under clause (i) or clause (ii) of the definition
of "Event of Default" if the Issuer  fails to make  payments of principal of and
interest on the Notes so long as the Credit  Enhancer makes payments  sufficient
therefore under the Credit Enhancement Instrument].

         The Issuer  shall  deliver  to the  Indenture  Trustee  [and the Credit
Enhancer],  within ___ days after the occurrence thereof,  written notice in the
form of an  Officer's  Certificate  of any event which with the giving of notice
and the lapse of time would become an Event of Default under clause (iii) of the
definition  of "Event of  Default",  its  status  and what  action the Issuer is
taking or proposes to take with respect thereto.

         Section 5.02. Acceleration of Maturity; Rescission and Annulment. If an
Event of Default should occur and be continuing, then and in every such case the
Indenture Trustee or the Holders of Notes  representing not less than a majority
of the  Security  Balances of all Notes may declare the Notes to be  immediately
due and  payable,  by a notice in writing to the  Issuer  (and to the  Indenture
Trustee  if given by  Noteholders),  and upon any such  declaration  the  unpaid
principal  amount of such  Class of Notes,  together  with  accrued  and  unpaid
interest thereon through the date of acceleration,  shall become immediately due
and payable. [Unless the prior written consent of the Credit Enhancer shall have
been  obtained  by the  Indenture  Trustee,  the  Payment  Date upon  which such
accelerated  payment is due and  payable  shall not be a Payment  Date under the
Credit Enhancement  Instrument and the Indenture Trustee shall not be authorized
under Section 3.32 to make a draw therefor.]

         At any time after such declaration of acceleration of maturity has been
made and  before a  judgment  or decree  for  payment  of the money due has been
obtained by the Indenture Trustee as hereinafter in this Article V provided, the
Holders of Notes representing a majority of the Security

                                       26



<PAGE>



Balances  of all  Notes,  by  written  notice to the  Issuer  and the  Indenture
Trustee, may rescind and annul such declaration and its consequences if:

         (i) the Issuer has paid or deposited  with the Indenture  Trustee a sum
sufficient to pay:

                           (A) all  payments of principal of and interest on the
         Notes and all other  amounts  that would then be due  hereunder or upon
         the Notes if the Event of Default giving rise to such  acceleration had
         not occurred; and

                           (B)  all  sums  Paid  or  advanced  by the  Indenture
         Trustee   hereunder   and  the   reasonable   compensation,   expenses,
         disbursements  and advances of the Indenture Trustee and its agents and
         counsel; and

                  (ii) all Events of Default,  other than the  nonpayment of the
         principal of the Notes that has become due solely by such acceleration,
         have been cured or waived as provided in Section 5.12.

         No such  rescission  shall affect any subsequent  default or impair any
right consequent thereto.

         Section 5.03.  Collection of Indebtedness  and Suits for Enforcement by
Indenture  Trustee.  (a) The Issuer covenants that if (i) default is made in the
payment of any interest on any Note when the same  becomes due and payable,  and
such default  continues for a period of ___ days, or (ii) default is made in the
payment of the principal of or any installment of the principal of any Note when
the same becomes due and payable,  the Issuer will, upon demand of the Indenture
Trustee,  pay to it, for the  benefit of the Holders of Notes [and of the Credit
Enhancer],  the whole amount then due and payable on the Notes for principal and
interest, with interest upon the overdue principal, and in addition thereto such
further  amount  as shall be  sufficient  to cover the  costs  and  expenses  of
collection,  including the reasonable compensation,  expenses, disbursements and
advances of the Indenture Trustee and its agents and counsel.

         (b) In case the Issuer  shall fail  forthwith  to pay such amounts upon
such demand, the Indenture Trustee, in its own name and as trustee of an express
trust,  subject to the  provisions  of Section  11.17  hereof,  may  institute a
Proceeding for the  collection of the sums so due and unpaid,  and may prosecute
such  Proceeding to judgment or final  decree,  and may enforce the same against
the Issuer or other obligor upon the Notes and collect in the manner provided by
law out of the  property  of the Issuer or other  obligor  the  Notes,  wherever
situated, the moneys adjudged or decreed to be payable.

         (c) If an Event of Default  occurs  and is  continuing,  the  Indenture
Trustee,  subject  to the  provisions  of Section  11.17  hereof,  may,  as more
particularly provided in Section 5.04, in its discretion, proceed to protect and
enforce its rights and the rights of the Noteholders [and the Credit  Enhancer],
by such  appropriate  Proceedings  as the  Indenture  Trustee  shall  deem  most
effective  to protect  and  enforce any such  rights,  whether for the  specific
enforcement  of any  covenant or  agreement  in this  Indenture or in aid of the
exercise of any power granted  herein,  or to enforce any other proper remedy or
legal or equitable right vested in the Indenture Trustee by this Indenture or by
law.

                                       27



<PAGE>




         (d) In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest in
the Trust  Estate,  Proceedings  under Title 11 of the United States Code or any
other applicable  federal or state bankruptcy,  insolvency or other similar law,
or in case a receiver,  assignee  or trustee in  bankruptcy  or  reorganization,
liquidator,  sequestrator  or similar  official shall have been appointed for or
taken  possession of the Issuer or its property or such other obligor or Person,
or in case of any other comparable judicial  Proceedings  relative to the Issuer
or other  obligor upon the Notes,  or to the creditors or property of the Issuer
or such other  obligor,  the  Indenture  Trustee,  irrespective  of whether  the
principal of any Notes shall then be due and payable as therein  expressed or by
declaration or otherwise and irrespective of whether the Indenture Trustee shall
have made any  demand  pursuant  to the  provisions  of this  Section,  shall be
entitled and empowered, by intervention in such Proceedings or otherwise:

                  (i) to file and prove a claim or claims  for the whole  amount
of principal  and interest  owing and unpaid in respect of the Notes and to file
such other papers or documents as may be necessary or advisable in order to have
the  claims  of the  Indenture  Trustee  (including  any  claim  for  reasonable
compensation to the Indenture  Trustee and each predecessor  Indenture  Trustee,
and their respective agents, attorneys and counsel, and for reimbursement of all
expenses and  liabilities  incurred,  and all advances  made,  by the  Indenture
Trustee and each predecessor Indenture Trustee, except as a result of negligence
or bad faith) and of the Noteholders allowed in such Proceedings;

                  (ii) unless  prohibited by applicable law and regulations,  to
vote on behalf of the Holders of Notes in any  election of a trustee,  a standby
trustee or Person performing similar functions in any such Proceedings;

                  (iii) to collect  and  receive  any  moneys or other  property
payable or deliverable on any such claims and to distribute all amounts received
with respect to the claims of the  Noteholders  and of the Indenture  Trustee on
their behalf; and

                  (iv)  to file  such  proofs  of  claim  and  other  papers  or
documents  as may be  necessary  or advisable in order to have the claims of the
Indenture  Trustee or the Holders of Notes  allowed in any judicial  proceedings
relative to the Issuer, its creditors and its property;

and any trustee,  receiver,  liquidator,  custodian or other similar official in
any such  Proceeding is hereby  authorized by each of such  Noteholders  to make
payments to the Indenture Trustee,  and, in the event that the Indenture Trustee
shall consent to the making of payments directly to such Noteholders,  to pay to
the Indenture  Trustee such amounts as shall be  sufficient to cover  reasonable
compensation to the Indenture  Trustee,  each predecessor  Indenture Trustee and
their  respective  agents,  attorneys  and counsel,  and all other  expenses and
liabilities  incurred,  and all advances made, by the Indenture Trustee and each
predecessor Indenture Trustee except as a result of negligence or bad faith.

         (e) Nothing herein contained shall be deemed to authorize the Indenture
Trustee to  authorize  or consent to or vote for or accept or adopt on behalf of
any  Noteholder  any  plan  of   reorganization,   arrangement,   adjustment  or
composition  affecting  the Notes or the  rights  of any  Holder  thereof  or to
authorize  the  Indenture  Trustee  to vote in respect of the claim of any Note-
holder in any such proceeding except, as aforesaid,  to vote for the election of
a trustee in bankruptcy or similar Person.

                                       28



<PAGE>




         (f) All rights of action and of asserting  claims under this Indenture,
or under any of the Notes, may be enforced by the Indenture  Trustee without the
possession of any of the Notes or the  production  thereof in any trial or other
Proceedings relative thereto,  and any such action or proceedings  instituted by
the Indenture  Trustee shall be brought in its own name as trustee of an express
trust,  and any  recovery of judgment,  subject to the payment of the  expenses,
disbursements  and  compensation  of the  Indenture  Trustee,  each  predecessor
Indenture  Trustee and their respective  agents and attorneys,  shall be for the
ratable  benefit of the Holders of the Notes (or the Variable  Funding Notes, as
applicable).

         (g) In any Proceedings  brought by the Indenture  Trustee (and also any
Proceedings  involving the  interpretation of any provision of this Indenture to
which the Indenture  Trustee shall be a party),  the Indenture  Trustee shall be
held to represent all the Holders of the Notes, and it shall not be necessary to
make any Noteholder a party to any such Proceedings.

         Section 5.04.  Remedies;  Priorities.  (a) If an Event of Default shall
have occurred and be continuing, the Indenture Trustee subject to the provisions
of Section 11.17 hereof may do one or more of the following  (subject to Section
5.05):

                  (i) institute Proceedings in its own name and as trustee of an
express  trust for the  collection  of all amounts  then payable on the Notes or
under this Indenture with respect thereto,  whether by declaration or otherwise,
and all amounts  payable  under the  Insurance  Agreement,  enforce any judgment
obtained,  and  collect  from the Issuer and any other  obligor  upon such Notes
moneys adjudged due;

                  (ii) institute  Proceedings from time to time for the complete
or partial foreclosure of this Indenture with respect to the Trust Estate;

                  (iii)  exercise any remedies of a secured  party under the UCC
and take any other  appropriate  action to protect  and  enforce  the rights and
remedies  of the  Indenture  Trustee,  the  Holders of the Notes (and the Credit
Enhancer); and

                  (iv) sell the Trust Estate or any portion thereof or rights or
interest therein, at one or more public or private sales called and conducted in
any manner permitted by law;

provided,  however,  that  the  Indenture  Trustee  may not  sell  or  otherwise
liquidate the Trust Estate following an Event of Default, unless (A) the Holders
of ___% of the Security  Balances of the  Securities  (and the Credit  Enhancer)
consent  thereto,  (which  consent will not be  unreasonably  withheld)  (B) the
proceeds of such sale or liquidation  distributable to Holders are sufficient to
discharge  in full all  amounts  then due and  unpaid  upon the  Securities  for
principal  and interest  [and to reimburse  the Credit  Enhancer for any amounts
drawn  under the Credit  Enhancement  Instrument  and any other  amounts due the
Credit  Enhancer  under the Insurance  Agreement]  or (C) the Indenture  Trustee
determines that the Mortgage Loans will not continue to provide sufficient funds
for the payment of principal of and interest on either the Notes,  as they would
have  become due if the Notes had not been  declared  due and  payable,  and the
Indenture  Trustee  obtains the consent [of the Credit  Enhancer,  which consent
will not be unreasonably withheld, and] of the Holders of not less than ____% of
the  Security  Balances  of  the  Notes.  In  determining  such  sufficiency  or
insufficiency with respect to clause (B) and (C), the Indenture Trustee may, but
need not, obtain and

                                       29



<PAGE>



rely upon an opinion of an Independent  investment banking or accounting firm of
national  reputation as to the feasibility of such proposed action and as to the
sufficiency  of  the  Trust  Estate  for  such  purpose.   [Notwithstanding  the
foregoing,  so long as an Event of Servicer  Termination  has not occurred,  any
Sale of the Trust Estate shall be made subject to the continued Servicing of the
Mortgage Loans by the Master Servicer as provided in the Servicing Agreement.]

         (b) If the Indenture Trustee collects any money or property pursuant to
this Article V, it shall pay out the money or property in the following order:

         FIRST:  to the Indenture Trustee for amounts due under Section 6.07;

         SECOND:  to each Class of Noteholders for amounts due and unpaid on the
related  Class of Notes for interest and to each  Noteholder  of such Class,  in
each case ratably,  without preference or priority of any kind, according to the
amounts  due and  payable  on such  Class of Notes  for  interest  from  amounts
available in the Trust Estate for such Noteholders;

         THIRD:  to Holders of each Class of Notes for amounts due and unpaid on
the related Class of Notes for  principal,  from amounts  available in the Trust
Estate for such Noteholders,  and to each Noteholder of such Class, in each case
ratably,  without  preference or priority of any kind,  according to the amounts
due and  payable  on such  Class of Notes  for  principal,  until  the  Security
Balances of each Class of Notes is reduced to zero;

         FOURTH:  to the Issuer for amounts  required to be  distributed  to the
Certificateholders pursuant to the Trust Agreement;

         FIFTH:  [To the  payment  of all  amounts  due and owing to the  Credit
Enhancer under the Insurance Agreement];

         SIXTH:  to the Issuer for amounts due under  Article  VIII of the Trust
Agreement; and

         SEVENTH:  to the payment of the remainder,  if any to the Issuer or any
other person legally entitled thereto.

         The  Indenture  Trustee may fix a record date and payment  date for any
payment to  Noteholders  pursuant to this Section 5.04. At least ___ days before
such record date,  the Issuer shall mail to each  Noteholder  and the  Indenture
Trustee a notice that states the record date, the payment date and the amount to
be paid.

         Section 5.05.  Optional  Preservation of the Trust Estate. If the Notes
have been declared to be due and payable  under Section 5.02  following an Event
of Default and such declaration and its consequences have not been rescinded and
annulled,  the Indenture Trustee may, but need not, elect to maintain possession
of the Trust Estate.  It is the desire of the parties hereto and the Noteholders
that there be at all times  sufficient funds for the payment of principal of and
interest on the Notes and other obligations of the Issuer [including  payment to
the Credit  Enhancer],  and the  Indenture  Trustee  shall take such desire into
account  when  determining  whether or not to maintain  possession  of the Trust
Estate. In determining  whether to maintain  possession of the Trust Estate, the
Indenture  Trustee  may,  but need not,  obtain  and rely upon an  opinion of an
Independent investment banking

                                       30



<PAGE>



or accounting firm of national reputation as to the feasibility of such proposed
action and as to the sufficiency of the Trust Estate for such purpose.

         Section 5.06. Limitation of Suits. No Holder of any Note shall have any
right to institute any Proceeding,  judicial or otherwise,  with respect to this
Indenture,  or for the  appointment  of a receiver or trustee,  or for any other
remedy hereunder, unless and subject to the provisions of Section 11.17 hereof:

                  (i) such Holder has  previously  given written  notice to the
Indenture Trustee of a continuing Event of Default;

                  (ii)  the  Holders  of not  less  than  ___%  of the  Security
Balances  of the Notes have made  written  request to the  Indenture  Trustee to
institute such Proceeding in respect of such Event of Default in its own name as
Indenture Trustee hereunder;

                  (iii) such  Holder or Holders  have  offered to the  Indenture
Trustee reasonable  indemnity against the costs,  expenses and liabilities to be
incurred in complying with such request;

                  (iv) the  Indenture  Trustee for ___ days after its receipt of
such  notice,  request  and offer of  indemnity  has  failed to  institute  such
Proceedings; and

                  (v) no direction  inconsistent  with such written  request has
been given to the Indenture Trustee during such ___-day period by the Holders of
a majority of the Security Balances of the Notes.

It is  understood  and intended  that no one or more Holders of Notes shall have
any right in any manner  whatever by virtue of, or by availing of, any provision
of this  Indenture  to  affect,  disturb  or  prejudice  the rights of any other
Holders of Notes or to obtain or to seek to obtain  priority or preference  over
any other  Holders or to enforce any right under this  Indenture,  except In the
manner herein provided.

         In the  event  the  Indenture  Trustee  shall  receive  conflicting  or
inconsistent requests and indemnity from two or more groups of Holders of Notes,
each  representing  less than a majority of the Security  Balances of the Notes,
the Indenture  Trustee in its sole discretion may determine what action, if any,
shall be taken, notwithstanding any other provisions of this Indenture.

         Section 5.07.  Unconditional Rights of Noteholders To Receive Principal
and Interest. Notwithstanding any other provisions in this Indenture, the Holder
of any Note  shall have the  right,  which is  absolute  and  unconditional,  to
receive  payment of the  principal of and  interest,  if any, on such Note on or
after  the  respective  due  dates  thereof  expressed  in such  Note or in this
Indenture and to institute  suit for the  enforcement  of any such payment,  and
such right shall not be impaired without the consent of such Holder.

         Section  5.08.  Restoration  of Rights and  Remedies.  If the Indenture
Trustee or any  Noteholder has instituted any Proceeding to enforce any right or
remedy  under  this  Indenture  and such  Proceeding  has been  discontinued  or
abandoned  for any  reason or has been  determined  adversely  to the  Indenture
Trustee or to such Noteholder, then and in every such case the Issuer, the

                                       31



<PAGE>



Indenture  Trustee and the Noteholders  shall,  subject to any  determination in
such  Proceeding,  be  restored  severally  and  respectively  to  their  former
positions  hereunder,  and  thereafter  all rights and remedies of the Indenture
Trustee and the Noteholders shall continue as though no such Proceeding had been
instituted.

         Section 5.09. Rights and Remedies Cumulative. No right or remedy herein
conferred  upon or reserved to the Indenture  Trustee or to the  Noteholders  is
intended  to be  exclusive  of any other  right or remedy,  and every  right and
remedy shall,  to the extent  permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or  otherwise.  The  assertion or employment of any right or remedy
hereunder,  or  otherwise,   shall  not  prevent  the  concurrent  assertion  or
employment of any other appropriate right or remedy.

         Section 5.10.  Delay or Omission Not a Waiver.  No delay or omission of
the Indenture  Trustee or any Holder of any Note to exercise any right or remedy
accruing  upon any Event of  Default  shall  impair  any such right or remedy or
constitute  a waiver of any such Event of Default  or an  acquiescence  therein.
Every  right  and  remedy  given by this  Article  V or by law to the  Indenture
Trustee or to the  Noteholders  may be exercised from time to time, and as often
as may be deemed expedient,  by the Indenture Trustee or by the Noteholders,  as
the case may be.

         Section 5.11. Control by Noteholders.  The Holders of a majority of the
Security  Balances of Notes shall have the right to direct the time,  method and
place of conducting  any  Proceeding  for any remedy  available to the Indenture
Trustee with respect to the Notes or exercising any trust or power  conferred on
the Indenture Trustee; provided that:

                  (i) such  direction  shall not be in  conflict  with any rule
of law or with this Indenture;

                  (ii)  subject  to the  express  terms  of  Section  5.04,  any
direction to the  Indenture  Trustee to sell or liquidate the Trust Estate shall
be by Holders of Notes  representing not less than ___% of the Security Balances
of Notes;

                  (iii) if the  conditions  set forth in Section  5.05 have been
satisfied and the Indenture  Trustee elects to retain the Trust Estate  pursuant
to such Section, then any direction to the Indenture Trustee by Holders of Notes
representing  less  than  ___% of the  Security  Balances  of  Notes  to sell or
liquidate the Trust Estate shall be of no force and effect; and

                  (iv) the  Indenture  Trustee may take any other action  deemed
proper by the Indenture Trustee that is not inconsistent with such direction.

Notwithstanding the rights of Noteholders set forth in this Section,  subject to
Section 6.01, the Indenture  Trustee need not take any action that it determines
might involve it in liability or might materially adversely affect the rights of
any Noteholders not consenting to such action.

         Section 5.12. Waiver of Past Defaults.  Prior to the declaration of the
acceleration  of the  maturity  of the Notes as provided  in Section  5.02,  the
Holders of Notes of not less than a majority  of the  Security  Balances  of the
Notes may waive any past Event of Default and its  consequences  except an Event
of Default (a) with respect to payment of principal of or interest on any of the
Notes or (b) in  respect of a  covenant  or  provision  hereof  which  cannot be
modified or amended

                                       32



<PAGE>



without the consent of the Holder of each Note [or (c) the waiver of which would
materially and adversely  affect the interests of the Credit  Enhancer or modify
its obligation under the Credit Enhancement Instrument.] In the case of any such
waiver,  the Issuer, the Indenture Trustee and the Holders of the Notes shall be
restored to their former positions and rights  hereunder,  respectively;  but no
such waiver shall extend to any  subsequent  or other Event of Default or impair
any right consequent thereto.

         Upon any such waiver,  any Event of Default arising  therefrom shall be
deemed to have been cured and not to have  occurred,  for every  purpose of this
Indenture;  but no such waiver shall extend to any  subsequent or other Event of
Default or impair any right consequent thereto.

         Section  5.13.  Undertaking  for Costs.  All parties to this  Indenture
agree, and each Holder of any Note by such Holder's  acceptance thereof shall be
deemed to have agreed, that any court may in its discretion require, in any suit
for the enforcement of any right or remedy under this Indenture,  or in any suit
against the Indenture Trustee for any action taken, suffered or omitted by it as
Indenture  Trustee,  the  filing  by any  party  litigant  in  such  suit  of an
undertaking  to pay the  costs of such  suit,  and that  such  court  may in its
discretion  assess  reasonable  costs,  including  reasonable  attorneys'  fees,
against  any party  litigant  in such suit,  having due regard to the merits and
good  faith of the  claims or  defenses  made by such  party  litigant;  but the
provisions  of this Section 5.13 shall not apply to (a) any suit  instituted  by
the Indenture  Trustee,  (b) any suit instituted by any Noteholder,  or group of
Noteholders,  in each  case  holding  in the  aggregate  more  than  ___% of the
Security  Balances of the Notes or (c) any suit instituted by any Noteholder for
the  enforcement  of the payment of  principal  of or interest on any Note on or
after the respective due dates expressed in such Note and in this Indenture.

         Section 5.14.  Waiver of Stay or Extension  Laws. The Issuer  covenants
(to the extent  that it may  lawfully do so) that it will not at any time insist
upon,  or plead or in any  manner  whatsoever,  claim  or take  the  benefit  or
advantage  of, any stay or extension  law wherever  enacted,  now or at any time
hereafter in force,  that may affect the  covenants or the  performance  of this
Indenture;  and the  Issuer (to the extent  that it may  lawfully  do so) hereby
expressly waives all benefit or advantage of any such law, and covenants that it
will not hinder,  delay or impede the  execution of any power herein  granted to
the  Indenture  Trustee,  but will suffer and permit the execution of every such
power as though no such law had been enacted.

         Section 5.15. Sale of Trust Estate. (a) The power to effect any sale or
other  disposition  (a "Sale") of any  portion of the Trust  Estate  pursuant to
Section 5.04 is  expressly  subject to the  provisions  of Section 5.05 and this
Section  5.15.  The power to effect any such Sale shall not be  exhausted by any
one or more Sales as to any portion of the Trust Estate  remaining  unsold,  but
shall continue  unimpaired until the entire Trust Estate shall have been sold or
all  amounts  payable  on the Notes  and under  this  Indenture  (and  under the
Insurance  Agreement) shall have been paid. The Indenture  Trustee may from time
to time  postpone  any public Sale by public  announcement  made at the time and
place of such Sale. The Indenture  Trustee hereby  expressly waives its right to
any amount fixed by law as compensation for any Sale.

         (b) The Indenture  Trustee shall not in any private Sale sell the Trust
Estate, or any portion thereof, unless


                                       33



<PAGE>



                  (1) the Holders of all Securities [and the Credit Enhancer]
consent to or direct the Indenture Trustee to make, such Sale, or

                  (2) the  proceeds  of such  Sale  would be not  less  than the
entire amount which would be payable to the Noteholders under the Notes [and the
Credit  Enhancer  in  respect  of amounts  drawn  under the  Credit  Enhancement
Instrument  and any other  amounts due the Credit  Enhancer  under the Insurance
Agreement,]  in full payment  thereof in  accordance  with Section  5.02, on the
Payment Date next succeeding the date of such Sale, or

         (3) The Indenture Trustee determines, in its sole discretion,  that the
conditions for retention of the Trust Estate set forth in Section 5.05 cannot be
satisfied (in making any such determination, the Indenture Trustee may rely upon
an opinion of an Independent  investment  banking firm obtained and delivered as
provided in Section 5.05), [and the Credit Enhancer consents to such Sale, which
consent will not be unreasonably withheld] and the Holders representing at least
_____% of the Security Balances of the Securities consent to such Sale.

The purchase by the Indenture  Trustee of all or any portion of the Trust Estate
at a private  Sale shall not be deemed a Sale or other  disposition  thereof for
purposes of this Section 5.15(b).

         (c)  Unless  the  Holders  of Notes  [and  the  Credit  Enhancer]  have
otherwise consented or directed the Indenture Trustee, at any public Sale of all
or any  portion of the Trust  Estate at which a minimum  bid equal to or greater
than the amount  described in paragraph  (2) of  subsection  (b) of this Section
5.15 has not been  established  by the  Indenture  Trustee and no Person bids an
amount equal to or greater than such amount,  the Indenture Trustee shall bid an
amount at least $_____ more than the highest other bid.

         (d) In connection with a Sale of all or any portion of the Trust Estate

                  (1) any  Holder or  Holders of Notes may bid for and [with the
consent of the Credit Enhancer] purchase the property offered for sale, and upon
compliance  with the terms of sale may hold,  retain and  possess and dispose of
such property,  without further accountability,  and may, in paying the purchase
money therefor, deliver any Notes or claims for interest thereon in lieu of cash
up to the amount  which  shall,  upon  distribution  of the net proceeds of such
sale, be payable thereon, and such Notes, in case the amounts so payable thereon
shall be less than the amount due  thereon,  shall be  returned  to the  Holders
thereof after being appropriately stamped to show such partial payment;

                  (2) the Indenture Trustee may bid for and acquire the property
offered  for Sale in  connection  with any Sale  thereof,  and,  subject  to any
requirements  of, and to the extent  permitted by,  applicable law in connection
therewith,  may  purchase  all or any  portion of the Trust  Estate in a private
sale, and, in lieu of paying cash therefor, may make settlement for the purchase
price by crediting  the Gross Sale price against the sum of (A) the amount which
would be  distributable  to the Holders of the Notes [and  amounts  owing to the
Credit  Enhancer] as a result of such Sale in accordance with Section 5.04(b) on
the Payment Date next  succeeding  the date of such Sale and (B) the expenses of
the Sale and of any Proceedings in connection  therewith which are  reimbursable
to it, without being required to produce the Notes in order to complete any such
Sale or in order for

                                       34



<PAGE>



the net Sale price to be  credited  against  such  Notes,  and any  property  so
acquired  by the  Indenture  Trustee  shall  be  held  and  dealt  with by it in
accordance with the provisions of this Indenture;

                  (3)  the  Indenture  Trustee  shall  execute  and  deliver  an
appropriate instrument of conveyance transferring its interest in any portion of
the Trust Estate in connection with a Sale thereof;

                  (4) the Indenture Trustee is hereby irrevocably  appointed the
agent and  attorney-in-fact of the Issuer to transfer and convey its interest in
any portion of the Trust Estate in connection  with a Sale thereof,  and to take
all action necessary to effect such Sale; and

                  (5) no purchaser or  transferee  at such a Sale shall be bound
to ascertain the Indenture Trustee's authority, inquire into the satisfaction of
any conditions precedent or see to the application of any moneys.

         Section 5.16.  Action on Notes.  The Indenture  Trustee's right to seek
and recover  judgment on the Notes or under this Indenture shall not be affected
by the  seeking,  obtaining  or  application  of any other  relief under or with
respect to this Indenture.  Neither the lien of this Indenture nor any rights or
remedies of the Indenture  Trustee or the  Noteholders  shall be impaired by the
recovery of any judgment by the Indenture  Trustee  against the Issuer or by the
levy of any  execution  under such judgment upon any portion of the Trust Estate
or upon any of the assets of the Issuer.  Any money or property collected by the
Indenture Trustee shall be applied in accordance with Section 5.04(b).

         Section 5.17.  Performance and Enforcement of Certain Obligations.  (a)
Promptly  following  a request  from the  Indenture  Trustee to do so and at the
Administrator's  expense,  the Issuer  shall take all such lawful  action as the
Indenture Trustee may request to compel or secure the performance and observance
by the  Seller  and the  Master  Servicer,  as  applicable,  of  each  of  their
obligations to the Issuer under or in connection with the Mortgage Loan Purchase
Agreement  and the  Servicing  Agreement,  and to  exercise  any and all rights,
remedies,  powers and  privileges  lawfully  available to the Issuer under or in
connection with the Mortgage Loan Purchase Agreement and the Servicing Agreement
to the extent and in the manner directed by the Indenture Trustee, including the
transmission  of  notices  of  default  on the part of the  Seller or the Master
Servicer  thereunder and the institution of legal or  administrative  actions or
proceedings to compel or secure performance by the Seller or the Master Servicer
of each of their obligations under the Mortgage Loan Purchase  Agreement and the
Servicing Agreement.

         (b)  If an  Event  of  Default  has  occurred  and is  continuing,  the
Indenture  Trustee  (subject  to the  rights of the  Credit  Enhancer  under the
Servicing  Agreement)  may, and at the direction  (which  direction  shall be in
writing or by  telephone  (confirmed  in writing  promptly  thereafter))  of the
Holders of ______% of the  Security  Balances of the Notes  shall,  exercise all
rights, remedies, powers, privileges and claims of the Issuer against the Seller
or the Master  Servicer  under or in connection  with the Mortgage Loan Purchase
Agreement and the Servicing Agreement,  including the right or power to take any
action to compel or secure performance or observance by the Seller or the Master
Servicer,  as the  case  may be,  of each of  their  obligations  to the  Issuer
thereunder  and to give  any  consent,  request,  notice,  direction,  approval,
extension or waiver under the Mortgage Loan Purchase Agreement and the Servicing
Agreement,  as the case may be, and any right of the Issuer to take such  action
shall not be suspended.

                                       35



<PAGE>





                                   ARTICLE VI

                              THE INDENTURE TRUSTEE

         Section 6.01. Duties of Indenture  Trustee.  (a) If an Event of Default
has occurred and is continuing,  the Indenture Trustee shall exercise the rights
and powers  vested in it by this  Indenture  and use the same degree of care and
skill in their  exercise  as a prudent  person  would  exercise or use under the
circumstances in the conduct of such person's own affairs.

         (b)      Except during the continuance of an Event of Default:

                  (i) the  Indenture  Trustee  undertakes to perform such duties
and only such  duties as are  specifically  set forth in this  Indenture  and no
implied  covenants or obligations  shall be read into this Indenture against the
Indenture Trustee; and

                  (ii) in the  absence of bad faith on its part,  the  Indenture
Trustee  may  conclusively  rely,  as to the  truth  of the  statements  and the
correctness of the opinions  expressed  therein,  upon  certificates or opinions
furnished to the Indenture  Trustee and conforming to the  requirements  of this
Indenture;  however,  the Indenture  Trustee shall examine the  certificates and
opinions to determine  whether or not they conform to the  requirements  of this
Indenture.

         (c) The Indenture  Trustee may not be relieved  from  liability for its
own  negligent  action,  its own  negligent  failure  to act or its own  willful
misconduct, except that:

                  (i) this  paragraph  does not limit the effect of paragraph
(b) of this Section 6.01;

                  (ii) the  Indenture  Trustee shall not be liable for any error
of judgment made in good faith by a Responsible Officer unless it is proved that
the Indenture Trustee was negligent in ascertaining the pertinent facts; and

                  (iii) the  Indenture  Trustee shall not be liable with respect
to any  action  it takes or omits  to take in good  faith in  accordance  with a
direction  received by it (A)  pursuant to Section  5.11 (or (B) from the Credit
Enhancer, which it is entitled to give under any of the Basic Documents).

         (d) Every  provision of this  Indenture  that in any way relates to the
Indenture Trustee is subject to paragraphs (a), (b), (c) and (g) of this Section
6.01.

         (e) The Indenture Trustee shall not be liable for interest on any money
received by it except as the  Indenture  Trustee  may agree in writing  with the
Issuer.

         (f) Money held in trust by the Indenture Trustee need not be segregated
from  other  funds  except to the  extent  required  by law or the terms of this
Indenture.

         (g) No provision of this Indenture shall require the Indenture  Trustee
to expend or risk its own funds or otherwise  incur  financial  liability in the
performance  of any of its duties  hereunder  or in the  exercise  of any of its
rights or powers, if it shall have reasonable grounds to believe that

                                       36



<PAGE>



repayment of such funds or adequate  indemnity against such risk or liability is
not reasonably assured to it.

         (h) Every  provision  of this  Indenture  relating  to the  conduct  or
affecting  the liability of or affording  protection  to the  Indenture  Trustee
shall be subject to the  provisions of this Section and to the provisions of the
TIA.

         Section 6.02.  Rights of Indenture  Trustee.  (a) The Indenture Trustee
may rely on any document believed by it to be genuine and to have been signed or
presented by the proper person.  The Indenture  Trustee need not investigate any
fact or matter stated in the document.

         (b) Before the Indenture  Trustee acts or refrains from acting,  it may
require an Officer's Certificate or an Opinion of Counsel. The Indenture Trustee
shall not be liable  for any  action it takes or omits to take in good  faith in
reliance on an Officer's Certificate or Opinion of Counsel.

         (c) The  Indenture  Trustee  may  execute  any of the  trusts or powers
hereunder  or perform  any duties  hereunder  either  directly  or by or through
agents or attorneys or a custodian or nominee,  and the Indenture  Trustee shall
not be  responsible  for any misconduct or negligence on the part of, or for the
supervision of, any such agent,  attorney,  custodian or nominee  appointed with
due care by it hereunder.

         (d) The  Indenture  Trustee shall not be liable for any action it takes
or omits to take in good faith which it believes to be  authorized or within its
rights or powers;  provided,  however, that the Indenture Trustee's conduct does
not constitute willful misconduct, negligence or bad faith.

         (e) The Indenture  Trustee may consult with counsel,  and the advice or
opinion of counsel with respect to legal matters  relating to this Indenture and
the Notes shall be full and complete authorization and protection from liability
in respect to any action  taken,  omitted or  suffered by it  hereunder  in good
faith and in accordance with the advice or opinion of such counsel.

         Section 6.03.  Individual  Rights of Indenture  Trustee.  The Indenture
Trustee in its  individual or any other capacity may become the owner or pledgee
of Notes and may otherwise deal with the Issuer or its Affiliates  with the same
rights it would have if it were not Indenture Trustee.  Any Administrator,  Note
Registrar, co-registrar or co-paying agent may do the same with like rights.
However, the Indenture Trustee must comply with Sections 6.11 and 6.12.

         Section 6.04.  Indenture  Trustee's  Disclaimer.  The Indenture Trustee
shall not be responsible for and makes no  representation  as to the validity or
adequacy of this  Indenture or the Notes,  it shall not be  accountable  for the
Issuer's use of the proceeds from the Notes, and it shall not be responsible for
any  statement  of the  Issuer in the  Indenture  or in any  document  issued in
connection  with the sale of the Notes or in the Notes other than the  Indenture
Trustee's certificate of authentication.

         Section 6.05. Notice of Event of Default. If an Event of Default occurs
and is continuing  and if it is known to a Responsible  Officer of the Indenture
Trustee, the Indenture Trustee shall give notice thereof to each Noteholder [and
the Credit  Enhancer].  The Trustee shall mail to each Noteholder such notice of
the Event of Default  within ___ days after it occurs.  Except in the case of an
Event of Default  in  payment  of  principal  of or  interest  on any Note,  the
Indenture Trustee may

                                       37



<PAGE>



withhold the notice if and so long as a committee of its Responsible Officers in
good  faith  determines  that  withholding  the  notice is in the  interests  of
Noteholders.

         Section 6.06.  Reports by Indenture  Trustee to Holders.  The Indenture
Trustee shall deliver to each Noteholder such  information as may be required to
enable  such holder to prepare its  federal  and state  income tax  returns.  In
addition,  upon the  Issuer's  written  request,  the  Indenture  Trustee  shall
promptly  furnish  information  reasonably  requested  by  the  Issuer  that  is
reasonably  available to the  Indenture  Trustee to enable the Issuer to perform
its federal and state income tax reporting obligations.

         Section 6.07.  Compensation  and  Indemnity.  The Issuer shall or shall
cause the  Administrator  to pay to the  Indenture  Trustee on each Payment Date
reasonable  compensation for its services.  The Indenture Trustee's compensation
shall not be  limited  by any law on  compensation  of a trustee  of an  express
trust.  The Issuer  shall or shall  cause the  Administrator  to  reimburse  the
Indenture Trustee for all reasonable  out-of-pocket expenses incurred or made by
it,  including  costs of  collection,  in addition to the  compensation  for its
services.  Such expenses shall include the reasonable compensation and expenses,
disbursements  and  advances  of  the  Indenture   Trustee's  agents,   counsel,
accountants and experts.  The Issuer shall or shall cause the  Administrator  to
indemnify the Indenture  Trustee against any and all loss,  liability or expense
(including attorneys' fees) incurred by it in connection with the administration
of this trust and the performance of its duties hereunder. The Indenture Trustee
shall notify the Issuer and the Administrator promptly of any claim for which it
may seek indemnity. Failure by the Indenture Trustee to so notify the Issuer and
the  Administrator  shall not  relieve  the Issuer or the  Administrator  of its
obligations  hereunder.  The Issuer  shall or shall cause the  Administrator  to
defend any such claim,  and the Indenture  Trustee may have separate counsel and
the Issuer shall or shall cause the  Administrator  to pay the fees and expenses
of such counsel.  Neither the Issuer nor the  Administrator  need  reimburse any
expense or  indemnify  against any loss,  liability  or expense  incurred by the
Indenture  Trustee  through the  Indenture  Trustee's  own  willful  misconduct,
negligence or bad faith.

         The Issuer's payment  obligations to the Indenture  Trustee pursuant to
this  Section  6.07 shall  survive the  discharge  of this  Indenture.  When the
Indenture  Trustee  incurs  expenses after the occurrence of an Event of Default
specified in Section  5.01(iv) or (v) with  respect to the Issuer,  the expenses
are  intended to  constitute  expenses of  administration  under Title 11 of the
United  States  Code  or any  other  applicable  federal  or  state  bankruptcy,
insolvency or similar law.

         Section 6.08.  Replacement  of Indenture  Trustee.  No  resignation  or
removal of the Indenture  Trustee and no  appointment  of a successor  Indenture
Trustee  shall become  effective  until the  acceptance  of  appointment  by the
successor Indenture Trustee pursuant to this Section 6.08. The Indenture Trustee
may resign at any time by so notifying the Issuer and the Credit  Enhancer.  The
Holders of a majority of Security Balances of the Notes may remove the Indenture
Trustee by so notifying the Indenture  Trustee [and the Credit  Enhancer and may
appoint a successor  Indenture  Trustee].  The Issuer shall remove the Indenture
Trustee if:

                  (i)  the Indenture Trustee fails to comply with Section 6.11;

                  (ii) the Indenture Trustee is adjudged a bankrupt or 
                       insolvent;


                                       38



<PAGE>



                  (iii) a receiver or other public  officer takes charge of the
Indenture Trustee or its property; or

                  (iv)  the Indenture Trustee otherwise becomes incapable of
acting.

         If the Indenture  Trustee  resigns or is removed or if a vacancy exists
in the office of Indenture Trustee for any reason (the Indenture Trustee in such
event being referred to herein as the retiring  Indenture  Trustee),  the Issuer
shall promptly appoint a successor Indenture Trustee.

         A successor Indenture Trustee shall deliver a written acceptance of its
appointment to the retiring  Indenture Trustee and to the Issuer.  Thereupon the
resignation or removal of the retiring Indenture Trustee shall become effective,
and the successor Indenture Trustee shall have all the rights, powers and duties
of the Indenture Trustee under this Indenture.  The successor  Indenture Trustee
shall mail a notice of its  succession to  Noteholders.  The retiring  Indenture
Trustee shall promptly  transfer all property held by it as Indenture Trustee to
the successor Indenture Trustee.

         If a successor  Indenture  Trustee does not take office within ___ days
after the  retiring  Indenture  Trustee  resigns  or is  removed,  the  retiring
Indenture Trustee,  the Issuer or the Holders of a majority of Security Balances
of  the  Notes  may  petition  any  court  of  competent  jurisdiction  for  the
appointment of a successor Indenture Trustee.

         If the  Indenture  Trustee  fails to  comply  with  Section  6.11,  any
Noteholder may petition any court of competent  jurisdiction  for the removal of
the Indenture Trustee and the appointment of a successor Indenture Trustee.

         Notwithstanding  the replacement of the Indenture  Trustee  pursuant to
this Section,  the Issuer's and the  Administrator's  obligations  under Section
6.07 shall continue for the benefit of the retiring Indenture Trustee.

         Section 6.09.  Successor  Indenture Trustee by Merger. If the Indenture
Trustee  consolidates  with,  merges  or  converts  into,  or  transfers  all or
substantially all its corporate trust business or assets to, another corporation
or banking  association,  the  resulting,  surviving or  transferee  corporation
without any further act shall be the successor Indenture Trustee; provided, that
such  corporation  or  banking  association  shall be  otherwise  qualified  and
eligible  under  Section 6.11.  The  Indenture  Trustee shall provide the Rating
Agencies prior written notice of any such transaction.

         In case at the time such successor or successors by merger,  conversion
or consolidation to the Indenture Trustee shall succeed to the trusts created by
this Indenture any of the Notes shall have been authenticated but not delivered,
any such  successor  to the  Indenture  Trustee  may  adopt the  certificate  of
authentication   of  any  predecessor   trustee,   and  deliver  such  Notes  so
authenticated;  and in case at that  time any of the  Notes  shall not have been
authenticated,  any successor to the  Indenture  Trustee may  authenticate  such
Notes  either  in the name of any  predecessor  hereunder  or in the name of the
successor  to the  Indenture  Trustee;  and in all such cases such  certificates
shall have the full force which it is anywhere in the Notes or in this Indenture
provided that the certificate of the Indenture Trustee shall have.


                                       39



<PAGE>



         Section 6.10. Appointment of Co-Indenture Trustee or Separate Indenture
Trustee.  (a)  Notwithstanding  any other  provisions of this Indenture,  at any
time, for the purpose of meeting any legal  requirement of any  jurisdiction  in
which any part of the Trust  Estate may at the time be  located,  the  Indenture
Trustee  shall have the power and may execute and  deliver  all  instruments  to
appoint one or more Persons to act as a co-trustee or  co-trustees,  or separate
trustee or separate  trustees,  of all or any part of the Trust,  and to vest in
such Person or Persons, in such capacity and for the benefit of the Noteholders,
such title to the Trust Estate,  or any part hereof,  and,  subject to the other
provisions of this Section, such powers, duties, obligations,  rights and trusts
as the Indenture Trustee may consider  necessary or desirable.  No co-trustee or
separate trustee hereunder shall be required to meet the terms of eligibility as
a successor  trustee  under  Section  6.11 and no notice to  Noteholders  of the
appointment  of any  co-trustee  or separate  trustee  shall be  required  under
Section 6.08 hereof.

         (b)  Every  separate  trustee  and  co-trustee  shall,  to  the  extent
permitted by law, be appointed and act subject to the following  provisions  and
conditions:

                  (i) all rights,  powers,  duties and obligations  conferred or
imposed  upon the  Indenture  Trustee  shall be  conferred  or imposed  upon and
exercised or performed by the  Indenture  Trustee and such  separate  trustee or
co-trustee  jointly  (it being  understood  that such  separate  trustee or co--
trustee is not  authorized  to act  separately  without  the  Indenture  Trustee
joining  in  such  act),  except  to  the  extent  that  under  any  law  of any
jurisdiction  in  which  any  particular  act or acts  are to be  performed  the
Indenture  Trustee shall be  incompetent  or  unqualified to perform such act or
acts, in which event such rights,  powers, duties and obligations (including the
holding  of  title  to the  Trust  Estate  or any  portion  thereof  in any such
jurisdiction)  shall be exercised and performed  singly by such separate trustee
or co-trustee, but solely at the direction of the Indenture Trustee;

                  (ii) no trustee  hereunder shall be personally  liable by
reason of any act or omission of any other trustee hereunder; and

                  (iii)  the  Indenture  Trustee  may at  any  time  accept  the
resignation of or remove any separate trustee or co-trustee.

         (c) Any notice, request or other writing given to the Indenture Trustee
shall be deemed to have been  given to each of the then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  trustee or co-trustee shall refer to this Agreement and
the conditions of this Article VI. Each separate  trustee and  co-trustee,  upon
its  acceptance  of the trusts  conferred,  shall be vested  with the estates or
property  specified in its  instrument of  appointment,  either jointly with the
Indenture Trustee or separately,  as may be provided therein, subject to all the
provisions of this  Indenture,  specifically  including  every provision of this
Indenture  relating to the conduct of,  affecting the liability of, or affording
protection to, the Indenture Trustee.  Every such instrument shall be filed with
the Indenture Trustee.

         (d) Any separate  trustee or co-trustee may at any time  constitute the
Indenture Trustee, its agent or attorney-in-fact  with full power and authority,
to the extent not prohibited by law, to do any lawful act under or in respect of
this  Agreement  on its  behalf  and in its name.  If any  separate  trustee  or
co-trustee shall die, become incapable of acting,  resign or be removed,  all of
its  estates,  properties,  rights,  remedies  and  trusts  shall vest in and be
exercised by the Indenture Trustee,  to the extent permitted by law, without the
appointment of a new or successor trustee.

                                       40



<PAGE>




         Section 6.11.  Eligibility;  Disqualification.  The  Indenture  Trustee
shall at all times satisfy the requirements of TIA Section 310(a). The Indenture
Trustee shall have a combined  capital and surplus of at least  $________ as set
forth in its most recent  published  annual  report of  condition  and it or its
parent shall have a long-term  debt rating of (_______) or better by  (_______).
The  Indenture  Trustee  shall  comply with TIA Section  310(b),  including  the
optional  provision  permitted by the second sentence of TIA Section  310(b)(9);
provided,  however,  that there  shall be  excluded  from the  operation  of TIA
Section  310(b)(1) any indenture or indentures  under which other  securities of
the Issuer are outstanding if the  requirements  for such exclusion set forth in
TIA Section 310(b)(1) are met.

         Section 6.12.  Preferential  Collection of Claims Against  Issuer.  The
Indenture  Trustee shall comply with TIA Section 311(a),  excluding any creditor
relationship listed In TIA Section 311(b). An Indenture Trustee who has resigned
or been removed shall be subject to TIA Section 311(a) to the extent indicated.

         Section  6.13.  Representation  and  Warranty.  The  Indenture  Trustee
represents and warrants to the Issuer, for the benefit of the Noteholders,  that
this  Indenture  has  been  executed  and  delivered  by one of its  Responsible
Officers who is duly  authorized  to execute and deliver  such  document in such
capacity on its behalf.

         Section 6.14. Directions to Indenture Trustee. The Indenture Trustee is
hereby directed:

         (a) to accept  assignment of the Mortgage  Loans and hold the assets of
the Trust in trust for the Noteholders;

         (b) to issue,  execute and deliver the Notes  substantially in the form
prescribed by Exhibit A in accordance with the terms of this Indenture; and

         (c) to take all other  actions as shall be  required to be taken by the
terms of this Indenture.


                                   ARTICLE VII

                         NOTEHOLDERS' LISTS AND REPORTS

         Section 7.01.  Issuer to Furnish  Indenture Trustee Names and Addresses
of  Noteholders.  The  Issuer  will  furnish  or  cause to be  furnished  to the
Indenture  Trustee (a) not more than ___ days after each Record Date, a list, in
such form as the  Indenture  Trustee may  reasonably  require,  of the names and
addresses  of the  Holders of Notes as of such  Record  Date,  (b) at such other
times as the Indenture Trustee [and the Credit Enhancer] may request in writing,
within ___ days  after  receipt  by the  Issuer of any such  request,  a list of
similar  form and  content as of a date not more than ___ days prior to the time
such list is furnished; provided, however, that so long as the Indenture Trustee
is the Note Registrar, no such list shall be required to be furnished.

         Section  7.02.   Preservation   of   Information;   Communications   to
Noteholders.  (a) The Indenture Trustee shall preserve,  in as current a form as
is  reasonably  practicable,  the names and  addresses  of the  Holders of Notes
contained in the most recent list furnished to the Indenture

                                       41



<PAGE>



Trustee as provided in Section  7.01 and the names and  addresses  of Holders of
Notes received by the Indenture  Trustee in its capacity as Note Registrar.  The
Indenture  Trustee  may  destroy  any list  furnished  to it as provided in such
Section 7.01 upon receipt of a new list so furnished.

         (b)  Noteholders  may  communicate  pursuant to TIA Section 312(b) with
other Noteholders with respect to their rights under this Indenture or under the
Notes.

         (c) The Issuer, the Indenture Trustee and the Note Registrar shall have
the protection of TIA Section 312(c).

         Section 7.03.  Reports by Issuer.  (a)  The Issuer shall:

                  (i) file with the Indenture Trustee, within ___ days after the
Issuer is  required to file the same with the  Commission,  copies of the annual
reports and of the  information,  documents and other reports (or copies of such
portions  of any of the  foregoing  as the  Commission  may from time to time by
rules and  regulations  prescribe)  that the Issuer may be required to file with
the Commission pursuant to Section 13 or 15(d) of the Exchange Act;

                  (ii) file with the Indenture  Trustee,  and the  Commission in
accordance  with  rules  and  regulations  prescribed  from  time to time by the
Commission  such additional  information,  documents and reports with respect to
compliance by the Issuer with the  conditions and covenants of this Indenture as
may be required from time to time by such rules and regulations; and

                  (iii)  supply  to the  Indenture  Trustee  (and the  Indenture
Trustee  shall  transmit  by mail to all  Noteholders  described  in TIA Section
313(c)) such summaries of any information,  documents and reports required to be
filed by the Issuer pursuant to clauses (i) and (ii) of this Section 7.03(a) and
by rules and regulations prescribed from time to time by the Commission.

         (b) Unless  the Issuer  otherwise  determines,  the fiscal  year of the
Issuer shall end on December 31 of each year.

         Section 7.04. Reports by Indenture Trustee.  If required by TIA Section
313(a), within ___ days after each January 1 beginning with ____________,  ____,
the Indenture  Trustee shall mail to each  Noteholder as required by TIA Section
313(c) [and to the Credit  Enhancer] a brief  report  dated as of such date that
complies with TIA Section 313(a).  The Indenture  Trustee also shall comply with
TIA Section 313(b).

         A copy of each report at the time of its mailing to  Noteholders  shall
be filed by the Indenture  Trustee with the Commission and each stock  exchange,
If any, on which the Notes are listed.  The Issuer  shall  notify the  Indenture
Trustee if and when the Notes are listed on any stock exchange.



                                       42



<PAGE>



                                  ARTICLE VIII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

         Section  8.01.  Collection  of  Money.  Except as  otherwise  expressly
provided  herein,  the Indenture  Trustee may demand payment or delivery of, and
shall receive and collect,  directly and without  intervention  or assistance of
any fiscal agent or other intermediary,  all money and other property payable to
or receivable by the Indenture Trustee pursuant to this Indenture. The Indenture
Trustee shall apply all such money received by it as provided in this Indenture.
Except as otherwise expressly provided in this Indenture,  if any default occurs
in the making of any payment or  performance  under any  agreement or instrument
that is part of the Trust Estate,  the Indenture Trustee may take such action as
may be  appropriate  to enforce  such  payment  or  performance,  including  the
institution and prosecution of appropriate Proceedings. Any such action shall be
without prejudice to any right to claim a Default or Event of Default under this
Indenture and any right to proceed thereafter as provided in Article V.

         Section 8.02. Trust Accounts.  (a) On or prior to the Closing Date, the
Issuer shall cause the Indenture Trustee to establish and maintain,  in the name
of  the  Indenture  Trustee,   for  the  benefit  of  the  Noteholders  and  the
Certificateholders [and the Credit Enhancer], the Payment Account as provided in
Section 3.01 of this Indenture.

         (b) All  moneys  deposited  from  time to time in the  Payment  Account
pursuant to the Servicing  Agreement and all deposits  therein  pursuant to this
Indenture,  including any investments made with such moneys, are for the benefit
of the Noteholders and the Certificateholders (and all income or other gain from
such  investments  are for the benefit of the Master Servicer as provided by the
Servicing Agreement).

         [On each Payment Date during the Funding Period,  the Indenture Trustee
shall withdraw Net Principal  Collections  from the Payment  Account and deposit
Net Principal Collections to the Funding Account.]

         On each Payment  Date,  the  Indenture  Trustee  shall  distribute  all
amounts on deposit in the Payment Account (after giving effect to the withdrawal
referred to in the preceding  paragraph) to  Noteholders in respect of the Notes
in the order of priority set forth in Section 3.05 (except as otherwise provided
in Section 5.04(b)).

         The Master  Servicer  may direct  the  Indenture  Trustee to invest any
funds in the Payment Account in Eligible  Investments maturing no later than the
Business  Day  preceding  each Payment Date and shall not be sold or disposed of
prior to the maturity.  [Unless otherwise instructed by the Master Servicer, the
Indenture  Trustee  shall  invest all funds in the Payment  Account in its Short
Term Investment Fund so long as it is an Eligible Investment].

         [(c) On or before  the  Closing  Date the  Issuer  shall  open,  at the
Corporate  Trust Office,  an account which shall be the "Funding  Account".  The
Master  Servicer  may  direct the  Indenture  Trustee to invest any funds in the
Funding Account in Eligible  Investments maturing no later than the Business Day
preceding  each  Payment  Date and shall not be sold or disposed of prior to the
maturity.  Unless  otherwise  instructed by the Master  Servicer,  the Indenture
Trustee shall invest all

                                       43



<PAGE>



funds in the Payment  Account in its Corporate  Trust Short Term Investment Fund
so long as it is an Eligible Investment.  During the Funding Period, any amounts
received by the Indenture  Trustee in respect of Net Principal  Collections  for
deposit in the Funding Account,  together with any Eligible Investments in which
such moneys are or will be invested or reinvested  during the term of the Notes,
shall be held by the  Indenture  Trustee in the  Funding  Account as part of the
Trust Estate, subject to disbursement and withdrawal as herein provided.

                  (i)  Amounts on deposit in the  Funding  Account in respect of
Net Principal  Collections may be withdrawn on each Deposit Date and (1) paid to
the Issuer in payment for Additional  Loans by the deposit of such amount to the
Collection  Account  and  (2) at  the  end of the  Funding  Period  any  amounts
remaining in the Funding  Account after the withdrawal  called for by clause (1)
shall be  deposited  in the  Payment  Account to be  included  in the payment of
principal on the Payment Date that is the last day of the Funding Period.

                  (ii)  Amounts on deposit in the Funding  Account in respect of
investment earnings shall be withdrawn on each Payment Date and deposited in the
Payment   Account  and  included  in  the  amounts  paid  to   Noteholders   and
Certificateholders.

         (d) (i) Any  investment  in the  institution  with  which  the  Funding
Account  is  maintained  may  mature  on such  Payment  Date and (ii) any  other
investment  may  mature on such  Payment  Date if the  Indenture  Trustee  shall
advance funds on such Payment Date to the Funding  Account in the amount payable
on such  investment on such Payment Date,  pending receipt thereof to the extent
necessary to make distributions on the Notes and the Certificates) and shall not
be sold or disposed of prior to maturity.]

         Section 8.03.  Opinion of Counsel.  The Indenture Trustee shall receive
at least  ____ days  notice  when  requested  by the  Issuer to take any  action
pursuant to Section  8.04(a),  accompanied  by copies of any  instruments  to be
executed,  and the Indenture Trustee shall also require,  as a condition to such
action,  an  Opinion  of  Counsel,  in form and  substance  satisfactory  to the
Indenture  Trustee,  stating the legal effect of any such action,  outlining the
steps  required  to  complete  the  same,  and  concluding  that all  conditions
precedent to the taking of such action have been  complied  with and such action
will not  materially  and  adversely  impair the  security  for the Notes or the
rights of the Noteholders in  contravention of the provisions of this Indenture;
provided, however, that such Opinion of Counsel shall not be required to express
an opinion as to the fair value of the Trust Estate.  Counsel rendering any such
opinion  may  rely,  without  independent  investigation,  on the  accuracy  and
validity of any  certificate  or other  instrument  delivered  to the  Indenture
Trustee in connection with any such action.

         Section 8.04.  Release of Trust  Estate.  (a) Subject to the payment of
its fees and  expenses,  the  Indenture  Trustee may,  and when  required by the
provisions of this Indenture shall, execute instruments to release property from
the lien of this Indenture,  or convey the Indenture  Trustee's  interest in the
same, in a manner and under  circumstances  that are not  inconsistent  with the
provisions of this  Indenture.  No party relying upon an instrument  executed by
the  Indenture  Trustee as  provided in Article IV  hereunder  shall be bound to
ascertain the Indenture  Trustee's  authority,  inquire into the satisfaction of
any conditions precedent, or see to the application of any moneys.


                                       44



<PAGE>



         (b) The Indenture Trustee shall, at such time as (i) there are no Notes
Outstanding,  (ii) all sums due the Indenture Trustee pursuant to this Indenture
have been paid,  (and (iii) all sums due the  Credit  Enhancer)  have been paid,
release any  remaining  portion of the Trust  Estate that secured the Notes from
the lien of this Indenture.  The Indenture  Trustee shall release  property from
the lien of this Indenture pursuant to this Section 8.04 only upon receipt of an
request from the Issuer accompanied by an Officers'  Certificate,  an Opinion of
Counsel,  and (if required by the TIA)  Independent  Certificates  in accordance
with TIA Section  314(c) and 314(d)(1)  meeting the applicable  requirements  as
described herein,  [and a letter from the President or any Vice President or any
Secretary of the Credit  Enhancer,  if any, stating that the Credit Enhancer has
no objection to such request from the Issuer].

         Section 8.05.  Surrender of Notes Upon Final Payment.  By acceptance of
any Note,  the Holder  thereof  agrees to surrender  such Note to the  Indenture
Trustee  promptly,  prior to such  Noteholder's  receipt  of the  final  payment
thereon.


                                   ARTICLE IX

                             SUPPLEMENTAL INDENTURES

         Section 9.01.  Supplemental  Indentures Without Consent of Noteholders.
(a) Without the consent of the Holders of any Notes but with [the consent of the
Credit  Enhancer  and]  prior  notice to the  Rating  Agencies  [and the  Credit
Enhancer],  the Issuer and the Indenture  Trustee,  when authorized by an Issuer
Request,  at any  time  and  from  time to  time,  may  enter  into  one or more
indentures  supplemental  hereto (which shall  conform to the  provisions of the
Trust Indenture Act as in force at the date of the execution  thereof),  in form
satisfactory to the Indenture Trustee, for any of the following purposes:

                  (i) to correct or amplify the  description  of any property at
any time subject to the lien of this Indenture,  or better to assure, convey and
confirm  unto the  Indenture  Trustee  any  property  subject or  required to be
subjected  to the  lien of this  Indenture,  or to  subject  to the lien of this
Indenture additional property;

                  (ii) to  evidence  the  succession,  in  compliance  with  the
applicable  provisions  hereof,  of  another  person  to  the  Issuer,  and  the
assumption  by any such  successor of the  covenants of the Issuer herein and in
the Notes contained;

                  (iii) to add to the  covenants  of the  Issuer,  for the
benefit of the Holders of the Notes,  or to surrender any right or power herein
conferred upon the Issuer;

                  (iv) to convey, transfer, assign, mortgage or pledge any 
property to or with the Indenture Trustee;

                  (v) (A) to cure any  ambiguity,  to  correct  any  error or to
correct or supplement any provision herein or in any supplemental indenture that
may be  defective  or  inconsistent  with any other  provision  herein or in any
supplemental  indenture or with the related Prospectus or Prospectus  Supplement
or (B) to make any other provisions with respect to matters or questions arising
under

                                       45



<PAGE>



this Indenture or in any supplemental  indenture;  provided, that in the case of
clause (B), such action shall not adversely  affect the interests of the Holders
of the Notes;

                  (vi)  to evidence and provide for the acceptance of the
appointment  hereunder  by a successor  trustee with respect to the Notes and to
add to or change any of the  provisions of this  Indenture as shall be necessary
to  facilitate  the  administration  of the  trusts  hereunder  by more than one
trustee, pursuant to the requirements of Article VI; or

                  (vii) to modify,  eliminate or add to the  provisions  of this
Indenture to such extent as shall be necessary  to effect the  qualification  of
this  Indenture  under the TIA or under any similar  federal  statute  hereafter
enacted and to add to this Indenture  such other  provisions as may be expressly
required by the TIA;

provided,  however,  that no such  indenture  supplements  shall be entered into
unless the  Indenture  Trustee  shall have  received an Opinion of Counsel  that
entering  into such  indenture  supplement  will not have any  material  adverse
federal income tax or tax consequences to the Noteholders.

         The Indenture  Trustee is hereby authorized to join in the execution of
any such supplemental  indenture and to make any further appropriate  agreements
and stipulations that may be therein contained.

         (b) The Issuer and the Indenture Trustee,  when authorized by an Issuer
Request,  may,  also  without the consent of any of the Holders of the Notes but
with [the  consent  of the  Credit  Enhancer  and]  prior  notice to the  Rating
Agencies  [and the Credit  Enhancer],  enter  into an  indenture  or  indentures
supplemental  hereto for the purpose of adding any provisions to, or changing in
any  manner or  eliminating  any of the  provisions  of,  this  Indenture  or of
modifying  in any  manner  the  rights of the  Holders  of the Notes  under this
Indenture;  provided,  however,  that such action  shall not, as evidenced by an
Opinion of Counsel,  (i) adversely  affect in any material respect the interests
of any Noteholder [or (ii) cause the Issuer to be subject to an entity level tax
or be  classified  as a taxable  mortgage  pool  within  the  meaning of Section
7701(i) of the Code].

         Section 9.02. Supplemental Indentures With Consent of Noteholders.  The
Issuer and the Indenture  Trustee,  when authorized by an Issuer  Request,  also
may, with prior notice to the Rating  Agencies [and, with the written consent of
the Credit  Enhancer]  and with the  consent  of the  Holders of not less than a
majority of the Security Balances of each Class of Notes, by Act of such Holders
delivered to the Issuer and the  Indenture  Trustee,  enter into an indenture or
indentures  supplemental  hereto for the purpose of adding any provisions to, or
changing in any manner or  eliminating  any of the provisions of, this Indenture
or of  modifying in any manner the rights of the Holders of the Notes under this
Indenture; provided, however, that no such supplemental indenture shall, without
the consent of the Holder of each Note affected thereby:

                  (i) change the date of payment of any installment of principal
of or  interest  on any Note,  or reduce  the  principal  amount  thereof or the
interest rate thereon,  change the provisions of this Indenture  relating to the
application of collections  on, or the proceeds of the sale of, the Trust Estate
to payment of  principal  of or  interest  on the Notes,  or change any place of
payment  where,  or the coin or  currency  in  which,  any Note or the  Interest
thereon is payable, or impair the right to institute suit for the enforcement of
the provisions of this Indenture requiring the application of

                                       46



<PAGE>



funds available  therefor,  as provided in Article V, to the payment of any such
amount due on the Notes on or after the respective due dates thereof;

                  (ii) reduce the  percentage  of the  Security  Balances of the
Notes, the consent of the Holders of which is required for any such supplemental
indenture,  or the consent of the Holders of which is required for any waiver of
compliance  with  certain  provisions  of this  Indenture  or  certain  defaults
hereunder and their consequences provided for in this Indenture;

                  (iii)  modify or alter the  provisions  of the  proviso to the
definition  of the term  "Outstanding"  or modify or alter the  exception in the
definition of the term "Holder";

                  (iv) reduce the  percentage  of the  Security  Balances of the
Notes  required to direct the Indenture  Trustee to direct the Issuer to sell or
liquidate the Trust Estate pursuant to Section 5.04;

                  (v)  modify  any  provision  of this  Section  9.02  except to
increase any percentage  specified herein or to provide that certain  additional
provisions of this Indenture or the Basic Documents cannot be modified or waived
without the consent of the Holder of each Note affected thereby;

                  (vi) modify any of the  provisions  of this  Indenture in such
manner as to affect the  calculation of the amount of any payment of interest or
principal due on any Note on any Payment Date  (including the calculation of any
of the individual components of such calculation); or

                  (vii) permit the creation of any lien ranking prior to or on a
parity  with the lien of this  Indenture  with  respect to any part of the Trust
Estate or, except as otherwise permitted or contemplated  herein,  terminate the
lien of this Indenture on any property at any time subject hereto or deprive the
Holder of any Note of the security provided by the lien of this Indenture;  (and
provided,  further,  that such action  shall not, as  evidenced by an Opinion of
Counsel,  cause the Issuer to be subject to an entity level tax or be classified
as a taxable mortgage pool within the meaning of Section 7701(i) of the Code).

         The Indenture  Trustee may in its discretion  determine  whether or not
any  Notes  would  be  affected  by any  supplemental  indenture  and  any  such
determination  shall  be  conclusive  upon the  Holders  of all  Notes,  whether
theretofore or thereafter  authenticated and delivered hereunder.  The Indenture
Trustee shall not be liable for any such determination made in good faith.

         It shall not be necessary for any Act of Noteholders under this Section
9.02 to approve the particular form of any proposed supplemental indenture,  but
it shall be sufficient if such Act shall approve the substance thereof.

         Promptly after the execution by the Issuer and the Indenture Trustee of
any supplemental  indenture pursuant to this Section 9.02, the Indenture Trustee
shall mail to the Holders of the Notes to which such  amendment or  supplemental
indenture  relates a notice setting forth in general terms the substance of such
supplemental  indenture.  Any  failure  of the  Indenture  Trustee  to mail such
notice, or any defect therein,  shall not, however,  in any way impair or affect
the validity of any such supplemental indenture.

                                       47



<PAGE>




         Section 9.03. Execution of Supplemental  Indentures.  In executing,  or
permitting  the  additional  trusts  created  by,  any  supplemental   indenture
permitted by this Article IX or the  modification  thereby of the trusts created
by this  Indenture,  the  Indenture  Trustee  shall be entitled to receive,  and
subject to Sections 6.01 and 6.02,  shall be fully protected in relying upon, an
Opinion of Counsel stating that the execution of such supplemental  indenture is
authorized or permitted by this Indenture.  The Indenture Trustee may, but shall
not be obligated to, enter into any such supplemental indenture that affects the
Indenture  Trustee's own rights,  duties,  liabilities or immunities  under this
Indenture or otherwise.

         Section 9.04. Effect of Supplemental  Indenture.  Upon the execution of
any supplemental  indenture  pursuant to the provisions  hereof,  this Indenture
shall be and shall be deemed to be modified and amended in accordance  therewith
with  respect  to  the  Notes  affected  thereby,  and  the  respective  rights,
limitations of rights,  obligations,  duties,  liabilities and immunities  under
this Indenture of the Indenture Trustee, the Issuer and the Holders of the Notes
shall thereafter be determined,  exercised and enforced hereunder subject in all
respects to such modifications and amendments,  and all the terms and conditions
of any such  supplemental  indenture  shall be and be  deemed  to be part of the
terms and conditions of this Indenture for any and all purposes.

         Section 9.05.  Conformity  with Trust Indenture Act. Every amendment of
this  Indenture  and every  supplemental  indenture  executed  pursuant  to this
Article IX shall conform to the  requirements of the Trust Indenture Act as then
in effect so long as this  Indenture  shall  then be  qualified  under the Trust
Indenture Act.

         Section  9.06.  Reference in Notes to  Supplemental  Indentures.  Notes
authenticated  and delivered after the execution of any  supplemental  indenture
pursuant to this Article IX may, and if required by the Indenture Trustee shall,
bear a  notation  in form  approved  by the  Indenture  Trustee as to any matter
provided  for in such  supplemental  Indenture.  If the Issuer or the  Indenture
Trustee shall so determine,  new Notes so modified as to conform, in the opinion
of the Indenture Trustee and the Issuer, to any such supplemental  indenture may
be prepared and executed by the Issuer and  authenticated  and  delivered by the
Indenture Trustee in exchange for Outstanding Notes.


                                    ARTICLE X

                               REDEMPTION OF NOTES

         Section 10.01.  Redemption.  (a) The Notes are subject to redemption in
whole,  but not in part,  at the  direction of the Servicer  pursuant to Section
____ of the  Servicing  Agreement,  on any  Payment  Date on which the  Servicer
exercises its option to purchase the Trust Estate pursuant to said Section ____,
for purchase price equal to the Redemption Price; provided,  that the Issuer has
available  funds  sufficient to pay the  Redemption  Price.  The Servicer or the
Issuer shall furnish the Rating Agencies notice of such redemption. If the Notes
are to be redeemed pursuant to this Section 10.01(a), the Servicer or the Issuer
shall furnish  notice of such  election to the Indenture  Trustee not later than
___ days prior to the Redemption Date and the Issuer shall deposit by 10:00 A.M.
New York City time on the Redemption date with the Indenture Trustee in the Note
Distribution Account the Redemption Price of the Notes to be redeemed, whereupon
all Notes shall be due and payable

                                       48



<PAGE>



on the Redemption  Date upon the  furnishing of a notice  complying with Section
10.02 to each Holder of the Notes.

         (b) In the event  that the  assets of the  Trust are sold  pursuant  to
Section  9.02 of the Trust  Agreement,  all  amounts on  deposit in the  Payment
Account shall be paid to the Noteholders up to the Security Balance of the Notes
and all  accrued  and unpaid  interest  thereon.  If  amounts  are to be paid to
Noteholders pursuant to this Section 10.01(b), the Servicer or the Issuer shall,
to the extent practicable,  furnish notice of such event to the amounts shall be
payable on the Redemption Date.

         Section  10.02.  Form of  Redemption  Notice.  (a) Notice of redemption
under Section  10.01(a)  shall be given by the Indenture  Trustee by first-class
mail, postage prepaid,  or by facsimile mailed or transmitted not later than ___
days prior to the applicable  Redemption Date to each Holder of Notes, as of the
close of business on the Record Date preceding the applicable  Redemption  Date,
at such Holder's address or facsimile number appearing in the Note Register.

         All notices of redemption shall state:

                  (i)  the Redemption Date;

                  (ii)  the Redemption Price; and

                  (iii) the place  where  such Notes are to be  surrendered  for
payment  of the  Redemption  price  (which  shall be the office or agency of the
Issuer to be maintained as provided in Section 3.02).

Notice of redemption of the Notes shall be given by the Indenture Trustee in the
name and at the expense of the Issuer. Failure to give notice of redemption,  or
any  defect  therein,  to any  Holder of any Note shall not impair or affect the
validity of the redemption of any other Note.

         (b) Prior notice of redemption  under Section  10,01(b) is not required
to be given to Noteholders.

         Section  10.03.  Notes  Payable on  Redemption  Date.  The Notes shall,
following  notice of  redemption  as required  by Section  10.02 (in the case of
redemption pursuant to Section 10.01(a)),  on the Redemption Date become due and
payable at the  Redemption  Price and  (unless the Issuer  shall  default in the
payment of the  Redemption  Price) no interest  shall  accrue on the  Redemption
Price for any period after the date to which the accrued  interest is calculated
for purposes of calculating the Redemption Price.


                                   ARTICLE XI

                                  MISCELLANEOUS

         Section 11.01.  Compliance Certificates and Opinions, etc. (a) Upon any
application or request by the Issuer to the Indenture Trustee to take any action
under any provision of this Indenture, the Issuer shall furnish to the Indenture
Trustee and to the Credit Enhancer (i) an

                                       49



<PAGE>



Officer's  Certificate stating that all conditions  precedent,  if any, provided
for in this Indenture  relating to the proposed  action have been complied with,
(ii) an Opinion of Counsel  stating that in the opinion of such counsel all such
conditions precedent,  if any, have been complied with and (iii) (if required by
the TIA) an Independent  Certificate from a firm of certified public accountants
meeting the applicable  requirements of this Section 11.01,  except that, in the
case of any such  application  or  request  as to which the  furnishing  of such
documents  is  specifically  required by any  provision  of this  Indenture,  no
additional certificate or opinion need be furnished.

         Every  certificate  or  opinion  with  respect  to  compliance  with  a
condition or covenant provided for in this Indenture shall include:

                  (1) a statement  that each  signatory of such  certificate  or
         opinion has read or has caused to be read such  covenant  or  condition
         and the definitions herein relating thereto;

                  (2) a  brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based;

                  (3) a statement  that, in the opinion of each such  signatory,
         such  signatory  has  made  such  examination  or  investigation  as is
         necessary to enable such signatory to express an informed opinion as to
         whether or not such covenant or condition has been complied with;

                  (4) a statement as to whether,  in the opinion of each such
signatory, such condition or covenant has been complied with; and

                  (5) if the Signer of such  Certificate  or Opinion is required
         to be Independent, the Statement required by the definition of the term
         "Independent".

         (b) (i) Prior to the  deposit of any  Collateral  or other  property or
securities  with the  Indenture  Trustee  that is to be made the  basis  for the
release of any property or securities subject to the lien of this Indenture, the
Issuer  shall,  in addition  to any  obligation  imposed in Section  11.01(a) or
elsewhere  in this  Indenture,  furnish to the  Indenture  Trustee an  Officer's
Certificate  certifying  or stating  the  opinion of each  person  signing  such
certificate as to the fair value (within ___ days of such deposit) to the Issuer
of the Collateral or other property or securities to be so deposited.

                  (ii)  Whenever  the  Issuer  is  required  to  furnish  to the
Indenture Trustee an Officer's Certificate  certifying or stating the opinion of
any signer thereof as to the matters  described in clause (i) above,  the Issuer
shall also deliver to the Indenture Trustee an Independent Certificate as to the
same  matters,  if the  fair  value to the  Issuer  of the  securities  to be so
deposited and of all other such securities made the basis of any such withdrawal
or release since the commencement of the then-current fiscal year of the Issuer,
as set forth in the certificates delivered pursuant to clause (i) above and this
clause (ii), is ___% or more of the Security  Balances of the Notes,  but such a
certificate  need not be furnished  with respect to any securities so deposited,
if the fair value  thereof to the Issuer as set forth in the  related  Officer's
Certificate  is less than  $_______  or less than one  percent  of the  Security
Balances of the Notes.


                                       50



<PAGE>



                  (iii)  Whenever any property or securities  are to be released
from the lien of this Indenture,  the Issuer shall also furnish to the Indenture
Trustee an  Officer's  Certificate  certifying  or stating  the  opinion of each
person  signing  such  certificate  as to the fair value within ___ days of such
release) of the property or securities  proposed to be released and stating that
in the opinion of such person the proposed  release will not impair the security
under this Indenture in contravention of the provisions hereof.

                  (iv)  Whenever  the  Issuer  is  required  to  furnish  to the
Indenture Trustee an Officer's Certificate  certifying or stating the opinion of
any signer thereof as to the matters described in clause (iii) above, the Issuer
shall also furnish to the Indenture Trustee an Independent Certificate as to the
same  matters if the fair value of the property or  securities  and of all other
property,  other than property as contemplated by clause (v) below or securities
released  from  the  lien  of  this  Indenture  since  the  commencement  of the
then-current  calendar year, as set forth in the certificates required by clause
(iii) above and this clause (iv),  equals ____% or more of the Security Balances
of the Notes,  but such  certificate  need not be  furnished  in the case of any
release of property or  securities if the fair value thereof as set forth in the
related Officer's  Certificate is less than $_______ or less than one percent of
the then Security Balances of the Notes.

                  (v)  Notwithstanding  any  provision  of this  Indenture,  the
Issuer may, without  compliance with the requirements of the other provisions of
this Section 11.01, (A) collect, sell or otherwise dispose of Mortgage Loans and
Mortgaged  Properties  as and to the extent  permitted  or required by the Basic
Documents  or (B) make cash  payments  out of the Payment  Account as and to the
extent permitted or required by the Basic Documents, so long as the Issuer shall
deliver to the Indenture Trustee every six months, commencing _________________,
____, an Officer's  Certificate of the Issuer stating that all the  dispositions
of  Collateral  described in clauses (A) or (B) above that  occurred  during the
preceding  six  calendar  months  were in the  ordinary  course of the  Issuer's
business and that the proceeds thereof were applied in accordance with the Basic
Documents.

         Section 11.02. Form of Documents Delivered to Indenture Trustee. In any
case where  several  matters are required to be  certified  by, or covered by an
opinion of, any specified  Person,  it is not necessary that all such matters be
certified  by, or covered by the opinion of, only one such Person,  or that they
be so certified or covered by only one document, but one such Person may certify
or give an  opinion  with  respect  to some  matters  and one or more other such
Persons as to other matters,  and any such Person may certify or give an opinion
as to such matters in one or several documents.

         Any  certificate or opinion of an Authorized  Officer of the Issuer may
be based, insofar as it relates to legal matters,  upon a certificate or opinion
of, or  representations  by,  counsel,  unless  such  officer  knows,  or in the
exercise of  reasonable  care should know,  that the  certificate  or opinion or
representations  with  respect  to the  matters  upon which his  certificate  or
opinion is based are erroneous. Any such certificate of an Authorized Officer or
Opinion of Counsel may be based, insofar as it relates to factual matters,  upon
a certificate  or opinion of, or  representations  by, an officer or officers of
the Seller, the Issuer or the  Administrator,  stating that the information with
respect to such factual  matters is in the possession of the Seller,  the Issuer
or  the  Administrator,  unless  such  counsel  knows,  or in  the  exercise  of
reasonable care should know, that the certificate or opinion or  representations
with respect to such matters are erroneous.


                                       51



<PAGE>



         Where any  Person is  required  to make,  give or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Indenture,  they may, but need not, be consolidated  and
form one instrument.

         Whenever in this  Indenture,  in  connection  with any  application  or
certificate or report to the Indenture  Trustee,  it is provided that the Issuer
shall  deliver any document as a condition of the granting of such  application,
or as evidence of the Issuer's  compliance with any term hereof,  it is intended
that the truth and accuracy,  at the time of the granting of such application or
at the effective date of such certificate or report (as the case may be), of the
facts and  opinions  stated in such  document  shall in such case be  conditions
precedent to the right of the Issuer to have such application  granted or to the
sufficiency of such certificate or report. The foregoing shall not, however,  be
construed  to affect the  Indenture  Trustee's  right to rely upon the truth and
accuracy of any statement or opinion  contained in any such document as provided
in Article VI.

         Section  11.03.   Acts  of  Noteholders.   (a)  Any  request,   demand,
authorization,  direction,  notice,  consent, waiver or other action provided by
this  Indenture  to be  given or taken by  Noteholders  may be  embodied  in and
evidenced by one or more  instruments of  substantially  similar tenor signed by
such Noteholders in person or by agents duly appointed in writing; and except as
herein otherwise expressly provided such action shall become effective when such
instrument or instruments are delivered to the Indenture Trustee,  and, where it
is hereby expressly required, to the Issuer. Such instrument or instruments (and
the action embodied therein and evidenced thereby) are herein sometimes referred
to as the "Act" of the Noteholders signing such instrument or instruments. Proof
of execution of any such  instrument or of a writing  appointing  any such agent
shall be  sufficient  for any purpose of this  Indenture and (subject to Section
6.01)  conclusive in favor of the Indenture  Trustee and the Issuer,  if made in
the manner provided in this Section 11.03.

         (b) The  fact  and  date of the  execution  by any  person  of any such
instrument  or writing  may be proved in any manner that the  Indenture  Trustee
deems sufficient.

         (c)      The ownership of Notes shall be proved by the Note Register.

         (d) Any request,  demand,  authorization,  direction,  notice, consent,
waiver or other action by the Holder of any Notes shall bind the Holder of every
Note issued  upon the  registration  thereof or in exchange  therefor or in lieu
thereof,  in respect of  anything  done,  omitted or  suffered to be done by the
Indenture Trustee or the Issuer in reliance thereon,  whether or not notation of
such action is made upon such Note.

         Section 11.04.  Notices,  etc., to Indenture  Trustee,  Issuer,  Credit
Enhancer and Rating Agencies.  Any request,  demand,  authorization,  direction,
notice,  consent,  waiver or Act of Noteholders or other  documents  provided or
permitted by this  Indenture  shall be in writing and if such  request,  demand,
authorization, direction, notice, consent, waiver or act of Noteholders is to be
made upon, given or furnished to or filed with:

                  (i) the Indenture  Trustee by any  Noteholder or by the Issuer
shall be sufficient  for every purpose  hereunder if made,  given,  furnished or
filed in writing to or with the Indenture Trustee at the Corporate Trust Office,
or


                                       52



<PAGE>



                  (ii) the Issuer by the Indenture  Trustee or by any Noteholder
shall be  sufficient  for every  purpose  hereunder  if in  writing  and  mailed
first-class,  postage prepaid to the Issuer addressed to:  ________________ Loan
Trust ______ in care of  (___________),  (___________)  Attention of (_________)
with a copy to the Administrator at (__________),  Attention:  (___________), or
at any other address previously furnished in writing to the Indenture Trustee by
the Issuer or the  Administrator.  The Issuer shall promptly transmit any notice
received by it from the Noteholders to the Indenture Trustee, or

         [(iii) the Credit Enhancer by the Issuer,  the Indenture  Trustee or by
any  Noteholders  shall be sufficient for every purpose  hereunder to in writing
and mailed,  first-class postage pre-paid, or personally delivered or telecopied
to:   (___________),    Attention:   (__________),   Telephone:   (___________),
Telecopier: (__________ )].

         Notices required to be given to the Rating Agencies by the Issuer,  the
Indenture Trustee or the Owner Trustee shall be in writing, personally delivered
or mailed by certified mail,  return receipt  requested,  to [(i) in the case of
Duff & Phelps, at the following  address:  (_____________);]  [and] [(ii) in the
case  of   Fitch   Investors   Service,   L.P.,   at  the   following   address:
(____________);]  [and] [(iii) in the case of Moody's, at the following address:
Moody's Investors  Service,  ABS Monitoring  Department,  99 Church Street,  New
York,  New York  10007];  [and] [(iv) in the case of  Standard & Poor's,  at the
following address: Standard & Poor's Corporation,  26 Broadway (15th Floor), New
York, New York 10004, Attention of Asset Backed Surveillance  Department;] or as
to each of the  foregoing,  at such  other  address  as shall be  designated  by
written notice to the other parties.

         Section 11.05.  Notices to  Noteholders;  Waiver.  Where this Indenture
provides  for  notice  to  Noteholders  of  any  event,  such  notice  shall  be
sufficiently  given (unless  otherwise herein expressly  provided) if in writing
and mailed,  first-class,  postage prepaid to each  Noteholder  affected by such
event,  at his  address as it appears on the Note  Register,  not later than the
latest date, and not earlier than the earliest  date,  prescribed for the giving
of such  notice.  In any case  where  notice  to  Noteholders  is given by mail,
neither  the  failure to mail such notice nor any defect in any notice so mailed
to any particular  Noteholder  shall affect the  sufficiency of such notice with
respect to other Noteholders, and any notice that is mailed in the manner herein
provided shall conclusively be presumed to have been duly given.

         Where this Indenture provides for notice in any manner, such notice may
be waived in writing by any Person  entitled  to  receive  such  notice,  either
before or after the  event,  and such  waiver  shall be the  equivalent  of such
notice.  Waivers  of notice by  Noteholders  shall be filed  with the  Indenture
Trustee but such filing  shall not be a condition  precedent  to the validity of
any action taken in reliance upon such a waiver.

         In case,  by reason of the  suspension  of  regular  mail  service as a
result of a strike,  work stoppage or similar activity,  it shall be impractical
to mail  notice of any event to  Noteholders  when such notice is required to be
given  pursuant to any  provision of this  Indenture,  then any manner of giving
such notice as shall be satisfactory to the Indenture Trustee shall be deemed to
be a sufficient giving of such notice.


                                       53



<PAGE>



         Where  this  Indenture  provides  for  notice to the  Rating  Agencies,
failure to give such  notice  shall not affect any other  rights or  obligations
created hereunder,  and shall not under any circumstance  constitute an Event of
Default.

         Section 11.06. Alternate Payment and Notice Provisions. Notwithstanding
any provision of this Indenture or any of the Notes to the contrary,  the Issuer
may enter into any agreement with any Holder of a Note providing for a method of
payment, or notice by the Indenture Trustee or any Administrator to such Holder,
that is  different  from the methods  Provided  for in this  Indenture  for such
payments or notices.  The Issuer will furnish to the Indenture Trustee a copy of
each such agreement and the Indenture Trustee will cause payments to be made and
notices to be given in accordance with such agreements.

         Section  11.07.  Conflict  with Trust  Indenture  Act. If any provision
hereof  limits,  qualifies or conflicts  with another  provision  hereof that is
required to be included in this  Indenture by any of the provisions of the Trust
Indenture Act, such required provision shall control.

         The provisions of TIA Section 310 through 317 that impose duties on any
person  (including the provisions  automatically  deemed  included herein unless
expressly  excluded by this  Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

         Section  11.08.  Effect of Headings.  The Article and Section  headings
herein are for convenience only and shall not affect the construction hereof.

         Section 11.09.  Successors and Assigns. All covenants and agreements in
this  Indenture  and the  Notes by the  Issuer  shall  bind its  successors  and
assigns, whether so expressed or not. All agreements of the Indenture Trustee in
this Indenture shall bind its successors, co-trustees and agents.

         Section 11.10. Separability. In case any provision in this Indenture or
in the Notes shall be invalid, illegal or unenforceable, the validity, legality,
and enforceability of the remaining  provisions shall not in any way be affected
or impaired thereby.

         Section  11.11.  Benefits of  Indenture.  [The Credit  Enhancer and its
successors  and assigns shall be a third-party  beneficiary to the provisions of
this Indenture.] Nothing in this Indenture or in the Notes,  express or implied,
shall give to any  Person,  other than the parties  hereto and their  successors
hereunder,  and the Noteholders,  and any other party secured hereunder, and any
other Person with an  ownership  interest in any part of the Trust  Estate,  any
benefit or any legal or equitable right, remedy or claim under this Indenture.

         Section 11.12. Legal Holidays.  In any case where the date on which any
payment  is due shall not be a Business  Day,  then  (notwithstanding  any other
provision of the Notes or this Indenture) payment need not be made on such date,
but may be made on the next  succeeding  Business  Day with the same  force  and
effect as if made on the date on which  nominally  due,  and no  interest  shall
accrue for the period from and after any such nominal date.

         Section 11.13.  GOVERNING LAW.  THIS INDENTURE SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT

                                       54



<PAGE>



REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS,
RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS.

         Section  11.14.  Counterparts.  This  Indenture  may be executed in any
number  of  counterparts,  each of which so  executed  shall be  deemed to be an
original,  but all such counterparts  shall together  constitute but one and the
same instrument.

         Section 11.15. Recording of Indenture.  If this Indenture is subject to
recording in any appropriate public recording  offices,  such recording is to be
effected by the Issuer and at its expense  accompanied  by an Opinion of Counsel
(which may be counsel to the Indenture  Trustee or any other counsel  reasonably
acceptable  to the  Indenture  Trustee)  to the effect  that such  recording  is
necessary  either for the  protection  of the  Noteholders  or any other  Person
secured  hereunder or for the  enforcement of any right or remedy granted to the
Indenture Trustee under this Indenture.

         Section 11.16. Issuer Obligation. No recourse may be taken, directly or
indirectly,  with respect to the obligations of the Issuer, the Owner Trustee or
the Indenture Trustee on the Notes or under this Indenture or any certificate or
other  writing  delivered in connection  herewith or therewith,  against (i) the
Indenture  Trustee or the Owner  Trustee in its  individual  capacity,  (ii) any
owner of a  beneficial  interest  in the  Issuer  or (iii) any  partner,  owner,
beneficiary,  agent,  officer,  director,  employee  or agent  of the  Indenture
Trustee  or the  Owner  Trustee  in its  individual  capacity,  any  holder of a
beneficial interest in the Issuer, the Owner Trustee or the Indenture Trustee or
of any successor or assign of the Indenture  Trustee or the Owner Trustee in its
individual  capacity,  except as any such Person may have  expressly  agreed (it
being  understood that the Indenture  Trustee and the Owner Trustee have no such
obligations  in their  individual  capacity)  and except that any such  partner,
owner or beneficiary shall be fully liable, to the extent provided by applicable
law, for any unpaid  consideration  for stock,  unpaid capital  contribution  or
failure to pay any installment or call owing to such entity. For all purposes of
this  Indenture,  in the  performance of any duties or obligations of the Issuer
hereunder,  the Owner  Trustee shall be subject to, and entitled to the benefits
of, the terms and provisions of Article VI, VII and VIII of the Trust Agreement.

         Section 11.17.  No Petition.  The Indenture  Trustee,  by entering into
this Indenture,  and each Noteholder,  by accepting a Note,  hereby covenant and
agree that they will not at any time  institute  against  the  Depositor  or the
Issuer,  or join in any institution  against the Depositor or the Issuer of, any
bankruptcy, reorganization,  arrangement, insolvency or liquidation Proceedings,
or other  proceedings  under any United  States  federal or state  bankruptcy or
similar law in  connection  with any  obligations  relating  to the Notes,  this
Indenture or any of the Basic Documents.

         Section 11.18. Inspection.  The Issuer agrees that, on reasonable prior
notice, it will permit any representative of the Indenture  Trustee,  during the
Issuer's normal  business  hours, to examine all the books of account,  records,
reports and other papers of the Issuer,  to make copies and extracts  therefrom,
to cause such books to be audited by Independent  certified public  accountants,
and to discuss the Issuer's  affairs,  finances  and accounts  with the Issuer's
officers,  employees, and Independent certified public accountants,  all at such
reasonable  times and as often as may be  reasonably  requested.  The  Indenture
Trustee shall and shall cause its representatives to hold in confidence all such
information  except to the extent  disclosure  may be  required  by law (and all
reasonable applications for confidential treatment are unavailing) and except to
the extent that the

                                       55



<PAGE>



Indenture  Trustee may reasonably  determine that such  disclosure is consistent
with its obligations hereunder.

         Section 11.19.  Authority of the Administrator.  Each of the parties to
this  Indenture  acknowledges  that the Issuer and the Owner  Trustee  have each
appointed  the  Administrator  to act as its agent to  perform  the  duties  and
obligations of the Issuer hereunder.  Unless otherwise  instructed by the Issuer
or the  Owner  Trustee,  copies  of all  notices,  requests,  demands  and other
documents  to be delivered  to the Issuer or the Owner  Trustee  pursuant to the
terms  hereof  shall  be  delivered  to  the  Administrator.   Unless  otherwise
instructed by the Issuer or the Owner Trustee,  all notices,  requests,  demands
and other documents to be executed or delivered,  and any action to be taken, by
the Issuer or the Owner  Trustee  pursuant to the terms  hereof may be executed,
delivered  and/or  taken by the  Administrator  pursuant  to the  Administration
Agreement.

                                     ******

         IN WITNESS  WHEREOF,  the Issuer and the Indenture  Trustee have caused
their names to be signed  hereto by their  respective  officers  thereunto  duly
authorized, all as of the day and year first above written.

                                           _________________LOAN TRUST ______
                                           as Issuer


                                           By: (______________________________),
                                                not in its individual capacity
                                                but solely as Owner Trustee

                                           By: _________________________________
                                               Name:____________________________
                                               Title:


                                           (----------------------------------),
                                               as Indenture Trustee

                                           By: _________________________________
                                               Name:____________________________
                                               Title:


                                       56



<PAGE>



STATE OF NEW YORK                   )
                                    ) ss.:
COUNTY OF NEW YORK                  )

         On this  _____ day of  ______________,  before me  personally  appeared
_______________________, to me known, who being by me duly sworn, did depose and
say, that he resides at ___________________, _______________________, that he is
the  ________________________  of the  Owner  Trustee,  one of the  corporations
described in and which executed the above instrument;  that he knows the seal of
said  corporation;  that the seal affixed to said  instrument is such  corporate
seal;  that it was so  affixed  by  order  of the  Board  of  Directors  of said
corporation; and that he signed his name thereto by like order.


                                                --------------------------------
                                                Notary Public

(NOTARIAL SEAL)







STATE OF NEW YORK                   )
                                    ) ss.:
COUNTY OF NEW YORK                  )

         On this  _____ day of  ______________,  before me  personally  appeared
_______________________, to me known, who being by me duly sworn, did depose and
say, that he resides at ___________________, _______________________, that he is
the  ________________________ of _______________________,  as Indenture Trustee,
one of the  corporations  described in and which executed the above  instrument;
that he knows  the seal of said  corporation;  that  the  seal  affixed  to said
instrument is such corporate  seal; that it was so affixed by order of the Board
of  Directors of said  corporation;  and that he signed his name thereto by like
order.


                                                --------------------------------
                                                Notary Public

(NOTARIAL SEAL)





                                       57



<PAGE>



STATE OF NEW YORK                   )
                                    ) ss.:
COUNTY OF NEW YORK                  )

         On this  _____ day of  ______________,  before me  personally  appeared
_______________________, to me known, who being by me duly sworn, did depose and
say, that he resides at ___________________, _______________________, that he is
the ________________________ of _______________________,  the Indenture Trustee,
one of the  corporations  described in and which executed the above  instrument;
that he knows  the seal of said  corporation;  that  the  seal  affixed  to said
instrument is such corporate  seal; that it was so affixed by order of the Board
of  Directors of said  corporation;  and that he signed his name thereto by like
order.


                                                --------------------------------
                                                Notary Public

(NOTARIAL SEAL)



                                       58



<PAGE>



                                                                      EXHIBIT A


                                 (FORM OF NOTE)

(UNLESS THIS NOTE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE DEPOSITORY
TRUST COMPANY,  A NEW YORK CORPORATION  ("DTC"),  TO THE ISSUER OR ITS AGENT FOR
REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY NOTE ISSUED IS REGISTERED
IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED
REPRESENTATIVE  OF DTC (AND ANY  PAYMENT  IS MADE TO CEDE & CO, OR TO SUCH OTHER
ENTITY AS IS REQUIRED BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC),  ANY TRANSFER,
PLEDGE  OR OTHER  USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  INASMUCH AS THE REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN INTEREST
HEREIN.)

THE  PRINCIPAL  OF THIS NOTE IS PAYABLE  IN  INSTALLMENTS  AS SET FORTH  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  PRINCIPAL  AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

REGISTERED                                                       $_____________

No. R-__                                                 CUSIP NO. _____________



                        ______________ LOAN TRUST _____

                            ____% ASSET BACKED NOTES


         __________________  Loan Trust ______,  a business trust  organized and
existing  under the laws of the State of  Delaware  (herein  referred  to as the
"Issuer"),  for  value  received,  hereby  promises  to pay to [Cede & Co.],  or
registered  assigns,  the  principal  sum of  _________________________  DOLLARS
payable  on each  Payment  Date in an amount  equal to the  result  obtained  by
multiplying  (i) a  fraction  the  numerator  of which is  $___________  and the
denominator  of which is  $___________  by (ii) the  aggregate  amount,  if any,
payable from the Payment  Account in respect of principal on the Notes  pursuant
to  Section  3.05  of  the  Indenture  dated  as  of  ____________,   ____  (the
"Indenture"),  between  the Issuer  and , a banking  corporation,  as  Indenture
Trustee (the "Indenture  Trustee");  provided,  however,  that the entire unpaid
principal  amount of this Note shall be due and  payable  on the  earlier of the
__________,  ____ Distribution Date (the "Final Scheduled Payment Date") and the
Redemption Date, if any, pursuant to Section 10.01(a) of the Indenture.

         The Issuer  will pay  interest  on this Note at a rate per annum  shown
above on each  Payment  Date  until the  principal  of this Note is paid or made
available for payment,  on the principal  amount of this Note outstanding on the
preceding Payment Date (after giving effect to all payments of principal made on
the preceding Date), subject to certain limitations contained in Section 3.05 of
the



                                       A-1

<PAGE>



Indenture.  Interest  on this Note will  accrue for each  Payment  Date from the
Closing  Date (in the case of the first  Payment  Date) or from the most  recent
Payment Date on which interest has been paid to but excluding such Payment Date.
Interest  will be  computed  on the basis of (a  360-day  year of twelve  30-day
months). Such principal of and interest on this Note shall be paid in the manner
specified on the reverse hereof.

         The  principal of and interest on this Note are payable in such coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for payment of public and private debts.  All payments made by the Issuer
with respect to this Note shall be applied  first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

         Reference is made to the further  provisions  of this Note set forth on
the reverse  hereof,  which shall have the same effect as though fully set forth
on the face of this Note.

         Unless the  certificate of  authentication  hereon has been executed by
the Indenture  Trustee whose name appears below by manual  signature,  this Note
shall  not be  entitled  to any  benefit  under  the  Indenture,  or be valid or
obligatory for any purpose.

         IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile,  by its Authorized  Officer,  as of the date set forth
below.

Date:                             _____________________ LOAN TRUST ______,

                                  by:  _______________________, not in its
                                       individual capacity but solely as
                                       Owner Trustee under the Trust Agreement,

                                  by: _______________________________
                                       Authorized Signatory





                                       A-2

<PAGE>



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the Notes designated above and referred to in the within
mentioned Indenture.

Date:                              by:  _______________________, not in its
                                        individual capacity but solely as
                                        Owner Trustee under the Trust Agreement,

                                   by: _______________________________
                                         Authorized Signatory


         This  Note is one of a duly  authorized  issue of Notes of the  Issuer,
designated as its _________% Asset Backed Notes (herein called the "Notes"), all
issued under the Indenture,  to which Indenture and all indentures  supplemental
thereto  reference is hereby made for a statement of the  respective  rights and
obligations  thereunder of the Issuer,  the Indenture Trustee and the Holders of
the Notes. The Notes are subject to all terms of the Indenture.

         The Notes are and will be equally and ratably secured by the collateral
pledged as security therefor as provided in the Indenture.

         Principal  of the Notes  will be  payable  on each  Payment  Date in an
amount described on the face hereof. "Payment Date" means the day of each month,
or, if any such date is not a Business  Day, the next  succeeding  Business Day,
commencing _________ __, ____).

         As described  above,  the entire unpaid  principal  amount of this Note
shall be due and payable on the earlier of the Final Payment  Distribution  Date
and the Redemption Date, if any,  pursuant to Section 1O.O1(a) of the Indenture.
Notwithstanding  the foregoing,  the entire unpaid principal amount of the Notes
shall be due and  payable  on the date on which an Event of  Default  shall have
occurred and be  continuing  and the  Indenture  Trustee or the Holders of Notes
representing  not less than a majority  of the  Securities  Balance of the Notes
have declared the Notes to be immediately due and payable in the manner provided
in Section 5.02 of the Indenture.  All principal  payments on the Notes shall be
made pro rata to the Noteholders entitled thereto.

         Payments of interest on this Note due and payable on each Payment Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this  Note,  shall be made by check  mailed to the Person  whose name
appears as the Registered Holder of this Note (or one or more Predecessor Notes)
on the Note  Register as of the close of business  on each Record  Date,  except
that with  respect to Notes  registered  on the  Record  Date in the name of the
nominee of the  Clearing  Agency  (initially,  such nominee to be [Cede & Co.]),
payments will be made by wire  transfer in  immediately  available  funds to the
account  designated by such  nominee.  Such checks shall be mailed to the Person
entitled  thereto  at the  address  of such  Person  as it  appears  on the Note
Register as of the  applicable  Record Date without  requiring that this Note be
submitted for notation of payment. Any reduction in the principal amount of this
Note (or any one or more Predecessor Notes) effected by any payments made on any
Payment  Date shall be binding  upon all future  Holders of this Note and of any
Note issued upon the registration of transfer hereof or in exchange hereof or in
lieu



                                       A-3

<PAGE>



hereof,  whether or not noted hereon. If funds are expected to be available,  as
provided  in the  Indenture,  for payment in full of the then  remaining  unpaid
principal amount of this Note on a Payment Date, then the Indenture Trustee,  in
the name of and on behalf of the  Issuer,  will  notify  the  Person who was the
Registered  Holder hereof as of the Record Date  preceding  such Payment Date by
notice mailed or  transmitted  by facsimile  prior to such Payment Date, and the
amount  then due and  payable  shall  be  payable  only  upon  presentation  and
surrender of this Note at the  Indenture  Trustee's  principal  Corporate  Trust
Office or at the office of the  Indenture  Trustee's  agent  appointed  for such
purposes located in The City of New York.

         The Issuer  shall pay interest on overdue  installments  of interest at
the Interest Rate to the extent lawful.

         As provided in the  Indenture  and subject to certain  limitations  set
forth therein,  the transfer of this Note may be registered on the Note Register
upon surrender of this Note for registration of transfer at the office or agency
designated  by the  Issuer  pursuant  to the  Indenture,  duly  endorsed  by, or
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Indenture  Trustee duly executed by, the Holder hereof or such Holder's attorney
duly  authorized  in writing,  with such  signature  guaranteed  by an "eligible
guarantor  institution"  meeting the  requirements of the Note Registrar,  which
requirements  include  membership or  participation  in the Securities  Transfer
Agent's Medallion Program ("STAMP") or such other "signature  guarantee program"
as may be  determined by the Note  Registrar in addition to, or in  substitution
for,  STAMP,  all in  accordance  with the  Securities  Exchange Act of 1934, as
amended, and thereupon one or more new Notes of authorized  denominations and in
the same aggregate principal amount will be issued to the designated  transferee
or  transferees.  No service  charge  will be charged  for any  registration  of
transfer or exchange of this Note,  but the  transferor may be required to pay a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any such registration of transfer or exchange.

         Each  Noteholder or Note Owner, by acceptance of a Note or, in the case
of a Note  Owner,  a  beneficial  interest  in a Note,  covenants  and agrees by
accepting the benefits of the Indenture that such  Noteholder or Note Owner will
not at any time institute  against the Seller,  (the Company) or the Issuer,  or
join in any institution  against the Seller, (the Company) or the Issuer of, any
bankruptcy,  reorganization,  arrangement, insolvency or liquidation proceedings
under any United States federal or state bankruptcy or similar law in connection
with  any  obligations  relating  to the  Notes,  the  indenture  or  the  Basic
Documents.

         The Issuer has entered into the  Indenture and this Note is issued with
the intention  that, for federal,  state and local income,  single  business and
franchise tax  purposes,  the Notes will qualify as  indebtedness  of the Issuer
secured by the Trust Estate. Each Noteholder,  by acceptance of a Note (and each
Note Owner by  acceptance of a beneficial  interest in a Note),  agrees to treat
the Notes for federal, state and local income, single business and franchise tax
purposes as indebtedness of the Issuer.

         Prior to the due presentment for registration of transfer of this Note,
the Issuer,  the Indenture  Trustee and any agent of the Issuer or the Indenture
Trustee  may  treat  the  Person  in  whose  name  this  Note  (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered as the owner hereof for all purposes, whether or not this Note be



                                       A-4

<PAGE>



overdue,  and none of the Issuer,  the Indenture Trustee or any such agent shall
be affected by notice to the contrary.

         The Indenture permits, with certain exceptions as therein provided, the
amendment  thereof and the  modification  of the rights and  obligations  of the
Issuer and the rights of the  Holders of the Notes  under the  Indenture  at any
time by the Issuer  with the  consent of the  Holders  of Notes  representing  a
majority of the  Securities  Balance of all Notes at the time  Outstanding.  The
Indenture also contains provisions  permitting the Holders of Notes representing
specified  percentages of the Securities  Balance of the Notes, on behalf of the
Holders  of all the  Notes,  to waive  compliance  by the  Issuer  with  certain
provisions of the  Indenture  and certain past defaults  under the Indenture and
their  consequences.  Any such  consent or waiver by the Holder of this Note (or
any one or more  Predecessor  Notes) shall be  conclusive  and binding upon such
Holder and upon all future  Holders of this Note and of any Note issued upon the
registration  of transfer hereof or in exchange hereof or in lieu hereof whether
or not notation of such consent or waiver is made upon this Note.  The Indenture
also  permits  the  Indenture  Trustee  to  amend  or waive  certain  terms  and
conditions  set forth in the  Indenture  without  the  consent of Holders of the
Notes issued thereunder.

         The term  "Issuer" as used in this Note  includes any  successor to the
Issuer under the Indenture.

         The Issuer is permitted by the Indenture,  under certain circumstances,
to merge or consolidate,  subject to the rights of the Indenture Trustee and the
Holders of Notes under the Indenture.

         The Notes are issuable  only in  registered  form in  denominations  as
provided in the Indenture, subject to certain limitations therein set forth.

         This Note and the Indenture  shall be construed in accordance  with the
laws  of the  State  of New  York,  without  reference  to its  conflict  of law
provisions,  and the obligations,  rights and remedies of the parties  hereunder
and thereunder shall be determined in accordance with such laws.

         No reference  herein to the  Indenture and no provision of this Note or
of the Indenture  shall alter or impair the  obligation of the Issuer,  which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place and rate, and in the coin or currency herein prescribed.

         Anything  herein to the contrary  notwithstanding,  except as expressly
provided in the Basic  Documents,  none of in its  individual  capacity,  in its
individual capacity, any owner of a beneficial interest in the Issuer, or any of
their respective partners, beneficiaries, agents, officers, directors, employees
or successors or assigns be personally  liable for, nor shall recourse be had to
any of them  for,  the  payment  of  principal  of or  interest  on this Note or
performance  of, or omission to perform,  any of the  covenants,  obligations or
indemnifications  contained  in the  Indenture.  The  Holder of this Note by its
acceptance  hereof  agrees  that,  except  as  expressly  provided  in the Basic
Documents,  in the case of an Event of Default under the  Indenture,  the Holder
shall have no claim  against any of the foregoing  for any  deficiency,  loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent recourse to,



                                       A-5

<PAGE>



and enforcement  against,  the assets of the Issuer for any and all liabilities,
obligations and undertakings contained in the Indenture or in this Note.







                                       A-6

<PAGE>



                                   ASSIGNMENT


Social Security or taxpayer I.D. or other identifying number of assignee:

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


FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto:

- ---------------------------------------------------------------
                                          (name and address of assignee)


         the within  Note and all  rights  thereunder,  and  hereby  irrevocably
constitutes and appoints

- ---------------------------------------------------------------
_______________________________,  attorney,  to transfer  said Note on the books
kept for registration thereof, with full power of substitution in the premises.


Dated: ____________________________


                                               Signature Guaranteed:*/

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


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

*/       NOTICE:  The signature to this assignment must correspond with the name
         of the registered owner as it appears on the face of the within Note in
         every  particular,  without  alteration,   enlargement  or  any  change
         whatever.  Such signature must be guaranteed by an "eligible  guarantor
         institution"  meeting the  requirements  of the Note  Registrar,  which
         requirements include membership or participation in STAMP or such other
         "signature  guarantee  program"  as  may  be  determined  by  the  Note
         Registrar  in  addition  to,  or in  substitution  for,  STAMP,  all in
         accordance with the Securities Exchange Act of 1934, as amended.




                                       A-7

<PAGE>



                                                                      EXHIBIT B

                             MORTGAGE LOAN SCHEDULE




                                       B-1

<PAGE>



                                                                     APPENDIX A


                                   DEFINITIONS


Accelerated Amortization Date: _________________________.

[Accelerated  Principal  Distribution  Amount: With respect to any Payment Date,
the  lesser  of (x) the  amount  remaining  in the  Payment  Account  after  the
application of funds on deposit  therein in accordance  with clauses (i) through
(vi) of Section 3.05 of the Indenture  and (y) the amount  required to reach the
Required Overcollateralization Amount.]

[Additional Balance:  With respect to any Mortgage Loan, any future Draw made by
the related  Mortgagor  pursuant to the related Loan Agreement after the Cut-Off
Date in the case of an Initial Loan, or after the Deposit Date in the case of an
Additional Loan; provided,  however,  that if an Amortization Event occurs, then
any Draw after such  Amortization  Event shall not be acquired by the Issuer and
shall not be an Additional Balance.

Additional Balance Differential:  With respect to any Payment Date, (x) prior to
the Accelerated  Amortization  Date the amount by which Draws under the Mortgage
Loans during the related  Collection Period exceed Principal  Collections during
such Collection  Period and (y) on and after the Accelerated  Amortization  Date
the aggregate  amount of Additional  Balances  conveyed to the Issuer during the
related Collection Period.

Additional Credit  Enhancement  Instrument:  The credit  enhancement  instrument
which may be issued by the Credit Enhancer to the Indenture  Trustee to guaranty
the  Additional  Variable  Funding  Notes  for the  benefit  of  holders  of the
Additional Variable Funding Notes.

Additional Loans: All home equity line of credit loans sold by the Seller to the
Issuer  after the  Closing  Date  pursuant  to  Section _ of the  Mortgage  Loan
Purchase Agreement.

Additional  Variable Funding Notes: The Additional Variable Funding Notes issued
pursuant  to Section  4.01(b) of the  Indenture,  which  shall be in addition to
those  Variable  Funding  Notes  that  are  insured  by the  Credit  Enhancement
Instrument.

Additional  Variable  Funding Note Issuance Date: The date on which any
Additional Variable Funding Note is issued.]

Administration  Agreement:  The  Administration  Agreement  dated as of
_____________________    among   the   Issuer,   the   Indenture   Trustee   and
_____________________, as Administrator, as it may be amended from time to time.

Administrator:  _____________________________,  as administrator  under the
Administration  Agreement or any successor  Administrator appointed pursuant
to the terms of the Administration Agreement.




                                        1

<PAGE>



Affiliate: With respect to any Person, any other Person controlling,  controlled
by or under common  control with such Person.  For purposes of this  definition,
"control"  means the power to direct the  management  and  policies of a Person,
directly or  indirectly,  whether  through  ownership of voting  securities,  by
contract or otherwise and  "controlling"  and  "controlled"  shall have meanings
correlative to the foregoing.

Aggregate Additional Balance Differential: With respect to any Payment Date, the
sum of Additional  Balance  Differentials  that have been added to the Principal
Balance of the Variable Funding Notes prior to such Payment Date.

[Aggregate Credit Enhancement Instrument Amounts: The sum of (i) with respect to
the Credit  Enhancement  Instrument the lesser of the Maximum Credit Enhancement
Instrument  Amount and the aggregate of the Security  Principal  Balances of the
Securities  other  than any  Additional  Variable  Funding  Notes  and (ii) with
respect  to any  Additional  Credit  Enhancement  Instrument  the  lesser of the
Maximum Additional Credit Enhancement Instrument Amount and the Security Balance
of the Additional Variable Funding Notes.

Aggregate Increased Maximum Credit Enhancement  Instrument Amount: The Aggregate
Credit Enhancement  Instrument Amounts of the Credit Enhancement  Instrument and
of any  Additional  Credit  Enhancement  Instruments  issued under the Insurance
Agreement not to exceed the Maximum Credit Enhancement  Instrument Amount,  plus
the Maximum Additional Credit Enhancement Instrument Amount.]

Aggregate  Security  Balance:  With  respect to any Payment  Date,  the 
aggregate of the Principal Balances of all Securities as of such date.

[Amortization Event:  Any one of the following events:

         (a) the  failure on the part of the  Seller (i) to make any  payment or
deposit  required to be made under the Mortgage Loan Purchase  Agreement  within
____  Business  Days after the date such  payment or deposit is  required  to be
made; or (ii) to observe or perform in any material  respect any other covenants
or agreements  of the Seller set forth in the Mortgage Loan Purchase  Agreement,
which failure continues unremedied for a period of ___ days after written notice
and  such  failure  materially  and  adversely  affects  the  interests  of  the
Securityholders or the Credit Enhancer;

         (b) if any  representation  or  warranty  made  by  the  Seller  in the
Mortgage Loan Purchase  Agreement  proves to have been incorrect in any material
respect when made and which  continues  to be incorrect in any material  respect
for a period of ___ days with respect to any  representation  or warranty of the
Seller made in Section 3 of the  Mortgage  Loan  Purchase  Agreement or ___ days
with respect to any representation or warranty made in Section 4 of the Mortgage
Loan  Purchase  Agreement  after  written  notice  and as a result  of which the
interests  of the  Securityholders  or the Credit  Enhancer are  materially  and
adversely affected;  provided,  however, that an Amortization Event shall not be
deemed to occur if the Seller has  repurchased  or  substituted  for the related
Mortgage  Loans or all Mortgage  Loans,  if  applicable,  during such period (or
within an additional ___ days with the consent of the Indenture  Trustee and the
Credit Enhancer) in accordance with the provisions of the Indenture;




                                        2

<PAGE>



         (c) the  entry  against  the  Seller of a decree or order by a court or
agency or  supervisory  authority  having  jurisdiction  in the premises for the
appointment of a trustee, conservator, receiver or liquidator in any insolvency,
conservatorship,  receivership,  readjustment of debt, marshalling of assets and
liabilities or similar proceedings,  or for the winding up or liquidation of its
affairs,  and the continuance of any such decree or order unstayed and in effect
for a period of ___ consecutive days;

         (d) The Seller shall  voluntarily go into  liquidation,  consent to the
appointment  of a  conservator,  receiver,  liquidator or similar  person in any
insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceedings  of or  relating  to the Seller or of or relating to all or
substantially  all of its property,  or a decree or order of a court,  agency or
supervisory authority having jurisdiction in the premises for the appointment of
a  conservator,  receiver,  liquidator  or  similar  person  in any  insolvency,
readjustment  of  debt,   marshalling  of  assets  and  liabilities  or  similar
proceedings,  or for the winding-up or  liquidation  of its affairs,  shall have
been entered  against the Seller and such decree or order shall have remained in
force undischarged, unbended or unstated for a period of ___ days; or the Seller
shall admit in writing its  inability to pay its debts  generally as they become
due,  file a  petition  to  take  advantage  of  any  applicable  insolvency  or
reorganization  statute,  make an assignment for the benefit of its creditors or
voluntarily suspend payment of its obligations;

         (e) the Issuer  becomes  subject to regulation by the  Commission as an
investment  company within the meaning of the Investment Company Act of 1940, as
amended;

         (f) an Event of Servicing Termination relating to the Master Servicer
ccurs under the
           Servicing Agreement and the Master Servicer is the Seller;

         (g) the aggregate of all draws under the Credit Enhancement  Instrument
exceed it of the sum of (i) the Cut-Off  Date Asset  Balance and (ii) the amount
by which the Pool Balance as of the latest date that the  Additional  Loans have
been transferred to the Issuer exceeds the Cut-Off Date Asset Balance; or

         (h) the failure to satisfy the conditions  pursuant to Section  4.01(b)
of the  Indenture and Section  2.02(B) of the Insurance  Agreement to increasing
the Maximum  Variable  Funding Balance at the time that the then current Maximum
Variable Funding Balance has been reached.

         In the case of any event  described in (a), (b) or (f), an Amortization
Event will be deemed to have occurred only if, after any applicable grace period
described in such clauses, either the Indenture Trustee, the Credit Enhancer or,
with the consent of the Credit  Enhancer,  Securityholders  evidencing  not less
than 51% of the Security  Balance of each of the Term Notes and the Certificates
by written  notice to the Seller,  the Master  Servicer,  the  Depositor and the
Owner Trustee (and to the Indenture Trustee,  if given by the Credit Enhancer or
the  Securityholders)  may declare that an Amortization Event has occurred as of
the date of such notice. In the case of any event described in clauses (c), (d),
(e), (g) or (h), an Amortization  Event will be deemed to have occurred  without
any  notice  or  other  action  on  the  part  of  the  Indenture  Trustee,  the
Securityholders  or the Credit Enhancer  immediately upon the occurrence of such
event; provided, that any Amortization Event described in clauses (g) or (h) may
be waived  and  deemed of no  effect  with the  written  consent  of the  Credit
Enhancer and each Rating Agency,  subject to the  satisfaction of any conditions
to such waiver.]



                                        3

<PAGE>




Appraised Value:  With respect to any Mortgaged  Property,  either (x) the value
set  forth  in an  appraisal  of  such  Mortgaged  Property  made  to  establish
compliance with the underwriting  criteria then in effect in connection with the
later  of the  application  for the  Mortgage  Loan  secured  by such  Mortgaged
Property or any  subsequent  increase or decrease in the related Credit Limit or
to reduce or eliminate the amount of any primary insurance,  or (y) if the sales
price  of  the  Mortgaged   Property  is  considered  in  accordance   with  the
underwriting  criteria  applicable to the Mortgage  Loan,  the lesser of (i) the
appraised  value  referred  to in (x)  above  and (ii) the  sales  price of such
Mortgaged Property.

[Asset  Balance:  With  respect to any  Mortgage  Loan,  other than a Liquidated
Mortgage  Loan,  and as of any day, the related  Cut-Off  Date Asset  Balance or
Deposit Date Asset Balance,  plus (i) any Additional Balances in respect of such
Mortgage Loan  conveyed to the Issuer,  minus (ii) all  collections  credited as
principal in respect of any such Mortgage  Loan in  accordance  with the related
Loan  Agreement  (except  for any such  collections  that are  allocable  to the
Excluded  Amount) and applied in reduction  of the Asset  Balance  thereof.  For
purposes of this definition,  a Liquidated Mortgage Loan shall be deemed to have
an Asset  Balance  equal to the  Asset  Balance  of the  related  Mortgage  Loan
immediately prior to the final recovery of all related Liquidation  Proceeds and
an Asset Balance of zero thereafter.]

Assignment of Mortgage:  With respect to any Mortgage, an assignment,  notice of
transfer or equivalent instrument, in recordable form, sufficient under the laws
of the  jurisdiction  in which the  related  Mortgaged  Property  is  located to
reflect the conveyance of the Mortgage, which assignment,  notice of transfer or
equivalent  instrument  may be in the  form of one or more  blanket  assignments
covering the Mortgage Loans secured by Mortgaged  Properties located in the same
jurisdiction.

Authorized  Newspaper:  A  newspaper  of general  circulation  in the Borough of
Manhattan, The City of New York, printed in the English language and customarily
published on each Business Day,  whether or not published on Saturdays,  Sundays
or holidays.

Authorized Officer: With respect to the Issuer, any officer of the Owner Trustee
who is authorized to act for the Owner Trustee in matters relating to the Issuer
and who is identified on the list of Authorized  Officers delivered by the Owner
Trustee  to the  Indenture  Trustee  on the  Closing  Date (as such  list may be
modified  or  supplemented  from time to time  thereafter)  and,  so long as the
Administration   Agreement  is  in  effect,  any  Responsible   Officer  of  the
Administrator who is authorized to act for the Administrator in matters relating
to the  Issuer  and  to be  acted  upon  by the  Administrator  pursuant  to the
Administration  Agreement  and  who is  identified  on the  list  of  Authorized
Officers  delivered by the Administrator to the Indenture Trustee on the Closing
Date  (as  such  list  may  be  modified  or  supplemented  from  time  to  time
thereafter).

Basic Documents:  The Trust Agreement,  the Certificate of Trust, the Indenture,
the  Mortgage  Loan  Purchase   Agreement,   [the  Insurance   Agreement,]   the
Administration  Agreement,  the Servicing Agreement, the Custodial Agreement and
the other  documents and  certificates  delivered in connection  with any of the
above.

Beneficial  Owner:  With respect to any Note,  the Person who is the  beneficial
owner of such Note as reflected on the books of the  Depository  or on the books
of  a  Person  maintaining  an  account  with  such  Depository  (directly  as a
Depository  Participant  or  indirectly  through a  Depository  Participant,  in
accordance with the rules of such Depository).



                                        4

<PAGE>




Billing  Cycle:  With  respect to any Mortgage  Loan and Due Date,  the
calendar month preceding such Due Date.

Billing Date:  With respect to any Due Date and Mortgage  Loan, the first day of
the month  preceding  such Due Date on which date the bill is generated  for the
amount due and payable on the related Mortgage Loan on such Due Date.

Book-Entry Notes:  Beneficial interests in the Notes, ownership and transfers of
which shall be made  through  book  entries by the  Depository  as  described in
Section 4.06 of the Indenture.

Business Day: Any day other than (i) a Saturday or a Sunday or (ii) day on which
banking institutions in the State of New York, ______________________________ or
_____________ are required or authorized by law to be closed.

Business Trust Statute: Chapter 38 of Title 12 of the Delaware Code, 12 Del.
Code Section 3801 et seq., as the same may be amended from time to time.

[Capped Funding Note: Any Variable Funding Note that has reached its Maximum
Individual Variable Funding Balance.]

[Carryover Loss Amount:  With respect to any Payment Date, the aggregate of Loss
Amounts (other than Loss Amounts arising during the related  Collection  Period)
with respect to which either (i) payments of principal have not been  previously
made on the Notes and the Certificates or (ii) were not reflected in a reduction
(not below zero) of the Overcollateralization Amount.]

Certificate  Distribution  Amount:  With respect to any Payment Date, the sum of
(x) the amount  accrued  during the  related  Interest  Period on the  Principal
Balance of the Certificates at the Certificate Rate for such Interest Period and
(y) any Unpaid Certificate  Distribution Amount Shortfall.  The amount available
for  distribution  on any Payment Date shall be allocated first to the amount in
clause (x) above, and second to the amount in clause (y) above.

Certificate Paying Agent: The meaning specified in Section 3.03 of the
Indenture.

Certificate  Percentage:  With respect to any Payment Date, the ratio, expressed
as a percentage,  of the aggregate of the Principal  Balance of the Certificates
immediately  prior  to such  Payment  Date to the  sum of the  aggregate  of the
Principal Balance of the Securities immediately prior to such date.

Certificate  Rate:  With  respect  to any  Interest  Period,  the per annum rate
determined  by the Master  Servicer  equal to the sum of (i) LIBOR and (ii) ___%
provided,  however,  that in no event shall the Certificate Rate with respect to
any Interest Period exceed the Maximum Rate.

         Certificate  Register:  The  register  maintained  by  the  Certificate
Registrar in which the Certificate  Registrar shall provide for the registration
of Certificates and of transfers and exchanges of Certificates.

         Certificate  Registrar:  Initially,  __________,  in  its  capacity  as
Certificate  Registrar,  or any  successor  to the  Indenture  Trustee  in  such
capacity.



                                        5

<PAGE>




Certificate of Trust: The Certificate of Trust filed for the Trust pursuant to
Section 3810(a) of the Business Trust Statute.

Certificates:  The Asset-Backed Certificates,  Series ____-____, each evidencing
undivided  beneficial  interests in the Issuer and executed by the Owner Trustee
in substantially the form set forth in Exhibit A to the Trust Agreement.

Certificateholder:  The Person in whose name a Certificate  is registered in the
Certificate Register except that, any Certificate  registered in the name of the
Issuer,  the Owner Trustee or the  Indenture  Trustee or any Affiliate of any of
them shall be deemed not to be outstanding and the registered holder will not be
considered a  Certificateholder  or a holder for purposes of giving any request,
demand, authorization,  direction, notice, consent or waiver under the Indenture
or the Trust  Agreement  provided  that,  in  determining  whether the Indenture
Trustee  or the  Owner  Trustee  shall be  protected  in  relying  upon any such
request,  demand,  authorization,  direction,  notice,  consent or waiver,  only
Certificates  that the  Indenture  Trustee or the Owner  Trustee  knows to be so
owned shall be so disregarded.  Owners of Certificates that have been pledged in
good  faith  may be  regarded  as  Holders  if the  pledgee  establishes  to the
satisfaction of the Indenture Trustee or the Owner Trustee,  as the case may be,
the  pledgee's  right so to act with respect to such  Certificates  and that the
pledgee  is not the  Issuer,  any other  obligor  upon the  Certificates  or any
Affiliate of any of the foregoing Persons.

Class: The Term Notes [and the Variable Funding Notes, as the case may be].

Class  Percentage:  With  respect to each Class of Notes and Payment  Date,  the
ratio,  expressed as a percentage,  of the aggregate  Principal  Balance of such
Class of Notes to the  aggregate  Principal  Balance of the Notes,  in each case
immediately prior to such Payment Date.

Closing Date: ___________________.

Code: The Internal Revenue Code of 1986, as amended, and the rules and
regulations promulgated thereunder.

Collateral: The meaning specified in the Granting Clause of the Indenture.

Collection Account: The account or accounts created and maintained pursuant to
Section 3.02(b) of the Servicing Agreement. The Collection Account shall be an
Eligible Account.

Collection Period: With respect to any Mortgage Loan and Payment Date other than
the first Payment Date, the calendar month preceding any such Payment Date.

[Combined  Loan-to-Value  Ratio: With respect to any Mortgage Loan and any date,
the  percentage  equivalent of a fraction,  the numerator of which is the sum of
(i) the greater of (x) the Credit Limit and (y) the Cut-Off  Date Asset  Balance
of such Mortgage Loan and (ii) the outstanding  principal balance as of the date
of the  origination  of such Mortgage Loan (or any  subsequent  date as of which
such  outstanding  principal  balance may be determined  in  connection  with an
increase  or  decrease  in the  Credit  Limit or to reduce the amount of primary
insurance  for such Mortgage  Loan) of any mortgage loan or mortgage  loans that
are secured by liens on the Mortgaged Property that are senior



                                        6

<PAGE>



or subordinate to the Mortgage and the denominator of which is the Appraised
Value of the related Mortgaged Property.]

Corporate  Trust  Office:  With respect to the  Indenture  Trustee,  Certificate
Registrar,  Certificate  Paying Agent and Paying Agent, the principal  corporate
trust  office  of the  Indenture  Trustee  and  Note  Registrar  at which at any
particular time its corporate trust business shall be administered, which office
at the date of the execution of this instrument is located at  ________________,
except that for  purposes of Section 4.02 of the  Indenture  and Section 3.09 of
the Trust Agreement,  such term shall include the Indenture  Trustee's office or
agency at  ________________.  With respect to the Owner  Trustee,  the principal
corporate  trust office of the Owner Trustee at which at any particular time its
corporate trust business shall be administered,  which office at the date of the
execution  of this Trust  Agreement  is located  at________________,  Attention:
Corporate Trust Administration.

[Credit Enhancement Draw Amount: As defined in Section 3.30 of the Indenture.

Credit Enhancement  Instrument:  The _________________,  dated as of the Closing
Date,  issued by the Credit Enhancer to the Indenture Trustee for the benefit of
the Noteholders.

Credit  Enhancer:  ________________,  any successor  thereto or any  replacement
credit enhancer substituted pursuant to Section 3.31 of the Indenture.

Credit Enhancer Default: If the Credit Enhancer fails to make a payment required
under the Credit Enhancement Instrument in accordance with its terms.

Credit  Limit:  With respect to any Mortgage  Loan,  the maximum  Asset  Balance
permitted under the terms of the related Loan Agreement.]

Custodial  Agreement:   Any  Custodial  Agreement  between  the  Custodian,  the
Indenture Trustee, the Issuer and the Master Servicer relating to the custody of
the Mortgage Loans and the Related Documents.

Custodian: ____________________ and its successors and assigns.

Cut-Off Date: With respect to the Initial Loans, _______________, ____.

Cut-Off  Date Asset  Balance:  With  respect  to any  Initial  Loan,  the unpaid
principal  balance  thereof as of the opening of business on the last day of the
related Billing Cycle immediately prior to the Cut-Off Date.

Default:  Any  occurrence  which is or with  notice or the lapse of time or both
would become an Event of Default.

Definitive Notes: The meaning specified in Section 4.06 of the Indenture.

Deleted  Mortgage  Loan:  A Mortgage  Loan  replaced or to be  replaced  with an
Eligible Substitute Mortgage Loan.




                                        7

<PAGE>



[Deposit Date: The  applicable  date as of which any Additional  Loan is sold to
the Issuer pursuant to the Mortgage Loan Purchase Agreement.

Deposit Date Asset  Balance:  With  respect to any  Additional  Loan,  the Asset
Balance thereof as of the Deposit Date.]

Depositor: Beneficial Mortgage Services, Inc. or its successor in interest.

Depository or Depository  Agency:  The  Depository  Trust Company or a successor
appointed  by the  Indenture  Trustee with the  approval of the  Depositor.  Any
successor to the Depository  shall be an organization  registered as a "clearing
agency"  pursuant to Section 17A of the Exchange Act and the  regulations of the
Securities and Exchange Commission thereunder.

Depository  Participant:  A Person for whom,  from time to time,  the Depository
effects  book-entry  transfers  and  pledges of  securities  deposited  with the
Depository.

Determination  Date: With respect to any Payment Date, the later of (i) the ____
day of the  month in which  such  Payment  Date  occurs  or if such day is not a
Business Day, the next  succeeding  Business Day and (ii) the Business Day prior
to such Payment Date.

Dissolution Payment Date:  Following an Event of Default under the Indenture and
an  acceleration of the Maturity Date of the Notes, a date on which the proceeds
of the sale of the Trust Estate are paid to Securityholders.

[Draw: With respect to any Mortgage Loan, a borrowing by the Mortgagor under the
related Loan Agreement.]

Due Date: The _______________ day of the month.

Eligible Account: An account that is any of the following: (i) maintained with a
depository  institution  the debt  obligations  of which have been rated by each
Rating Agency in its highest rating available, or (ii) an account or accounts in
a depository  institution in which such accounts are fully insured to the limits
established by the FDIC, provided that any deposits not so insured shall, to the
extent acceptable to each Rating Agency, as evidenced in writing,  be maintained
such that (as  evidenced  by an Opinion of Counsel  delivered  to the  Indenture
Trustee and each Rating Agency) the Indenture  Trustee have a claim with respect
to the funds in such account or a perfected first security  interest against any
collateral (which shall be limited to Eligible  Investments) securing such funds
that  is  superior  to  claims  of any  other  depositors  or  creditors  of the
depository  institution  with which such account is maintained,  or (iii) in the
case  of  the  Collection  Account,  either  (A) a  trust  account  or  accounts
maintained at the Corporate Trust Department of the Indenture  Trustee or (B) an
account  or  accounts  maintained  at  the  Corporate  Trust  Department  of the
Indenture  Trustee,  as long as its short term debt obligations are rated P-1 by
Moody's and A-1 by Standard & Poor's or the equivalent) or better by each Rating
Agency  and its long term debt  obligations  are  rated A2 by  Moody's  and A by
Standard & Poor's or the equivalent) or better,  by each Rating Agency,  or (iv)
in the case of the Collection  Account and the Payment Account,  a trust account
or accounts maintained in the corporate trust division of the Indenture Trustee,
or (v) an account or accounts of a  depository  institution  acceptable  to each
Rating Agency as evidenced in writing by each Rating Agency that use



                                        8

<PAGE>



of any such account as the  Collection  Account or the Payment  Account will not
reduce the rating  assigned to any of the Securities by such Rating Agency below
investment grade without taking into account the Credit Enhancement Instrument.

Eligible Investments: One or more of the following:

         (i)  obligations  of or  guaranteed as to principal and interest by the
United States or any agency or instrumentality thereof when such obligations are
backed by the full faith and credit of the United States;

         (ii)  repurchase  agreements  on  obligations  specified  in clause (i)
maturing not more than one month from the date of acquisition thereof,  provided
that  the  unsecured  obligations  of the  party  agreeing  to  repurchase  such
obligations  are  at the  time  rated  by  each  Rating  Agency  in the  highest
short-term rating available;

         (iii) federal funds,  certificates of deposit,  demand  deposits,  time
deposits and bankers' acceptances (which shall each have an original maturity of
not more than ___ days and,  in the case of  bankers'  acceptances,  shall in no
event have an original maturity of more than 365 days or a remaining maturity of
more than ___ days) denominated in United States dollars of any U.S.  depository
institution or trust company incorporated under the laws of the United States or
any state thereof or of any domestic branch of a foreign depository  institution
or  trust  company;  provided  that  the  debt  obligations  of such  depository
institution  or trust  company  (or,  if the only  Rating  Agency is  Standard &
Poor's,  in the case of the  principal  depository  institution  in a depository
institution  holding  company,  debt  obligations of the depository  institution
holding  company)  at the date of  acquisition  thereof  have been rated by each
Rating Agency in its highest  short-term rating available;  and provided further
that,  if the only Rating  Agency is Standard & Poor's and if the  depository or
trust company is a principal  subsidiary of a bank holding  company and the debt
obligations of such subsidiary are not separately  rated, the applicable  rating
shall be that of the bank holding  company;  and,  provided further that, if the
original  maturity  of such  short-term  obligations  of a domestic  branch of a
foreign  depository  institution  or trust  company  shall exceed ___ days,  the
short-term  rating of such  institution  shall be A-1+ in the case of Standard &
Poor's if Standard & Poor's is the Rating Agency;

         (iv) commercial paper (having original  maturities of not more than 270
days) of any corporation incorporated under the laws of the United States or any
state  thereof  which on the date of  acquisition  has been rated by each Rating
Agency  in  their  highest  short-term  rating  available;  provided  that  such
commercial paper shall have a remaining maturity of not more than ___ days;

         (v)  interests in any money market fund or  qualified  investment  fund
which at the date of  acquisition  of the interests in such fund and  throughout
the time the interest is held in such fund has a rating of P-1 or Aaa by Moody's
and either AAAm or AAAm-G by Standard & Poor's or such lower  rating as will not
result in the  qualification,  downgrading  or  withdrawal  of the  then-current
rating assigned to the Certificates by each Rating Agency; and

         (vi) other obligations or securities that are acceptable to each Rating
Agency as an  Eligible  Investment  hereunder  and will not  reduce  the  rating
assigned to any class of  Certificates  by such Rating Agency below the lower of
the rating then assigned thereto or the rating assigned at the



                                        9

<PAGE>



Closing Date, and which are acceptable to the Credit  Enhancer,  as evidenced in
writing,  provided that if the Master Servicer or any other Person controlled by
the Master  Servicer is the issuer or the obligor of any  obligation or security
described in this clause (vi) such  obligation or security must have an interest
rate or yield that is fixed or is variable  based on an objective  index that is
not  affected by the rate or amount of losses on the Mortgage  Loans;  provided,
however,  that  each  such  instrument  shall be  acquired  in an  arm's  length
transaction  and no  such  instrument  shall  be a  Permitted  Investment  if it
represents,  the right to receive  only  interest  payments  with respect to the
underlying debt instrument.

Eligible Substitute Mortgage Loan: A Mortgage Loan substituted by the Seller for
a  Deleted  Mortgage  Loan  which  must,  on the date of such  substitution,  as
confirmed in an Officers'  Certificate  delivered to the Indenture Trustee,  (i)
have an outstanding principal balance,  after deduction of the principal portion
of the  monthly  payment due in the month of  substitution  (or in the case of a
substitution  of more than one Mortgage  Loan for a Deleted  Mortgage  Loan,  an
aggregate outstanding principal balance, after such deduction), not in excess of
the outstanding  principal  balance of the Deleted  Mortgage Loan (the amount of
any  shortfall to be deposited  by the Seller in the  collection  Account in the
month of substitution);  (ii) comply with each  representation  and warranty set
forth in clauses (ii) through (xxxiv) of Section 4 of the Mortgage Loan Purchase
Agreement other than clauses ____________________;  (iii) have a (Loan Rate, Net
Loan  Rate and  Gross  Margin)  no lower  than and not more  than ___% per annum
higher than the Loan Rate, Net Loan Rate and Gross Margin, respectively,  of the
Deleted  Mortgage  Loan as of the date of  substitution;  (iv) have a (Combined)
Loan-to-Value  Ratio at the time of  substitution  no  higher  than  that of the
Deleted Mortgage Loan at the time of substitution;  (v) have a remaining term to
stated  maturity not greater than (and not more than one year less than) that of
the Deleted Mortgage Loan and (vi) not be __ days or more delinquent.

ERISA: The Employee Retirement Income Security Act of 1974, as amended.

Event of Default: With respect to the Indenture, any one of the following events
(whatever the reason for such Event of Default 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):

         (i) a default in the payment of any  interest on any Note when the same
becomes due and  payable,  and such default  shall  continue for a period of ___
days; or

         (ii) a default in the payment of the principal of or any installment of
the principal of any Note when the same becomes due and payable; or

         (iii) (a Credit Enhancer  Default shall have occurred and be continuing
and) there occurs a default in the  observance or performance of any covenant or
agreement of the Issuer made in the Indenture, or any representation or warranty
of the Issuer  made in the  Indenture  or in any  certificate  or other  writing
delivered  pursuant  hereto  or in  connection  herewith  proving  to have  been
incorrect in any  material  respect as of the time when the same shall have been
made (which has a material adverse effect on Securityholders),  and such default
shall continue or not be cured,  or the  circumstance or condition in respect of
which  such  representation  or  warranty  was  incorrect  shall  not have  been
eliminated or otherwise  cured, for a period of _________ days after there shall
have been



                                       10

<PAGE>



given, by registered or certified mail to the Issuer by the Indenture Trustee or
to the Issuer and the  Indenture  Trustee by the Holders of at least ___% of the
Outstanding  Amount of the Notes,  a written notice  specifying  such default or
incorrect representation or warranty and requiring it to be remedied and stating
that such notice is a notice of default hereunder; or

         [(iv) a Credit  Enhancer  Default shall have occurred and be continuing
and there  occurs the  filing of a decree or order for relief by a court  having
jurisdiction in the premises in respect of the Issuer or any substantial part of
the Trust Estate in an involuntary  case under any  applicable  federal or state
bankruptcy,  insolvency  or other  similar law now or  hereafter  in effect,  or
appointing a receiver, liquidator, assignee, custodian, trustee, sequestrator or
similar  official of the Issuer or for any substantial part of the Trust Estate,
or ordering the  winding-up or  liquidation  of the Issuer's  affairs,  and such
decree  or order  shall  remain  unstayed  and in  effect  for a  period  of ___
consecutive days; or

         (v) a Credit Enhancer Default shall have occurred and be continuing and
there  occurs  the  commencement  by the  Issuer of a  voluntary  case under any
applicable  federal or state bankruptcy,  insolvency or other similar law now or
hereafter  in effect,  or the consent by the Issuer to the entry of an order for
relief in an  involuntary  case under any such law, or the consent by the Issuer
to the  appointment or taking  possession by a receiver,  liquidator,  assignee,
custodian,  trustee,  sequestrator or similar  official of the Issuer or for any
substantial part of the assets of the Trust Estate,  or the making by the Issuer
of any general  assignment  for the benefit of creditors,  or the failure by the
Issuer generally to pay its debts as such debts become due, or the taking of any
action by the Issuer in furtherance of any of the foregoing.]

Event of Servicer Termination: With respect to the Servicing Agreement, an Event
of Default as defined in Section 7.01 of the Servicing Agreement.

[Excess Additional Balance Differential: With respect to any Additional Variable
Funding Notes, the amount by which the Additional  Balance  Differential for the
Collection  Period  immediately   preceding  the  month  in  which  the  related
Additional  Variable  Funding  Notes are issued,  would have caused the Security
Balance of the Variable  Funding  Notes to exceed the Maximum  Variable  Funding
Balance  immediately  prior to the issuance of such Additional  Variable Funding
Notes.]

Exchange Act: The Securities Exchange Act of 1934, as amended, and the rules and
regulations promulgated thereunder.

[Excluded  Amount:  For  any  Payment  Date on or  after  the  occurrence  of an
Amortization  Event,  with  respect  to  all  collections  whether  interest  or
principal  (other than any amounts received in respect of a Repurchase Price and
pursuant to Section 3.05(c) of the Servicing Agreement) ("Total Collections") on
all Initial Loans and Additional  Loans in each case including all Draws whether
or not transferred to the Issuer  (collectively,  "Total Balances of Obligors"),
an amount  equal to the  product of (A) Total  Collections  during  the  related
Collection  Period  and (B) a  fraction  equal to one (1) minus a  fraction  the
numerator of which is (x) the  aggregate  Asset  Balances of the end of the last
Collection  Period and the  denominator  of which is (y) the Total  Balances  of
Obligors.]

Expenses: The meaning specified in Section 8.02 of the Trust Agreement.




                                       11

<PAGE>



FDIC: The Federal Deposit Insurance Corporation or any successor thereto.

FHLMC: The Federal Home Loan Mortgage Corporation, or any successor thereto.

Final Scheduled  Payment Date: To the extent not previously  paid, the principal
balance  of  each  Class  of  Notes  will  be  due  on  the   Payment   Date  in
________________.

FNMA: The Federal National Mortgage Association, or any successor thereto.

Foreclosure  Profit:  With respect to a Liquidated Mortgage Loan, the amount, if
any, by which (i) the aggregate of its Net Liquidation Proceeds exceeds (ii) the
related  Asset  Balance  (plus  accrued  and  unpaid  interest  thereon  at  the
applicable  Loan Rate from the date  interest  was last paid through the date of
receipt of the final  Liquidation  Proceeds) of such  Liquidated  Mortgage  Loan
immediately prior to the final recovery of its Liquidation Proceeds.

Funding  Account:  The trust account  created and maintained  with the Indenture
Trustee pursuant to Section 8.02 of the Indenture and referred to therein as the
Funding  Account.  Funds deposited in the Funding Account shall be held in trust
for the uses and purposes set forth in Article VIII of the Indenture.

Funding  Period:  The period  commencing  on the Cut-Off  Date and ending on the
earlier of (x) the Payment Date in  ______________  and (y) the occurrence of an
Amortization Event.

Grant: Mortgage,  pledge,  bargain, sell, warrant,  alienate,  remise,  release,
convey, assign, transfer,  create, and grant a lien upon and a security interest
in and right of set-off against,  deposit,  set over and confirm pursuant to the
Indenture.  A Grant of the  Collateral  or of any other  agreement or instrument
shall include all rights,  powers and options (but none of the  obligations)  of
the granting party  thereunder,  including the immediate and continuing right to
claim for, collect, receive and give receipt for principal and interest payments
in respect of such  collateral or other  agreement or  instrument  and all other
moneys payable thereunder, to give and receive notices and other communications,
to make waivers or other  agreements,  to exercise  all rights and  options,  to
bring proceedings in the name of the granting party or otherwise,  and generally
to do and receive  anything that the granting  party is or may be entitled to do
or receive thereunder or with respect thereto.

[Gross  Margin:  With respect to any Mortgage  Loan, the percentage set forth as
the "Gross Margin" for such Mortgage Loan on the Mortgage Loan Schedule.]

[Guaranteed  Principal  Payment Amount:  With respect to any Payment Date, other
than the  Dissolution  Payment Date, the amount,  if any, by which the Aggregate
Security Balance (after giving effect to all amounts allocable and distributable
to principal on the  Securities on such Payment Date) exceeds the sum of (A) the
Pool Balance plus (B) all amounts on deposit in the Funding Account on such date
(after giving effect to all withdrawals  therefrom and deposits thereto pursuant
to Sections  8.02(b) and 8.02(c) of the  Indenture on such Payment  Date).  With
respect  to the  Payment  Date  in  _________,  if  such  Payment  Date is not a
Dissolution  Payment  Date,  the amount,  it any, by which the  aggregate of the
Security   Balances   (after  giving   effect  to  all  amounts   allocable  and
distributable  to principal on the Securities)  exceeds the amount on deposit in
the Payment Account



                                       12

<PAGE>



available to be Paid as principal on the Securities  (after giving effect to all
amounts  allocable  and  distributable  as principal on the  Securities  on such
date).]

Holder: Any of the Noteholders or Certificateholders.

Indemnified Party: The meaning specified in Section 8.02 of the Trust Agreement.

Indenture:  The indenture dated as of __________________  between the Issuer, as
debtor, and the Indenture Trustee, as Indenture Trustee.

Indenture  Trustee:  __________________,  and its  successors and assigns or any
successor indenture trustee appointed pursuant to the terms of the Indenture.

Independent:  When used with respect to any specified Person,  the Person (i) is
in fact  independent of the Issuer,  any other obligor on the Notes, the Seller,
the Depositor and any Affiliate of any of the foregoing  Persons,  (ii) does not
have any direct financial  interest or any material indirect  financial interest
in the  Issuer,  any such  other  obligor,  the  Seller,  the  Depositor  or any
Affiliate of any of the foregoing  Persons and (iii) is not  connected  with the
Issuer,  any such other obligor,  the Seller,  the Depositor or any Affiliate of
any of the foregoing  Persons as an officer,  employee,  promoter,  underwriter,
trustee, partner, director or person performing similar functions.

Independent  Certificate:  A  certificate  or  opinion  to be  delivered  to the
Indenture Trustee under the circumstances  described in, and otherwise complying
with, the applicable requirements of Section 11.01 of the Indenture,  made by an
Independent  appraiser or other expert appointed by an Issuer Order and approved
by the Indenture Trustee in the exercise of reasonable care, and such opinion or
certificate shall state that the signer has read the definition of "Independent"
in this Indenture and that the signer is Independent within the meaning thereof.

[Index:  With respect to any Mortgage Loan, the  ____________  from time to time
for the  adjustment  of the Loan Rate set forth as such on the related  Mortgage
Note.]

Initial  Loans:  All home  equity  lines of  credit  sold by the  Seller  to the
Purchaser  on  _________________  pursuant  to the  terms of the  Mortgage  Loan
Purchase Agreement, as specified in the Mortgage Loan Schedule.

Initial Principal Balance:  With respect to the Certificates,  $______; the Term
Notes, $_____; (and the Variable Funding Notes, zero).

Initial Subservicer: _________________________.

Insolvency Event: With respect to a specified Person, (a) the filing of a decree
or order for relief by a court having jurisdiction in the premises in respect of
such Person or any substantial part of its property in an involuntary case under
any applicable  bankruptcy,  insolvency or other similar law now or hereafter in
effect,  or appointing a receiver,  liquidator,  assignee,  custodian,  trustee,
sequestrator or similar  official for such Person or for any substantial part of
its  property,  or  ordering  the  winding up or  liquidation  of such  Person's
affairs,  and such decree or order  shall  remain  unstayed  and in effect for a
period of ___  consecutive  days;  or (b) the  commencement  by such Person of a
voluntary



                                       13

<PAGE>



case under any  applicable  bankruptcy,  insolvency  or other similar law now or
hereafter in effect,  or the consent by such Person to the entry of an order for
relief in an involuntary  case under any such law, or the consent by such Person
to the appointment of or taking possession by a receiver, liquidator,  assignee,
custodian,  trustee, sequestrator or similar official for such Person or for any
substantial  part of its  property,  or the making by such Person of any general
assignment for the benefit of creditors, or the failure by such Person generally
to pay its debts as such debts  become due or the  admission  by such  Person in
writing (as to which the  Indenture  Trustee shall have notice) of its inability
to pay its  debts  generally,  or the  adoption  by the  Board of  Directors  or
managing member of such Person of a resolution which  authorizes  action by such
Person in furtherance of any of the foregoing.

[Insurance Agreement: The insurance and reimbursement agreement dated as of
__________________  among the Master Servicer,  the Seller,  the Depositor,  the
Issuer  and the  Credit  Enhancer,  including  any  amendments  and  supplements
thereto.]

Insurance  Proceeds:  Proceeds  paid  by any  insurer  (other  than  the  Credit
Enhancer)  pursuant to any insurance  policy  covering a Mortgage Loan which are
required to be remitted to the Master  Servicer,  or amounts required to be paid
by the Master  Servicer  pursuant to the last  sentence  of Section  3.04 of the
Servicing  Agreement,  net of any  component  thereof (i)  covering any expenses
incurred by or on behalf of the Master  Servicer in  connection  with  obtaining
such proceeds,  (ii) that is applied to the restoration or repair of the related
Mortgaged  Property,  (iii)  released to the  Mortgagor in  accordance  with the
Master Servicer's normal servicing procedures or (iv) required to be paid to any
holder of a mortgage senior to such Mortgage Loan.

Interest Collections:  With respect to any Payment Date, the sum of all payments
by or on  behalf  of  Mortgagors  and any other  amounts  constituting  interest
(including   without  limitation  such  portion  of  Insurance   Proceeds,   Net
Liquidation  Proceeds and  Repurchase  Prices as is allocable to interest on the
applicable  Mortgage Loan) as is paid by the Seller or the Master Servicer or is
collected by the Servicer  under the Mortgage  Loans,  reduced by the  Servicing
Fees for the related  Collection  Period and by any fees (including annual fees)
or late charges or similar  administrative  fees paid by  Mortgagors  during the
related  Collection  Period.  The  terms of the  related  Loan  Agreement  shall
determine  the  portion of each  payment in respect of such  Mortgage  Loan that
constitutes principal or interest.

Interest  Period:  With respect to any Payment Date other than the first Payment
Date, the period  beginning on the preceding  Payment Date and ending on the day
preceding  such Payment Date,  and in the case of the first  Payment  Date,  the
period  beginning on the Closing Date and ending on the day  preceding the first
Payment Date.

[Interest Rate Adjustment  Date: With respect to each Mortgage Loan, the date or
dates on which the Loan Rate is adjusted in accordance with the related Mortgage
Note.]

Issuer:  _________________________  Loan Trust _____, a Delaware business trust,
or its successor in interest.

Issuer  Request:  A written order or request signed in the name of the Issuer by
any one of its Authorized Officers and delivered to the Indenture Trustee.



                                       14

<PAGE>




[LIBOR:  For any Interest Period other than the first Interest Period,  the rate
for United  States  dollar  deposits for one month which appears on the Telerate
Screen Page 3750 as of 11:00 A.M., London time, on the second LIBOR Business Day
prior to the  first  day of such  Interest  Period.  With  respect  to the first
Interest Period,  the rate for United States dollar deposits for one month which
appears on the  Telerate  Screen Page 3750 as of 11:00 A.M.,  ________, ________
time,  ___ LIBOR  Business Days prior to the Closing Date. If such rate does not
appear  on such  page (or  such  other  page as may  replace  that  page on that
service,  or if such  service  is no longer  offered,  such  other  service  for
displaying  LIBOR or  comparable  rates  as may be  reasonably  selected  by the
Indenture Trustee after consultation with the Master Servicer), the rate will be
the Reference Bank Rate. If no such  quotations can be obtained and no Reference
Bank Rate is available,  LIBOR will be LIBOR applicable to the preceding Payment
Date.

         LIBOR  Business  Day:  Any day other than (i) a Saturday or a Sunday or
(ii) a day on which  banking  institutions  in the State of New York,  or in the
city of London, England are required or authorized by law to be closed.]

Lien:  Any  mortgage,   deed  of  trust,  pledge,   conveyance,   hypothecation,
assignment,  participation, deposit arrangement, encumbrance, lien (statutory or
other),  preference,  priority right or interest or other security  agreement or
preferential  arrangement of any kind or nature whatsoever,  including,  without
limitation,  any  conditional  sale or  other  title  retention  agreement,  any
financing  lease having  substantially  the same  economic  effect as any of the
foregoing  and the filing of any financing  statement  under the UCC (other than
any  such  financing  statement  filed  for  informational   purposes  only)  or
comparable law of any  jurisdiction to evidence any of the foregoing;  provided,
however, that any assignment pursuant to Section 6.02 of the Servicing Agreement
shall not be deemed to constitute a Lien.

[Lifetime Rate Cap: With respect to each Mortgage Loan with respect to which the
related  Mortgage  Note  provides for a lifetime rate cap, the maximum Loan Rate
permitted  over the life of such  Mortgage Loan under the terms of such Mortgage
Note,  as set forth on the Mortgage  Loan Schedule and initially as set forth on
Exhibit A to the Servicing Agreement.]

Liquidated Mortgage Loan: With respect to any Payment Date, any Mortgage Loan in
respect of which the Master  Servicer has  determined,  in  accordance  with the
servicing procedures specified in the Servicing Agreement,  as of the end of the
related Collection Period that  substantially all Liquidation  Proceeds which it
reasonably expects to recover with respect to the disposition of the related REO
have been recovered.

Liquidation Expenses:  Out-of-pocket  expenses (exclusive of overhead) which are
incurred  by or on  behalf  of  the  Master  Servicer  in  connection  with  the
liquidation of any Mortgage Loan and not recovered  under any insurance  policy,
such  expenses  including,  without  limitation,  legal fees and  expenses,  any
unreimbursed amount expended (including, without limitation, amounts advanced to
correct  defaults on any mortgage loan which is senior to such Mortgage Loan and
amounts  advanced to keep  current or pay off a mortgage  loan that is senior to
such Mortgage  Loan)  respecting  the related  Mortgage Loan and any related and
unreimbursed  expenditures  for  real  estate  property  taxes  or for  property
restoration, preservation or insurance against casualty loss or damage.




                                       15

<PAGE>



Liquidation Loss Amounts: With respect to any Payment Date and any Mortgage Loan
that became a Liquidated Mortgage Loan during the related Collection Period, the
unrecovered  portion of the  related  Asset  Balance  thereof at the end of such
Collection Period,  after giving effect to the Net Liquidation  Proceeds applied
in reduction of the Asset Balance.

Liquidation  Proceeds:  Proceeds [including Insurance Proceeds but not including
amounts drawn under the Credit  Enhancement  Instrument]  received in connection
with the  liquidation  of any  Mortgage  Loan or related  REO,  whether  through
trustee's sale, foreclosure sale or otherwise.

Loan  Agreement:  With  respect to any  Mortgage  Loan,  the credit line account
agreement  executed by the related  Mortgagor and any amendment or  modification
thereof.

Loan Rate:  With respect to any Mortgage Loan and any day, the per annum rate of
interest applicable under the related Loan Agreement.

[Loan  Rate Cap:  With  respect  to each  Mortgage  Loan,  the lesser of (i) the
Lifetime Rate Cap, if any, or (ii) the applicable state usury ceiling, if any.]

[Loan Year: With respect to any Mortgage Loan, the one year period commencing on
the day  succeeding  the  origination  of such  Mortgage  Loan and ending on the
anniversary date of such Mortgage Loan, and each annual period thereafter.]

Lost Note Affidavit:  With respect to any Mortgage Loan as to which the original
Mortgage Note has been  permanently lost or destroyed and has not been replaced,
an affidavit from the Seller or the related  Underlying  Seller  certifying that
the original Mortgage Note has been lost,  misplaced or destroyed (together with
a copy of the related Mortgage Note).

Master Servicer:  ___________________________ and its successors and assigns.

Master Servicing Fee: With respect to any Collection  Period, the product of (i)
the Master Servicing Fee Rate divided by 12 and (ii) the aggregate Asset Balance
of the Mortgage Loans, as of the ____ day of such Collection Period.

Master Servicing Fee Rate: With respect to any Mortgage Loan, ______% per annum.

[Maximum  Additional  Credit  Enhancement  Instrument  Amount:  An amount not to
exceed $______.]

[Maximum Credit  Enhancement  Instrument Amount:  $___________  comprised of the
Initial  Principal  Balance of the Term  Notes  ($_________)  (plus the  Maximum
Variable Funding Balance as of the Closing Date  ($_________),  plus the Initial
Principal Balance of the Certificates ($__________)].

[Maximum  Individual  Variable Funding Balance:  As to any Variable Funding Note
and date of  determination  $____________  reduced  by the  aggregate  amount of
principal previously paid on such Variable Funding Note.]




                                       16

<PAGE>



Maximum Pool Balance: As to any Payment Date the highest Pool Balance at the end
of any  Collection  Period from the Closing Date up to and including the related
Collection Period.

[Maximum Rate:  With respect to any Interest  Period,  the Weighted  Average Net
Loan Rate related to the Due Date in the month preceding the month in which such
Interest Period ends (adjusted to an effective rate reflecting  accrued interest
calculated  on the basis of the actual number of days in the  Collection  Period
commencing  in the month in which  such  Interest  Period  commences  and a year
assumed to consist of 360 days).]

[Maximum Variable Funding Balance: The maximum Principal Balance of the Variable
Funding Notes which is as of any day of determination  $________________ reduced
by the aggregate  amount of principal  previously  paid on the Variable  Funding
Notes;  provided  that the Maximum  Variable  Funding  Balance may be  increased
pursuant to Section 4.01 of the Indenture.]

[Minimum Monthly  Payment:  With respect to any Mortgage Loan and any month, the
minimum amount required to be paid by the related Mortgagor in that month.]

Moody's: Moody's Investors Service, Inc. or its successor in interest.

Mortgage:  The mortgage,  deed of trust or other instrument  creating a first or
second  lien on an estate in fee simple  interest  in real  property  securing a
Mortgage Loan.

Mortgage  File:  The file  containing  the  Related  Documents  pertaining  to a
particular  Mortgage Loan and any additional  documents  required to be added to
the  Mortgage  File  pursuant to the  Mortgage  Loan  Purchase  Agreement or the
Servicing Agreement.

[Mortgage  Insurance  Component:  With respect to the  Mortgage  Loans listed on
Schedule 1 to the Servicing Agreement, the percentage specified therefor in such
Schedule.]

Mortgage Loan Group: Any of the Mortgage Loans, ______________ Loans or the
___________________ Loans.

Mortgage Loan Purchase Agreement: The Mortgage Loan Purchase Agreement, dated as
of the Cut-Off  Date,  between  the Seller,  as seller,  and the  Depositor,  as
purchaser, with respect to the Mortgage Loans.

Mortgage Loan Schedule: With respect to any date, the schedule of Mortgage Loans
included  in the Trust  Estate on such date.  The  initial  schedule of Mortgage
Loans as of the  Cut-Off  Date is the  schedule  set  forth in  Exhibit A of the
Servicing Agreement,  which schedule sets forth as to each Mortgage Loan (i) the
Cut-Off Date Trust  Balance,  [(ii) the Credit Limit,  (iii) the Gross  Margin,]
(iv) the name of the  Mortgagor,  [(v) the Lifetime  Rate Cap,] if any, (vi) the
loan number,  (vii) an indication as to the applicable  Mortgage Loan Group, and
(viii) the lien  position of the related  Mortgage.  (The Mortgage Loan Schedule
will be amended from time to time by annex to reflect Additional Loans.)

Mortgage  Loans:  At any time,  collectively,  all Initial Loans and  Additional
Loans[, in each case including Additional Balances,] if any, that have been sold
to the Depositor under the Mortgage Loan



                                       17

<PAGE>



Purchase Agreement,  in each case together with the Related Documents,  and that
remain subject to the terms thereof.

Mortgage Note: With respect to a Mortgage Loan, [the Loan  Agreement],  [note or
other evidence of indebtedness]  pursuant to which the related  mortgagor agrees
to pay the indebtedness evidenced thereby and secured by the related Mortgage as
modified or amended.

Mortgaged  Property:  The  underlying  property,  including  real  property  and
improvements thereon, securing a Mortgage Loan.

Mortgagor: The obligor or obligors under a Mortgage Note.

Net  Liquidation  Proceeds:  With  respect  to  any  Liquidated  Mortgage  Loan,
Liquidation Proceeds net of Liquidation Expenses.

Net Loan Rate:  With respect to any Mortgage  Loan and any day, the related Loan
Rate less the Servicing Fee Rate.

Net Principal Collections: With respect to any Distribution Date, the excess, if
any, of Security  Principal  Collections for the related  Collection Period over
the amount of Additional Balances created during the related Collection Period.

Note Owner: The Beneficial Owner of a Note.

[Note  Percentage:  With respect to any Payment Date,  the ratio  expressed as a
percentage of the aggregate of the Principal  Balances of all Notes  immediately
prior to such Payment Date to the sum of the Pool Balance on the ____ day of the
related  Collection Period and the amount on deposit in the Funding Account from
Net Principal Collections immediately prior to such Payment Date.]

Note Rate: With respect to any Interest  Period,  a per annum rate determined by
the Master Servicer equal to [LIBOR as of the second LIBOR Business Day prior to
the first day of such Interest Period and  ________________%;  provided however,
that in no event shall the Note Rate with respect to any Interest  Period exceed
the Maximum Rate for such Interest Period].

Note Register:  The register  maintained by the Note Registrar in which the Note
Registrar  shall  provide for the  registration  of Notes and of  transfers  and
exchanges of Notes.

Note Registrar: The Indenture Trustee, in its capacity as Note Registrar.

Noteholder:  The Person in whose name a Note is registered in the Note Register,
except that, any Note registered in the name of the Depositor, the Issuer or the
Indenture  Trustee  or any  Affiliate  of any of them  shall be deemed not to be
outstanding  and the  registered  holder will not be  considered a Noteholder or
holder for purposes of giving any  request,  demand,  authorization,  direction,
notice,  consent or waiver under the Indenture or the Trust  Agreement  provided
that, in determining whether the Indenture Trustee shall be protected in relying
upon any such request,  demand,  authorization,  direction,  notice,  consent or
waiver,  only Notes that the Indenture  Trustee or the Owner Trustee knows to be
so owned shall be so disregarded. Owners of Notes that have been



                                       18

<PAGE>



pledged in good faith may be regarded as Holders if the pledges  establishes  to
the  satisfaction  of the  Indenture  Trustee or the Owner Trustee the pledgee's
right so to act with  respect  to such  Notes  and that the  pledges  is not the
Issuer,  any  other  obligor  upon  the  Notes  or any  Affiliate  of any of the
foregoing Persons.

Notes: Collectively, the [Term] Notes [and the Variable Funding Notes].

Officer's Certificate: With respect to the Master Servicer, a certificate signed
by  the  President,  Managing  Director,  a  Director,  a Vice  President  or an
Assistant Vice President,  of the Master Servicer and delivered to the Indenture
Trustee.  With respect to the Issuer,  a  certificate  signed by any  Authorized
Officer of the  Issuer,  under the  circumstances  described  in, and  otherwise
complying with, the applicable requirements of Section (11.01) of the Indenture,
and  delivered  to  the  Indenture  Trustee.  Unless  otherwise  specified,  any
reference in the Indenture to an Officer's  Certificate shall be to an Officer's
Certificate of any Authorized Officer of the Issuer.

Opinion of Counsel: A written opinion of counsel who may be in-house counsel for
the Master Servicer if acceptable to the Indenture Trustee,  the Credit Enhancer
and the Rating Agencies or counsel for the Depositor, as the case may be.

Outstanding:  With respect to the Notes,  as of the date of  determination,  all
Notes  theretofore  executed,  authenticated  and delivered under this Indenture
except:

         (i) Notes theretofore cancelled by the Note Registrar or delivered to
the Indenture Trustee for cancellation; and

         (ii) Notes in  exchange  for or in lieu of which  other Notes have been
executed,  authenticated  and delivered  pursuant to the Indenture  unless proof
satisfactory to the Indenture  Trustee is presented that any such Notes are held
by a holder in due course; (provided, however, that for purposes of effectuating
the Credit  Enhancer's  right of subrogation as set forth in Section 4.12 of the
Indenture  only,  all Notes  that have been paid with funds  provided  under the
Credit Enhancement Instrument shall be deemed to be Outstanding until the Credit
Enhancer has been reimbursed with respect thereto.)

[Overcollateralization  Amount:  With respect to any Payment Date, the amount by
which  the  sum of (x)  the  Pool  Balance  as of the  last  day of the  related
Collection  Period  and (y) the  amount on  deposit  in the  Funding  Account in
respect of Net Principal Collections, on such Payment Date exceeds the Aggregate
Security  Balance on such  Payment  Date  (after  giving  effect to all  amounts
distributed  and  allocable to principal on the  Securities  and deposits to and
withdrawals  from the Funding  Account  that are applied to reduce the  Security
Balances on such Payment Date).]

Owner  Trust  Estate:  The corpus of the Issuer  created by the Trust  Agreement
which consists of the Mortgage Loans,  such assets as shall from time to time be
deposited in the Collection  Account and/or the Payment Account allocable to the
Mortgage Loans in accordance with the Trust  Agreement,  property that secured a
Mortgage  Loan  and that has  become  REO,  certain  hazard  insurance  policies
maintained  by the  Mortgagors  or by or on behalf  of the  Master  Servicer  in
respect of the Mortgage Loans, the Credit Enhancement Instrument,  an assignment
of the Depositor's rights under the



                                       19

<PAGE>



Mortgage Loan Purchase Agreement and the obligation of the Depositor to purchase
Additional  Balances under the Mortgage Loan Purchase Agreement and all proceeds
of each of the foregoing.

Owner Trustee: _______________,  and its successors and assigns or any successor
owner trustee appointed pursuant to the terms of the Trust Agreement.

Paying Agent: Any paying agent or co-paying agent appointed  pursuant to Section
3.03 of the Indenture, which initially shall be _______________________.

Payment Account:  The account  established by the Indenture  Trustee pursuant to
Section 8.02 of the Indenture and Section 5.01 of the Servicing  Agreement.  The
Payment Account shall be an Eligible Account.

Payment Date: The ____ day of each month,  or if such day is not a Business Day,
then the next Business Day.

Percentage  Interest:  With  respect to any Note,  the  percentage  obtained  by
dividing  the  original  Security  Balance of such Note by the  aggregate of the
original  Security  Balances of all Notes of the same Class. With respect to any
Certificate,  the percentage obtained by dividing the denomination  specified on
such Certificate by the Initial Principal Balance of the Certificates.

Person: Any individual,  corporation,  partnership,  joint venture, association,
joint-stock  company,  trust,  unincorporated  organization or government or any
agency or political subdivision thereof.

Pool Balance:  With respect to any date,  the aggregate of the Asset Balances of
all Mortgage Loans as of such date.

Predecessor  Note:  With respect to any  particular  Note,  every  previous Note
evidencing  all or a  portion  of the  same  debt  as  that  evidenced  by  such
particular Note; and, for the purpose of this definition, any Note authenticated
and delivered under Section 4.03 of the Indenture in lieu of a mutilated,  lost,
destroyed  or  stolen  Note  shall be deemed  to  evidence  the same debt as the
mutilated, lost, destroyed or stolen Note.

[Primary  Insurance Policy:  Each primary policy of mortgage guaranty  insurance
issued by a Qualified Insurer or any replacement policy therefor.

Prime Rate:  The prime rate for corporate  loans at U.S.  commercial  banks,  as
published in The Wall Street Journal.]

Principal  Balance:  With respect to any Payment Date and each  Security  [other
than the Variable Funding Notes], the Initial Principal Balance thereof, reduced
by all  distributions  of principal  thereon prior to such Payment Date [and, in
the  case  of the  Variable  Funding  Notes,  (i)  increased  by  the  Aggregate
Additional Balance Differential  immediately prior to such Payment Date and (ii)
reduced by all distributions of principal thereon prior to such Payment Date].

Principal Collection  Distribution Amount: For any Payment Date, [(i) so long as
an  Amortization  Event  has  not  occurred  and  so  long  as  the  Accelerated
Amortization Date has not occurred, Net



                                       20

<PAGE>



Principal  Collections and (ii) following an Amortization  Event or on and after
the Accelerated  Amortization Date,] Security Principal Collections[;  provided,
however,  on any Payment  Date with  respect to which the  Overcollateralization
Amount that would result if determined  without  regard to this proviso  exceeds
the Required  Overcollateralization Amount the Principal Collection Distribution
Amount   will  be   reduced   by  the   amount   of  such   excess   until   the
Overcollateralization Amount equals the Required Overcollateralization Amount.]

Principal  Collections:  With respect to any Payment Date and any Mortgage Loan,
the aggregate of the following amounts:

         (i) the total amount of payments made by or on behalf of the Mortgagor,
received and applied as payments of  principal  on the Mortgage  Loan during the
related Collection Period, as reported by the related Subservicer;

         (ii)  any  Net  Liquidation  Proceeds,   allocable  as  a  recovery  of
principal,  received in  connection  with the  Mortgage  Loan during the related
Collection Period;

         (iii)  if the  Mortgage  Loan  was  purchased  by the  Master  Servicer
pursuant to Section 3.14 of the Servicing  Agreement,  or was repurchased by the
Seller  pursuant to the Mortgage  Loan  Purchase  Agreement,  during the related
Collection  Period,  ____% of the Asset  Balance of the Mortgage  Loan as of the
date of such purchase or repurchase; and

         (iv) any other  amounts  received  as  payments  on or  proceeds of the
Mortgage Loan during the Collection Period to the extent applied in reduction of
the principal amount thereof;

[provided that Principal  Collections shall not include any Foreclosure Profits,
and shall be  reduced  by any  amounts  withdrawn  from the  Collection  Account
pursuant  to  clauses  (iii),  (iv),  (vii) and  (viii) of  Section  3.03 of the
Servicing Agreement other than any portion of such amounts that are attributable
to the  Excluded  Amount in respect of any Mortgage  Loan that are  allocable to
principal of such  Mortgage  Loan and not  otherwise  excluded  from the amounts
specified in (i) - (iv) above.]

Proceeding:   Any  suit  in  equity,   action  at  law  or  other   judicial  or
administrative proceeding.

Program Group:  With respect to any  _____________  Loan, the ___________  Loans
taken together.

Program Guide:  Together,  the Seller's Seller Guide and Servicing  Guide, as in
effect from time to time.

Program  Seller:  With respect to any Mortgage  Loan,  the Person that sold such
Mortgage Loan to the Seller.

Purchase  Price:  The  meaning  specified  in Section 2.2 of the  Mortgage  Loan
Purchase Agreement.

[Purchase  Price  Holdback:  The  aggregate of (1) all amounts to be paid to the
Seller,  its  designee  or its  permitted  assigns,  as holder of a  __________%
interest  in the  Residual  Ownership  Interest  over  the  term  of  the  Trust
Agreement,  and (2) all  amounts to be paid to the Seller,  its  designee or its
permitted assigns,  by the Purchaser pursuant to Section 2.3(d) over the term of
the Mortgage Loan



                                       21

<PAGE>



Purchase  Agreement,  as adjusted to reflect  all  payments  pursuant to Section
2.7(d) and (e) over the term of the Mortgage Loan Purchase Agreement. All of the
foregoing  amounts,  when paid to the  Seller,  its  designee  or its  permitted
assigns,  shall be deemed to have been caused to be paid by the Purchaser to the
Seller as part of the total  consideration  for the sale of the  Mortgage  Loans
under the Mortgage Loan Purchase Agreement  (including any Additional  Balances)
representing  the portion of the Purchase Price not included in the amounts paid
as  described  in  clause  (b) of  Section  2.2 of the  Mortgage  Loan  Purchase
Agreement.]

Purchaser:  ________________ and its successors and assigns.

[Qualified Insurer: A mortgage guaranty insurance company duly qualified as such
under the laws of the state of its  principal  place of business  and each state
having  jurisdiction  over such insurer in connection with the insurance  policy
issued by such insurer,  duly authorized and licensed in such states to transact
a mortgage guaranty insurance business in such states and to write the insurance
provided by the  insurance  policy  issued by it,  approved as an insurer by the
Master Servicer and as a FNMA-approved mortgage insurer.]

Rating Agency: Any nationally recognized statistical rating organization, or its
successor, that rated the Securities at the request of the Depositor at the time
of the initial  issuance of the  Securities.  Initially,  [Moody's or Standard &
Poor's]. If such organization or a successor is no longer in existence,  "Rating
Agency" shall be such nationally recognized statistical rating organization,  or
other  comparable  Person,   designated  by  the  Depositor,   notice  of  which
designation  shall be given to the Indenture  Trustee.  References herein to the
highest short term unsecured  rating  category of a Rating Agency shall mean A-1
or  better  in the case of  Standard  & Poor's  and P-1 or better in the case of
Moody's and in the case of any other Rating  Agency  shall mean such  equivalent
ratings.  References herein to the highest long-term rating category of a Rating
Agency  shall mean "AAA" in the case of  Standard & Poor's and "Aaa" in the case
of Moody's and in the case of any other Rating Agency, such equivalent rating.

Record Date:  With respect to the Term Notes and any Payment Date,  the Business
Day next  preceding such Payment Date (and with respect to the  Certificates  or
the Variable  Funding Notes and any Payment  Date,  the last Business Day of the
month preceding the month of such Payment Date).

[Reference  Bank Rate:  With respect to any  Interest  Period,  as follows:  the
arithmetic mean (rounded upwards, if necessary,  to the nearest one sixteenth of
a percent) of the offered rates for United States dollar  deposits for one month
which are offered by the Reference Banks as of 11:00 A.M.,  __________  time, on
the second LIBOR Business Day prior to the first day of such Interest  Period to
prime banks in the London  interbank market for a period of one month in amounts
approximately  equal  to the sum of the  Outstanding  Amount  of  Notes  and the
Certificate  Principal Balance;  provided that at least two such Reference Banks
provide such rate. If fewer than two offered rates  appear,  the Reference  Bank
Rate will be the arithmetic  mean of the rates quoted by one or more major banks
in New  York  City,  selected  by the  Depositor  after  consultation  with  the
Indenture Trustee,  as of 11:00 a.m.,  _________ time, on such date for loans in
U.S.  Dollars  to  leading  European  Banks for a period of one month in amounts
approximately equal to the Aggregate Security Balance. If no such quotations can
be obtained, the Reference Bank Rate shall be the Reference Bank Rate applicable
to the preceding Interest Period.]



                                       22

<PAGE>




Reference Banks: ____________________.

Registered  Holder:  The Person in whose name a Note is  registered  in the Note
Register on the applicable Record Date.

Related Documents:  With respect to each Mortgage Loan, the documents  specified
in Section  2.1(c) of the Mortgage  Loan  Purchase  Agreement  and any documents
required to be added to such  documents  pursuant to the Mortgage  Loan Purchase
Agreement, the Trust Agreement or the Servicing Agreement.

REO: A Mortgaged  Property that is acquired by the Issuer in  foreclosure  or by
deed in lieu of foreclosure.

Repurchase  Event:  With  respect to any Mortgage  Loan,  either (i) a discovery
that, as of  ______________,  ____ with respect to an Initial Loan, or as of the
related  Deposit Date with respect to an  Additional  Loan, as  applicable,  the
related Mortgage was not a valid lien on the related Mortgaged  Property subject
only to (A) the  lien of any  prior  mortgage  indicated  on the  Mortgage  Loan
Schedule,  (B) the lien of real property taxes and  assessments  not yet due and
payable, (C) covenants,  conditions, and restrictions,  rights of way, easements
and other  matters of public record as of the date of recording of such Mortgage
and such other  permissible  title exceptions as are listed in the Program Guide
and (D) other matters to which like properties are commonly subject which do not
materially  adversely affect the value,  use,  enjoyment or marketability of the
related Mortgaged Property or (ii) with respect to any Mortgage Loan as to which
the Seller delivers an affidavit  certifying that the original Mortgage Note has
been lost or  destroyed,  a  subsequent  default  on such  Mortgage  Loan if the
enforcement  thereof or of the related  Mortgage  is  materially  and  adversely
affected by the absence of such original Mortgage Note.

Repurchase  Price:  With respect to any Mortgage Loan required to be repurchased
on any date pursuant to the Mortgage Loan Purchase Agreement or purchased by the
Master Servicer pursuant to the Servicing Agreement,  an amount equal to the sum
of (i) ___% of the Asset  Balance  thereof  (without  reduction  for any amounts
charged  off)  and  (ii)  unpaid  accrued  interest  at  the  Loan  Rate  on the
outstanding  principal  balance  thereof from the Due Date to which interest was
last paid by the Mortgagor to the first day of the month  following the month of
purchase.  No portion of any Repurchase  Price shall be included in the Excluded
Amount for any Payment Date.

Required Overcollateralization Percentage: ___________________%.

Required  Overcollateralization  Amount:  As to any Payment  Date,  the Required
Overcollateralization Percentage of the Pool Balance.

Residual Ownership Interest: Collectively, the beneficial ownership interests in
the Issuer  established  under the Trust  Agreement that are entitled to receive
all amounts to be paid to the Issuer or its designee pursuant to Section 3.05 of
the Indenture, over the term thereof.

Responsible  Officer:  With respect to the Indenture Trustee, any officer of the
Indenture Trustee with direct responsibility for the administration of the Trust
Agreement and also, with respect to a



                                       23

<PAGE>



particular  matter, any other officer to whom such matter is referred because of
such officer's knowledge of and familiarity with the particular subject.

[Revolving Period:  With respect to each Mortgage Loan, the period consisting of
either the first five,  ten or fifteen  years after the date of  origination  of
such Mortgage Loan,  during which the related Mortgage Note provides for monthly
payments of interest only with no payments of principal  (except with respect to
certain  Mortgage  Loans  that  require   non-amortizing   minimum  payments  of
principal) and during which the Mortgagor is permitted to make Draws.

Schedule Annex:  With respect to any Additional  Loans, the schedule provided by
the Seller to the  Depositor  or its  assignee  pursuant  to the  Mortgage  Loan
Purchase  Agreement,  which shall include all items of  information  of the type
shown  on,  and  shall be  deemed  to be  incorporated  in,  the  Mortgage  Loan
Schedule.]

Securities  Act:  The  Securities  Act of 1933,  as  amended,  and the rules and
regulations promulgated thereunder.

Security: Any of the Certificates or Notes.

Security Balance:  The Principal Balance of the Term Notes [the Variable Funding
Notes] or the Certificates, as the case may be.

Security Collections: With respect to any Payment Date, the sum of the following
amounts:

         (i) the aggregate of all Security Interest  Collections received during
the related Collection Period;

         (ii) so long as an Amortization Event and the Accelerated  Amortization
Date has not  occurred,  Net Principal  Collections  for such Payment Date or if
such an event or date has  occurred,  the  aggregate of all  Security  Principal
Collections with respect to such Payment Date; and

         (iii)  all  Substitution  Adjustment  Amounts  to be  deposited  to the
Payment Account for such Payment Date.

Securityholder or Holder: Any Noteholder or a Certificateholder.

Security  Interest  Collections:  With  respect to any  Payment  Date,  Interest
Collections  during the related Collection Period (excluding the portion thereof
allocable to the Excluded Amount).

Security  Percentage:  With  respect  to any  Payment  Date  and  Security,  the
percentage  equivalent  of a fraction  the  numerator  of which is the  Security
Balance  of such  Security  immediately  prior  to  such  Payment  Date  and the
denominator of which is the aggregate of the Security Balances of all Securities
as of such date.

Security  Principal  Collections:  With respect to any Payment  Date,  Principal
Collections  during the related Collection Period (excluding the portion thereof
allocable to the Excluded Amount).




                                       24

<PAGE>



Seller:  ________________ and its successors and assigns.

Seller's  Agreement:  With respect to each Mortgage Loan, the agreement  between
the Seller, as purchaser, and the related Program Seller, as seller.

Servicing  Agreement:  The Servicing  Agreement dated as of ___________  between
____________, as Indenture Trustee, and the Master Servicer, as master servicer.

Servicing  Certificate:  A  certificate  completed  and  executed by a Servicing
Officer on behalf of the Master  Servicer in accordance with Section 4.01 of the
Servicing Agreement.

Servicing  Fee: With respect to any Mortgage Loan, the sum of the related Master
Servicing Fee and the related Subservicing Fee.

Servicing Fee Rate:  With respect to any Mortgage  Loan,  the sum of the related
Master Servicing Fee Rate and the related Subservicing Fee Rate.

Servicing  Officer:   Any  officer  of  the  Master  Servicer  involved  in,  or
responsible  for, the  administration  and servicing of the Mortgage Loans whose
name and specimen  signature appear on a list of servicing officers furnished to
the  Indenture  Trustee  [(with a copy to the  Credit  Enhancer)]  by the Master
Servicer, as such list may be amended from time to time.

Servicing Standards: The quality of the Master Servicer's (or, in the event that
a Subservicer  performs  servicing  operations on behalf of the Master Servicer,
such  Subservicer's)  performance  with respect to compliance with the terms and
conditions of the Servicing Agreement.

Single Certificate: A Certificate in the denomination of $_______.

Single Note: A Note in the amount of $______.

Standard & Poor's: Standard & Poor's Ratings Group or its successor in interest.

Subservicer:  Any  Person  with whom the  Master  Servicer  has  entered  into a
Subservicing  Agreement as a Subservicer by the Master  Servicer,  including the
Initial Subservicers.

Subservicing  Account:  An  Eligible  Account  established  or  maintained  by a
Subservicer as provided for in Section 3.02(c) of the Servicing Agreement.

Subservicing Agreement: The written contract between the Master Servicer and any
Subservicer  relating to servicing and  administration of certain Mortgage Loans
as provided in Section 3.01 of the Servicing Agreement.

Subservicing  Fee: With respect to any Mortgage Loan and any Collection  Period,
the fee retained monthly by the Subservicer (or, in the case of a nonsubserviced
Mortgage  Loan,  by the  Master  Servicer)  equal  to  the  product  of (i)  the
Subservicing  Fee Rate divided by 12 and (ii) the aggregate Asset Balance of the
Mortgage  Loans  serviced  by  such  Subservicer  as of the  first  day of  such
Collection Period.



                                       25

<PAGE>



Subservicing Fee Rate: With respect to any Mortgage Loan, _______% per annum.

[Telerate Screen Page 3750: The display  designated as page 3750 on the Telerate
Service  (or such other page as may  replace  page 3750 on that  service for the
purpose of displaying  London interbank  offered rates of major banks).  If such
rate does not appear on such page (or such other page as may  replace  that page
on that service, or if such service is no longer offered, such other service for
displaying  LIBOR or  comparable  rates as may be selected  by the Issuer  after
consultation  with the Indenture  Trustee),  the rate will be the Reference Bank
Rate.]

[Term Notes:  The Notes designated as the "Term Notes" in the Indenture.]

Treasury Regulations:  Regulations, including proposed or temporary Regulations,
promulgated under the Code. References herein to specific provisions of proposed
or temporary  regulations shall include  analogous  provisions of final Treasury
Regulations or other successor Treasury Regulations.

Trust Agreement: The Trust Agreement dated as of ___________________ between the
Owner Trustee, _______________ and the Depositor.

Trust Estate:  The meaning specified in the Granting Clause of the Indenture.

Trust  Indenture  Act or TIA: The Trust  Indenture  Act of 1939, as amended from
time to time, as in effect on any relevant date.

UCC: The Uniform  Commercial Code, as amended from time to time, as in effect in
any specified jurisdiction.

[Underlying Seller:  ___________________].

Unpaid Certificate  Distribution  Amount Shortfall:  With respect to any Payment
Date, the aggregate amount, if any, of Certificate  Distribution Amount that was
accrued in  respect  of a prior  Payment  Date and has not been  distributed  to
Certificateholders.

[Variable Funding Notes: The Notes designated as the "Variable Funding Notes" in
the Indenture including any Capped Funding Notes and Additional Variable Funding
Notes.]

Weighted  Average  Net Loan  Rate:  With  respect to the  Mortgage  Loans in the
aggregate,  and any Due Date, the average of the Net Loan Rate for each Mortgage
Loan as of the last day of the related  Billing  Cycle  weighted on the basis of
the related Asset Balances outstanding as of the last day of the related Billing
cycle for each Mortgage Loan as determined by the Master  Servicer in accordance
with the Master Servicer's normal servicing procedures.





                                       26

<PAGE>


                                                                    Exhibit 5.1





                                                          ----------------, ----



Beneficial Mortgage Services, Inc.
One Christina Centre
301 North Walnut Street
Wilmington, Delaware  19801

                  Re:      Beneficial Mortgage Services, Inc.
                           Registration Statement on Form S-3
                           (File No. 333-21511)
                           ----------------------------------

Ladies and Gentlemen:

        We have acted as counsel for Beneficial Mortgage Services, Inc., a
Delaware corporation (the "Registrant") in connection with the Registration
Statement on Form S-3 (File No. 333-21511) (the "Registration Statement"), filed
with the Securities and Exchange Commission (the "Commission") under the
Securities Act of 1933, as amended (the "Act"), for the registration under the
Act of up to $_____________ aggregate principal amount of Asset Backed
Securities (the "Securities"). Each series of such Securities will be issued
pursuant to (i) a separate pooling and servicing agreement (the "Pooling and
Servicing Agreement"), among the Registrant, Beneficial Mortgage Corporation, as
master servicer (the "Master Servicer"), and a trustee to be identified in the
prospectus supplement for such series of Securities, (ii) a trust agreement (the
"Trust Agreement") among a trustee named in the related prospectus supplement,
the Registrant and another entity named in such prospectus supplement and/or
(iii) an indenture (the "Indenture") between the trust formed pursuant to the
Trust Agreement and the indenture trustee named in the related prospectus
supplement.

        We have made such investigation of law as we deemed appropriate and have
examined the proceedings heretofore taken and are familiar with the procedures
proposed to be taken by the Registrant in connection with the authorization,
issuance and sale of the Securities.

        Based on the foregoing, we are of the opinion that:

        (i)  When each Pooling and Servicing Agreement or Trust Agreement in
respect of which we have participated as your counsel has been duly authorized
by all necessary corporate action and has been duly executed and delivered, it
will constitute a valid and binding obligation of the Registrant enforceable
against the Registrant in accordance with its terms, subject to applicable
bankruptcy, reorganization, insolvency and similar laws affecting creditors'
rights generally and subject, as to enforceability, to general principles of
equity (regardless of whether enforcement is sought in a proceeding in equity or
at law); and



<PAGE>


Beneficial Mortgage Services, Inc.
- -----------------, -----
Page 2

        (ii)  When the issuance, execution and delivery of the Securities issued
pursuant to a Pooling and Servicing Agreement, a Trust Agreement or an Indenture
in respect of which we have participated as your counsel have been duly
authorized by all necessary corporate action, and when such Securities have been
duly executed and delivered and sold as described in the Registration Statement,
such Securities will be legally and validly issued and the holders of such
Securities will be entitled to the benefits provided by such Pooling and
Servicing Agreement, Trust Agreement or Indenture, as applicable, pursuant to
which such Securities were issued.

        In rendering the foregoing opinions, we have assumed the accuracy and
truthfulness of all public records of the Registrant and of all certifications,
documents and other proceedings examined by us that have been executed or
certified by officials of the Registrant acting within the scope of their
official capacities and have not verified the accuracy or truthfulness thereof.
We have also assumed the genuineness of the signatures appearing upon such
public records, certifications, documents and proceedings. In addition, we have
assumed that each such Pooling and Servicing Agreement, Trust Agreement and
Indenture and the related Certificates and Notes, as applicable, will be
executed and delivered in substantially the form filed as exhibits to the
Registration Statement with such changes acceptable to us, and that such
Securities will be sold as described in the Registration Statement. We express
no opinion as to the laws of any jurisdiction other than the laws of the State
of New York and the federal laws of the United States of America.

        We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the reference to this firm under the heading
"Legal Matter" in the Prospectus forming a part of the Registration Statement,
without implying or admitting that we are "experts" within the meaning of the
Act or the rules and regulations of the Securities and Registration Statement,
including this exhibit.

                                                     Very truly yours,

                                                     Dechert Price & Rhoads



<PAGE>



                                                                    Exhibit 8.1





                                                        ________________, _____

Beneficial Mortgage Services, Inc.
One Christina Centre
301 North Walnut Street
Wilmington, Delaware  19801

                  Re:      Beneficial Mortgage Services, Inc.
                           Registration Statement on Form S-3
                           (File No. 333-21511)

Ladies and Gentlemen:

                  We have  acted as  counsel to  Beneficial  Mortgage  Services,
Inc., a Delaware corporation (the "Registrant"), in connection with the issuance
and  sale of its  Asset  Backed  Securities  (the  "Securities")  that  evidence
interests in, or securities  backed by,  certain pools of loans.  Each series of
Securities  will be issued  pursuant  to (i) a Pooling and  Servicing  Agreement
among the Registrant,  Beneficial Mortgage Corporation,  as master servicer (the
"Master  Servicer") and a trustee to be specified in the  prospectus  supplement
for such series of Certificates,  (ii) a trust agreement (the "Trust Agreement")
among a trustee named in the related prospectus  supplement,  the Registrant and
another  entity named in such  prospectus  supplement  and/or (iii) an indenture
(the  "Indenture")  between the trust formed pursuant to the Trust Agreement and
the  indenture  trustee  named in the  related  prospectus  supplement.  We have
advised the Registrant with respect to certain  federal income tax  consequences
of the proposed issuance of the Securities.  This advice is summarized under the
headings  "Summary of  Prospectus  -- Tax Status of the  Certificates"  and "Tax
Status of the Notes" and "Federal  Income Tax  Consequences"  in the Prospectus,
all as part of the Registration  Statement on Form S-3 (File No. 333-21511) (the
"Registration  Statement"),  filed with the Securities  and Exchange  Commission
(the  "Commission")  under the  Securities  Act of 1933, as amended (the "Act").
Such  description  does not purport to discuss all possible  federal  income tax
ramifications  of  the  proposed  issuance,   but  with  respect  to  those  tax
consequences which are discussed, in our opinion, the description is accurate in
all material respects.

                  We hereby  consent to the filing of this  letter as an exhibit
to the Registration Statement and to a reference to this firm (as counsel to the
Registrant)   under  the  heading  "Federal  Income  Tax  Consequences"  in  the
Prospectus  forming a part of the  Registration  Statement,  without implying or
admitting  that we are "experts"  within the meaning of the Act or the rules and
regulations of the Commission issued thereunder, with respect to any part of the
Registration Statement, including this exhibit.

                                                         Very truly yours,


                                                         Dechert Price & Rhoads



<PAGE>

                                                                   Exhibit 99.1










                         BENEFICIAL MORTGAGE CORPORATION

                               as Master Servicer,


                                 LOAN TRUST _-_,

                                   as Issuer,


                                       and


                                        ,

                              as Indenture Trustee

                               SERVICING AGREEMENT


                                 Dated as of , _




<PAGE>



                                TABLE OF CONTENTS

                                                                            Page

                                    ARTICLE I

                                   DEFINITIONS1.............................  1
Section 1.01. Definitions...................................................  1
Section 1.02. Other Definitional Provisions.................................  1
Section 1.03. Interest Calculations.........................................  2

                                   ARTICLE II

                          REPRESENTATIONS AND WARRANTIES....................  2
Section 2.01. Representations and Warranties Regarding the Master Servicer..  2
Section 2.02. Representations and Warranties of the Indenture Trustee.......  3
Section 2.03. Enforcement of Representations and Warranties.................  4

                                   ARTICLE III

               ADMINISTRATION AND SERVICING OF __________ LOANS.............  5
Section 3.01. The Master Servicer...........................................  5
Section 3.02. Collection of Certain __________ Loan Payments................  7
Section 3.03. Withdrawals from the Collection Account.......................  9
Section 3.04. Maintenance of Hazard Insurance; Property Protection Expenses. 10
Section 3.05. Assumption and Modification Agreements; Certain Assignments... 11
Section 3.06. Realization Upon Defaulted __________ Loans................... 12
Section 3.07. Issuer and Indenture Trustee to Cooperate..................... 13
Section 3.08. Servicing Compensation; Payment of Certain Expenses by Master
              Servicer...................................................... 14
Section 3.09. Annual Statement as to Compliance............................. 14
Section 3.10. Annual Servicing Report....................................... 15
Section 3.11. Access to Certain Documentation and Information Regarding the
              __________ Loans.............................................. 15
Section 3.12. Maintenance of Certain Servicing Insurance Policies........... 15

                                   ARTICLE IV

                              SERVICING CERTIFICATE......................... 16
Section 4.01. Statements to Holders......................................... 16

                                    ARTICLE V

                         PAYMENT ACCOUNT.................................... 18
Section 5.01. Payment Account............................................... 18



                                        i

<PAGE>


                                   ARTICLE VI

                               THE MASTER SERVICER.......................... 18
Section 6.01. Liability of the Master Servicer.............................. 18
Section 6.02. Merger or Consolidation of, or Assumption of the
              Obligations of, the Master Servicer........................... 18
Section 6.03. Limitation on Liability of the Master Servicer and Others..... 19
Section 6.04. Master Servicer Not to Resign................................. 20
Section 6.05. Delegation of Duties.......................................... 20
Section 6.06. Master Servicer to Pay Indenture Trustee's and Owner Trustee's
              Fees and Expenses, Indemnification............................ 20

                                   ARTICLE VII

                                     DEFAULT................................ 21
Section 7.01. Events of Default............................................. 21
Section 7.02. Indenture Trustee to Act; Appointment of Successor............ 24
Section 7.03. Notification to Holders....................................... 25

                                 ARTICLE VIII

                           MISCELLANEOUS PROVISIONS......................... 25
Section 8.01. Amendment..................................................... 25
Section 8.02. Governing Law................................................. 26
Section 8.03. Notices....................................................... 26
Section 8.04. Severability of Provisions.................................... 26
Section 8.05. Third-Party Beneficiaries..................................... 26
Section 8.06. Counterparts.................................................. 26
Section 8.07. Effect of Headings and Table of Contents...................... 27
Section 8.08. Termination Upon Purchase by the Master Servicer or Liquidation
              of All __________ Loans....................................... 27
Section 8.09. Certain Matters Affecting the Indenture Trustee............... 27
Section 8.10. Limitation of Liability of Owner Trustee...................... 27
Section 8.11. Authority of the Administrator................................ 28

EXHIBIT A

                            __________ LOAN SCHEDULE........................ 30
EXHIBIT B

                           FORM OF REQUEST FOR RELEASE...................... 31


                                       ii

<PAGE>




EXHIBIT C

                          FORM OF LENDER CERTIFICATION
                        FOR ASSIGNMENT OF __________ LOAN................... 33


                                       iii

<PAGE>



        This Servicing Agreement,  dated as of ___________,  _, among BENEFICIAL
MORTGAGE CORPORATION, as Master Servicer (the "Master Servicer"), Loan Trust _-_
(the "Issuer") and _____ , as Indenture Trustee (the "Indenture Trustee"),

                        W I T N E S S E T H T H A T:

        WHEREAS,  the Issuer has been formed pursuant to a Trust Agreement dated
as of  _______________,  ___ (the "Trust Agreement") between Beneficial Mortgage
Services, Inc., as depositor (the "Depositor"),  __________ , and _____________,
as owner trustee (the "Owner Trustee");

        WHEREAS,  the Issuer will  acquire the  Initial  Loans and the  Retained
Balances (and will cquire Additional Loans and Additional Balances);

        WHEREAS,  pursuant to the terms of an Indenture dated as of ___________,
___   (the    "Indenture"),    between    the    Issuer,    as    debtor,    and
________________________,  as indenture trustee (the "Indenture  Trustee"),  the
Issuer will issue the ____________ Asset-Backed Notes, (the "Notes"), consisting
of the  (Term)  Notes  (and the  Variable  Funding  Notes)  and  secured  by the
__________ Loans;

        WHEREAS,  the  Issuer  will  also  issue the  ____________  Asset-Backed
Certificates (the "Certificates") representing undivided interests in the assets
of the Issuer subject to the lien of the Indenture; and

        WHEREAS,  pursuant to the terms of this Servicing Agreement,  the Master
Servicer  will  service  the  __________  Loans  directly or through one or more
Subservicers;

        NOW,  THEREFORE,   in  consideration  of  the  mutual  covenants  herein
contained, the parties hereto agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

        Section 1.01. Definitions. For all purposes of this Servicing Agreement,
except as otherwise  expressly  provided herein or unless the context  otherwise
requires, capitalized terms not otherwise defined herein shall have the meanings
assigned to such terms in the Definitions  attached to the Indenture as Appendix
A, which is incorporated by reference  herein.  All other capitalized terms used
herein shall have the meanings specified herein.

        Section 1.02. Other  Definitional  Provisions.  (a) All terms defined in
this  Servicing  Agreement  shall  have the  defined  meanings  when used in any
certificate or other document made or delivered pursuant hereto unless otherwise
defined therein.

        (b) As used in this Servicing  Agreement and in any certificate or other
document  made or delivered  pursuant  hereto or thereto,  accounting  terms not
defined  in  this  Servicing  Agreement  or in any  such  certificate  or  other
document, and accounting terms partly defined in this Servicing

                                        1

<PAGE>



Agreement  or in any such  certificate  or other  document,  to the  extent  not
defined,  shall  have the  respective  meanings  given to them  under  generally
accepted accounting principles. To the extent that the definitions of accounting
terms in this Servicing  Agreement or in any such  certificate or other document
are  inconsistent  with the  meanings  of such terms  under  generally  accepted
accounting principles,  the definitions contained in this Servicing Agreement or
in any such certificate or other document shall control.

        (c) The words  "hereof,"  "herein,"  "hereunder"  and  words of  similar
import  when used in this  Servicing  Agreement  shall  refer to this  Servicing
Agreement  as a whole  and not to any  particular  provision  of this  Servicing
Agreement;  Section and Exhibit references contained in this Servicing Agreement
are references to Sections and Exhibits in or to this Servicing Agreement unless
otherwise  specified;  and the term  "including"  shall mean "including  without
limitation".

        (d) The definitions contained in this Servicing Agreement are applicable
to the singular as well as the plural  forms of such terms and to the  masculine
as well as the feminine and neuter genders of such terms.

        (e) Any agreement,  instrument or statute  defined or referred to herein
or in any instrument or certificate  delivered in connection herewith means such
agreement,  instrument  or statute  as from time to time  amended,  modified  or
supplemented and includes (in the case of agreements or instruments)  references
to all attachments thereto and instruments incorporated therein; references to a
Person are also to its permitted successors and assigns.

        Section  1.03.  Interest  Calculations.  All  calculations  of  interest
hereunder  that are made in respect of the Asset  Balance of a  __________  Loan
shall be made on (a daily  basis  using a 365-day  year).  All  calculations  of
interest on the  Securities  shall be made on the basis of (the actual number of
days in an  Interest  Period and a year  assumed  to  consist of 360 days).  The
calculation  of the  Servicing Fee shall be made on the basis of (a 360-day year
consisting of twelve 30-day  months).  All dollar amounts  calculated  hereunder
shall be rounded to the nearest  penny with  one-half of one penny being rounded
down.


                                   ARTICLE II

                         REPRESENTATIONS AND WARRANTIES

        Section  2.01.  Representations  and  Warranties  Regarding  the  Master
Servicer.  The Master  Servicer  represents  and  warrants to the Issuer and the
Indenture Trustee and for the benefit of the Securityholders,  as of the Cut-Off
Date, ________________, _, the Closing Date (and any Deposit Date), that:

        (i)  The  Master  Servicer  is a  corporation  duly  organized,  validly
existing  and in good  standing  under the laws of the State of Delaware and has
the  corporate  power to own its assets and to transact the business in which it
is currently engaged.  The Master Servicer is duly qualified to do business as a
foreign  corporation  and is in good standing in each  jurisdiction in which the
character of the business  transacted by it or properties  owned or leased by it
requires such  qualification and in which the failure to so qualify would have a
material adverse effect on

                                       2

<PAGE>



the business, properties, assets, or condition (financial or other) of the
Master Servicer or the performance of its obligations hereunder;

        (ii) The Master  Servicer has the power and authority to make,  execute,
deliver and perform its  obligations  under this Servicing  Agreement and all of
the transactions  contemplated under this Servicing Agreement, and has taken all
necessary  corporate  action to  authorize  the  execution  and delivery of this
Servicing Agreement and the performance by it of its obligations hereunder. When
executed and  delivered,  this Servicing  Agreement  will  constitute the legal,
valid and binding  obligation of the Master  Servicer  enforceable in accordance
with  its  terms,  except  as  enforcement  of  such  terms  may be  limited  by
bankruptcy,  insolvency or similar laws affecting the  enforcement of creditors'
rights generally and by the availability of equitable remedies;

        (iii) The Master  Servicer is not  required to obtain the consent of any
other  party  or any  consent,  license,  approval  or  authorization  from,  or
registration or declaration with, any governmental  authority,  bureau or agency
in  connection   with  the  execution,   delivery,   performance,   validity  or
enforceability of this Servicing Agreement, except such as have been obtained or
filed, as the case may be, prior to the Closing Date;  provided,  however,  that
the Master Servicer makes no representations  and warranties with respect to any
requirements under any Blue Sky laws of any State;

        (iv) The execution,  delivery of this Servicing  Agreement by the Master
Servicer will not violate any provision of any existing law or regulation or any
order or decree of any court  applicable to the Master Servicer or any provision
of the  Certificate  of  Incorporation  or Bylaws  of the  Master  Servicer,  or
constitute  a material  breach of any  mortgage,  indenture,  contract  or other
agreement  to which  the  Master  Servicer  is a party or by  which  the  Master
Servicer may be bound; and

        (v) No litigation or  administrative  proceeding of or before any court,
tribunal or governmental body is currently  pending,  or to the knowledge of the
Master Servicer threatened, against the Master Servicer or any of its properties
or with respect to this  Servicing  Agreement  or the Notes or the  Certificates
which in the  opinion of the Master  Servicer  has a  reasonable  likelihood  of
resulting in a material adverse effect on the transactions  contemplated by this
Servicing Agreement.

It is understood and agreed that the representations and warranties set forth in
this  Section 2.01 shall  survive the sale and  assignment  of the  ____________
Loans  to the  Indenture  Trustee.  Upon  discovery  of a  breach  of any of the
foregoing  representations and warranties which materially and adversely affects
the  interests  of the  Holders,  the party  discovering  such breach shall give
prompt written  notice to the other parties.  Within 60 days of its discovery or
its receipt of notice of breach,  the Master  Servicer shall cure such breach in
all material respects.

        Section 2.02.  Representations  and Warranties of the Indenture Trustee.
The Indenture  Trustee hereby represents and warrants to the Master Servicer and
the  Issuer for the  benefit of the  Securityholders,  as of the  Cut-Off  Date,
__________, ___, the Closing Date (and any Deposit Date), that:

        (i)  The Indenture Trustee is a in good standing under the laws of
- ----------------------------------------;

                                        3

<PAGE>




        (ii) The Indenture Trustee has full power,  authority and legal right to
execute and deliver  this  Servicing  Agreement  and to perform its  obligations
under this Servicing Agreement,  and has taken all necessary action to authorize
the execution, delivery and performance by it of this Servicing Agreement; and

        (iii) The  execution  and  delivery  by the  Indenture  Trustee  of this
Servicing  Agreement  and  the  performance  by  the  Indenture  Trustee  of its
obligations under this Servicing Agreement will not violate any provision of any
law or regulation  governing the Indenture Trustee or any order, writ,  judgment
or  decree  of  any  court,  arbitrator  or  governmental  authority  or  agency
applicable  to the  Indenture  Trustee  or any of its  assets.  Such  execution,
delivery,  authentication  and performance  will not require the  authorization,
consent or  approval  of,  the  giving of notice to, the filing or  registration
with,  or the taking of any other  action  with  respect  to,  any  governmental
authority or agency regulating the activities of national banking  associations.
Such execution, delivery, authentication and performance will not conflict with,
or result in a breach or violation of, any material indenture, mortgage, deed of
trust,  lease or other agreement or instrument to which the Indenture Trustee is
bound.

        Section 2.03. Enforcement of Representations and Warranties.  The Master
Servicer, on behalf of and subject to the direction of the Indenture Trustee [or
the Credit Enhancer],  shall enforce the  representations  and warranties of the
Seller pursuant to the __________ Loan Purchase Agreement. Upon the discovery by
the Seller, the Master Servicer,  the Indenture Trustee,  [the Credit Enhancer],
the  Issuer  or any  Custodian  of a breach  of any of the  representations  and
warranties  made in the __________  Loan Purchase  Agreement,  in respect of any
__________  Loan which  materially  and  adversely  affects the interests of the
Holders [or the Credit  Enhancer],  the party discovering such breach shall give
prompt  written  notice to the other parties (any  Custodian  being so obligated
under a Custodial  Agreement).  The Master  Servicer shall  promptly  notify the
Seller of such breach and request that,  pursuant to the terms of the __________
Loan Purchase Agreement,  the Seller either (i) cure such breach in all material
respects  within _ days from the date the Seller was  notified of such breach or
(ii)  purchase  such  __________  Loan  from the  Issuer at the price and in the
manner  set  forth in  Section  4 of the  __________  Loan  Purchase  Agreement;
provided  that the  Seller  shall,  subject to the  conditions  set forth in the
__________  Loan Purchase  Agreement,  have the option to substitute an Eligible
Substitute  __________ Loan or Loans for such __________ Loan. In the event that
the Seller elects to substitute one or more Eligible Substitute __________ Loans
pursuant to Section 4 of the  __________  Loan  Purchase  Agreement,  the Seller
shall  deliver to the  Indenture  Trustee  for the benefit of the Issuer and the
Holders with respect to such Eligible Substitute  __________ Loans, the original
Mortgage  Note,  the Mortgage,  and such other  documents and  agreements as are
required by the __________ Loan Purchase Agreement. No substitution will be made
in any calendar month after the Determination Date for such month.  Payments due
with  respect  to  Eligible   Substitute   __________  Loans  in  the  month  of
substitution  shall not be transferred to the Issuer and will be retained by the
Master  Servicer and  remitted by the Master  Servicer to the Seller on the next
succeeding  Payment Date  provided a payment has been received by the Issuer for
such month in respect of the __________ Loan to be removed.  The Master Servicer
shall amend or cause to be amended the  __________  Loan Schedule to reflect the
removal of such __________ Loan and the substitution of the Eligible  Substitute
__________  Loans and the Master  Servicer  shall  promptly  deliver the amended
__________ Loan Schedule to the Owner Trustee and Indenture Trustee.


                                        4

<PAGE>



        It is  understood  and agreed that the  obligation of the Seller to cure
such breach or purchase or substitute for such  __________ Loan as to which such
a breach  has  occurred  and is  continuing  shall  constitute  the sole  remedy
respecting such breach available to the Issuer and Indenture Trustee against the
Seller.  In  connection  with  the  purchase  of or  substitution  for any  such
__________ Loan by the Seller, the Issuer and the Indenture Trustee shall assign
to the Seller all of the right,  title and interest in respect of the __________
Loan Purchase Agreement  applicable to such __________ Loan. Upon receipt of the
Repurchase  Price,  or upon  completion  of such  substitution,  the  applicable
Custodian shall deliver the Mortgage Files to the Master Servicer, together with
 all relevant endorsements and assignments.


                                   ARTICLE III

                ADMINISTRATION AND SERVICING OF __________ LOANS

        Section 3.01. The Master Servicer. Beneficial is hereby appointed as
Master Servicer hereunder.

        The Master Servicer  shall,  or shall cause the related  Subservicer to,
service  and  administer  the  ___________  Loans and shall  have full power and
authority, acting alone or through such Subservicer, to do any and all things in
connection with such servicing and administration  that it may deem necessary or
desirable.  Any amounts  received by any Subservicer in respect of a ___________
Loan shall be deemed to have been received by the Master Servicer whether or not
actually  received by it. Without limiting the generality of the foregoing,  the
Master  Servicer shall continue,  and is hereby  authorized and empowered by the
Indenture   Trustee,   to  execute  and   deliver  on  behalf  of  itself,   the
Securityholders  and  the  Indenture  Trustee  or  any  of  them,  any  and  all
instruments of  satisfaction or  cancellation,  or of partial or full release or
discharge and all other comparable instruments,  with respect to the ___________
Loans and with respect to the Mortgaged Properties. The Indenture Trustee shall,
upon written  request of a Servicing  Officer,  furnish the Master Servicer with
any powers of  attorney  and other  documents  as are  reasonably  necessary  or
appropriate  to  enable  the  Master  Servicer  to carry out its  servicing  and
administrative duties hereunder.

        In connection with the servicing and  administration  of the ___________
Loans,  the Master  Servicer shall not, and shall not permit any Subservicer to,
consent to an  increase  in the Credit  Limit  specified  in any Loan  Agreement
unless (i) the Master Servicer or such Subservicer and such Mortgagor  execute a
new Loan Agreement providing for such increase and (ii) the Master Servicer, not
later  than  (x)  the  Business  Day  immediately  preceding  the  Payment  Date
applicable  to the  Collection  Period  during  which a new Loan  Agreement  was
executed or (y) in the event the Master  Servicer is not  entitled to retain and
commingle with its own funds amounts referred to in Section  3.02(c),  not later
than the second Business Day following the date on which such new Loan Agreement
was executed,  deposit in the Collection Account the amount necessary (including
any accrued and unpaid  interest)  to prepay in full on behalf of the  Mortgagor
the Trust Balance of the related  ___________ Loan. Upon making any such deposit
the Master  Servicer shall be entitled to receive an instrument of assignment or
transfer from the Indenture  Trustee.  The Master Servicer and each  Subservicer
may consent to the placing of a lien or liens  junior to that of the Mortgage on
the related Mortgaged  Property so long as the total of the principal amounts of
any first  lien loan,  the  Credit  Limit and the  combined  principal  balances
secured by

                                        5

<PAGE>



any such junior lien loan or loans does not exceed ___%,  if such  Mortgage is a
second deed of trust or mortgage,  and ___%, if such Mortgage is a first deed of
trust or mortgage, of the Appraised Value of the Mortgaged Property as specified
in an appraisal  made by or on behalf of the Master  Servicer at the time of and
in connection with such consent.  The Master  Servicer and each  Subservicer may
also consent to the placing of a lien or liens senior to that of the Mortgage on
the  Mortgaged  Property  so long as the  Combined  Loan-to-Value  Ratio of such
___________  Loan  following  the placement of such lien or liens is equal to or
less  than  the  Combined  Loan-to-  Value  Ratio of such  ____________  Loan at
origination.

        The  relationship  of the Master  Servicer  (and of any successor to the
Master Servicer as servicer under this Agreement) to the Indenture Trustee under
this  Agreement  is  intended  by  the  parties  to be  that  of an  independent
contractor and not that of a joint venturer, partner or agent.

        Section 3.02.  Collection of Certain  __________ Loan Payments.  (a) The
Master Servicer and each Subservicer shall follow such collection  procedures as
it follows from time to time with respect to ____________ loans in its servicing
portfolio comparable to the __________ Loans. Consistent with the foregoing, the
Master  Servicer and any such  Subservicer  may in its  discretion (i) waive any
late payment charge or any prepayment or other fees that may be collected in the
ordinary course of servicing such ____________  Loans and (ii) if a Mortgagor is
in default or about to be in default  under a  ____________  Loan,  arrange with
such  Mortgagor a schedule for the payment of interest due and unpaid;  provided
such arrangement is consistent with the Master Servicer's or such  Subservicer's
policies with respect to the __________ loans it owns or services.

        (b) The Master  Servicer  shall  establish an account  (the  "Collection
Account") in which the Master  Servicer  shall  deposit or cause to be deposited
any  amounts  representing  payments  on and any  collections  in respect of the
__________ Loans received by it subsequent to the Cut-Off Date as to any Initial
Loan [or the related  Deposit  Date as to any  Additional  Loan]  (other than in
respect of the  payments  referred  to in the  following  paragraph)  within ___
Business Days following receipt thereof (or otherwise on or prior to the Closing
Date),  including the following payments and collections  received or made by it
(without duplication):

        (i) all  payments of principal  of or interest on the  __________  Loans
received by the Master  Servicer  from the  respective  Subservicer,  net of any
portion of the interest  thereof  retained by the  Subservicer  as  Subservicing
Fees;

        (ii)  the aggregate Repurchase Price of the __________ Loans purchased
by the Master Servicer pursuant to Section 3.14;

        (iii)  Net Liquidation Proceeds net of any related Foreclosure Profit;

        (iv)  all proceeds of any __________ Loans repurchased by the Seller
pursuant to the __________ Loan Purchase Agreement;

        (v) insurance proceeds,  other than Net Liquidation Proceeds,  resulting
from any insurance policy maintained on a Mortgaged Property; and

        (vi)  amounts required to be paid by the Master Servicer pursuant to
Section 8.08.


                                        6

<PAGE>



provided,  however,  that with  respect to each  Collection  Period,  the Master
Servicer  shall be permitted  to retain from  payments in respect of interest on
the __________ Loans, the Master Servicing Fee for such Collection  Period.  The
foregoing  requirements  respecting  deposits  to  the  Collection  Account  are
exclusive,  it being  understood  that,  without  limiting the generality of the
foregoing,  the  Master  Servicer  need not  deposit in the  Collection  Account
amounts representing  Foreclosure Profits,  fees (including annual fees) or late
charge penalties or assumption fees, payable by Mortgagors,  or amounts received
by the Master  Servicer for the accounts of Mortgagors for  application  towards
the payment of taxes, insurance premiums,  assessments and similar items. In the
event any amount not required to be deposited  in the  Collection  Account is so
deposited,  the Master  Servicer may at any time  withdraw  such amount from the
Collection Account,  any provision herein to the contrary  notwithstanding.  The
Collection  Account  may  contain  funds that  belong to one or more trust funds
created for the notes or  certificates  of other  series and may  contain  other
funds respecting  payments on mortgage loans belonging to the Master Servicer or
serviced  or master  serviced  by it on behalf of others.  Notwithstanding  such
commingling of funds,  the Master  Servicer  shall keep records that  accurately
reflect the funds on deposit in the Collection Account that have been identified
by it as  being  attributable  to  the  __________  Loans  and  shall  hold  all
collections in the Collection  Account to the extent they represent  collections
on the  __________  Loans for the benefit of the Issuer,  the Indenture  Trustee
[and the Credit Enhancer],  as their interests may appear.  [The Master Servicer
shall remit all Foreclosure Profits to itself as additional servicing compensati
on.]

        The Master Servicer may cause the institution maintaining the Collection
Account to invest any funds in the  Collection  Account in Eligible  Investments
(including obligations of the Master Servicer or any of its Affiliates,  if such
obligations otherwise qualify as Eligible  Investments),  which shall mature not
later than the  Business  Day next  preceding  the Payment Date and shall not be
sold or disposed of prior to its maturity.  Except as provided above, all income
and gain  realized  from any such  investment  shall be for the  benefit  of the
Master  Servicer  and shall be subject to its  withdrawal  or order from time to
time.  The amount of any losses  incurred in respect of the principal  amount of
any such investments shall be deposited in the Collection  Account by the Master
Servicer out of its own funds immediately as realized.

        (c) Until the  Business  Day  prior to each  Distribution  Date on which
amounts are  required to be  deposited  in the  Collection  Account  pursuant to
Section 3.02(b),  the Master Servicer may retain and commingle such amounts with
its own funds so long as (i) no Event of  Default  shall  have  occurred  and be
continuing  and (ii)  either (x) the Master  Servicer  remains an  affiliate  of
Beneficial  Corporation  and  the  short-term  debt  obligations  of  Beneficial
Corporation are rated at least A-1 by Standard & Poor's, F-1 by Fitch and P-1 by
Moody's (or such lower rating as each such  organization  may otherwise agree to
in writing) or (y) the Master  Servicer  arranges for and  maintains a letter of
credit   acceptable   in  form  and  substance  to  each  Rating  Agency  (which
acceptability shall be confirmed in writing);  provided,  however,  that amounts
permitted  to be retained and  commingled  pursuant to this clause (y) shall not
exceed the amount available under such letter of credit. In the event the Master
Servicer  is  entitled to retain and  commingle  the amounts  referred to in the
preceding  sentence,  it shall be  entitled  to retain for its own  account  any
investment  income thereon,  and any such investment income shall not be subject
to any claim of the Indenture Trustee or  Securityholders.  Any amounts retained
and commingled by the Master Servicer  pursuant to this Section 3.02(c) shall be
held by the  Master  Servicer  in  constructive  trust  for the  benefit  of the
Securityholders.  In the event  that the Master  Servicer  is not  permitted  to
retain and commingle such amounts with its own funds, it shall, any provisions

                                        7

<PAGE>



herein to the contrary notwithstanding,  deposit such amounts not later than the
second  Business Day following  receipt in the  Collection  Account  created and
maintained pursuant to Section 3.02(b), subject to withdrawal to the same extent
 as withdrawals are permitted pursuant to Section 3.03.

        Section  3.03.  Withdrawals  from the  Collection  Account.  The  Master
Servicer shall, from time to time as provided herein,  make withdrawals from the
Collection  Account of amounts on deposit therein  pursuant to Section 3.02 that
are attributable to the __________ Loans for the following purposes:

        (i) to deposit in the Payment Account, on the Business Day prior to each
Payment  Date,  an  amount  equal to the  Security  Collections  required  to be
distributed on such Payment Date;

        [(ii) prior to either an  Amortization  Event or the  Collection  Period
preceding the Accelerated Amortization Date, to pay to the Seller, the amount of
any  Additional  Balances  as and when  created  during the  related  Collection
Period,  provided, that the aggregate amount so paid to the Seller in respect of
Additional  Balances at any time during any  Collection  Period shall not exceed
the amount of Principal  Collections  theretofore  received for such  Collection
Period;]

        [(iii) to the extent deposited to the Collection  Account,  to reimburse
itself or the related Subservicer for previously  unreimbursed expenses incurred
in  maintaining  individual  insurance  policies  pursuant to Section  3.04,  or
Liquidation  Expenses,  paid pursuant to Section 3.06 or otherwise  reimbursable
pursuant  to the terms of this  Servicing  Agreement  (to the extent not payable
pursuant  to Section  3.08),  such  withdrawal  right  being  limited to amounts
received on  particular  __________  Loans (other than any  Repurchase  Price in
respect  thereof) which represent late recoveries of the payments for which such
advances were made, or from related Liquidation  Proceeds or the proceeds of the
purchase of such __________ Loan;]

        (iv) to pay to  itself  out of  each  payment  received  on  account  of
interest on a __________  Loan as  contemplated by Section 3.08, an amount equal
to the related  Master  Servicing  Fee (to the extent not  retained  pursuant to
Section  3.02),  and to  pay  to  any  Subservicer  any  Subservicing  Fees  not
previously withheld by the Subservicer;

        [(v) to the extent deposited in the Collection  Account to pay to itself
as additional servicing compensation any interest or investment income earned on
funds  deposited  in the  Collection  Account  and  Payment  Account  that it is
entitled to withdraw pursuant to Sections 3.02(b) and 5.01;]

        (vi)  to the extent deposited in the Collection Account, to pay to
itself as additional servicing compensation any Foreclosure Profits;

        [(vii) to pay to itself or the Seller,  with  respect to any  __________
Loan or  property  acquired  in  respect  thereof  that  has been  purchased  or
otherwise  transferred to the Seller,  the Master Servicer or other entity,  all
amounts received thereon and not required to be distributed to Holders as of the
date on which the related Purchase Price or Repurchase Price is determined;]


                                        8

<PAGE>



        [(viii) to withdraw any other amount deposited in the Collection Account
that was not required to be deposited therein pursuant to Section 3.02;]

        [(ix)  to pay  to the  Seller  the  amount,  if  any,  deposited  in the
Collection  Account by the  Indenture  Trustee  upon  release  thereof  from the
Funding Account representing payments for Additional Loans; and

        (x)  after the occurrence of an Amortization Event, to pay to the
Seller, the Excluded Amount.]

        Section  3.04.  Maintenance  of Hazard  Insurance;  Property  Protection
Expenses.  The Master  Servicer shall cause to be maintained for each __________
Mortgaged Property hazard insurance with an appropriate  endorsement in favor of
the Master  Servicer  or the related  Subservicer  and  extended  coverage in an
amount that is at least equal to the lesser of (i) the maximum  insurable  value
of the  improvements  securing the related  __________ Loan from time to time or
(ii)  the  combined  principal  balance  owing on such  __________  Loan and any
___________  loan senior to such  __________  Loan from time to time,  but in no
event shall such amount be less than is necessary to prevent the Mortgagor  from
becoming a  coinsurer  thereunder.  The Master  Servicer  shall also cause to be
maintained  on  property  acquired  upon   foreclosure,   or  deed  in  lieu  of
foreclosure,  hazard  insurance with an appropriate  endorsement in favor of the
Master Servicer or the related  Subservicer with extended  coverage in an amount
which is at least  equal to the lesser of (i) the maximum  insurable  value from
time to time of the  improvements  that are a part of such  property or (ii) the
combined  principal  balance owing on such  __________  Loan and any ___________
loan  senior  to such  __________  Loan  from  time to time at the  time of such
foreclosure  or deed  in  lieu of  foreclosure  plus  accrued  interest  and the
good-faith estimate of the Master Servicer of related Liquidation Expenses to be
incurred in connection therewith. Amounts collected by the Master Servicer under
any such  policies  shall be deposited in the  Collection  Account to the extent
called for by Section 3.02.

        In cases in which any  Mortgaged  Property  is  located  in a  federally
designated  flood area,  the hazard  insurance to be maintained  for the related
__________  Loan shall include flood  insurance (to the extent  available).  All
such  flood  insurance  shall be in  amounts as are  required  under  applicable
guidelines of the Federal  National  Mortgage  Association.  The Master Servicer
shall be under no obligation to require that any Mortgagor  maintain  earthquake
or other  additional  insurance  and  shall be under  no  obligation  itself  to
maintain  any such  additional  insurance  on property  acquired in respect of a
__________  Loan, other than pursuant to such applicable laws and regulations as
shall at any time be in force and as shall require such additional insurance. If
the Master  Servicer  shall  obtain and maintain a blanket  policy  issued by an
insurer  acceptable to the Rating Agencies insuring against hazard losses on all
of the __________  Loans, it shall  conclusively be deemed to have satisfied its
obligations  as set forth in the first  sentence of this Section  3.04, it being
understood and agreed that such policy may contain a deductible clause, in which
case the Master  Servicer  shall,  in the event  that there  shall not have been
maintained on the related  Mortgaged  Property a policy complying with the first
sentence of this Section 3.04, and there shall have been a loss which would have
been covered by such policy,  deposit in the  Collection  Account the amount not
otherwise payable under the blanket policy because of such deductible clause.


                                        9

<PAGE>



        Section 3.05.  Assumption and  Modification  Agreements.  In any case in
which a Mortgaged Property has been or is about to be conveyed by the Mortgagor,
the Master Servicer and each Subservicer  shall exercise its right to accelerate
the  maturity of the  related  ____________  Loan and  require  that the balance
thereof be paid in full on or prior to such  conveyance by the  Mortgagor  under
any "due-on-sale"  clause applicable thereto.  If such "due-on-sale"  clause, by
its terms, is not operable or the Master  Servicer is prevented,  as provided in
the following  paragraph of this Section 3.05,  from  enforcing any such clause,
the  Master  Servicer  is  authorized  to take or enter into an  assumption  and
modification agreement from or with the Person to whom such property has been or
is about to be conveyed,  pursuant to which such Person becomes liable under the
Loan Agreement and the Mortgagor remains liable thereon.  In connection with any
such agreement,  the provisions for the adjustment of the rate thereon shall not
be modified to increase or decrease the rate. Any such agreement  shall, for all
purposes,  be considered part of the related Mortgage File. Any fee collected by
the Master Servicer for entering into any such agreement will be retained by the
Master Servicer as additional servicing compensation.

        Notwithstanding  the  foregoing  paragraph  of this  Section 3.05 or any
other provision of this Agreement, the Master Servicer shall not be deemed to be
in default, breach or any other violation of its obligations hereunder by reason
of any assumption of a ____________  Loan, or transfer of any Mortgaged Property
without  the  assumption  thereof,  by  operation  of law or any  assumption  or
transfer which the Master Servicer  reasonably  believes it may be restricted by
law from preventing, for any reason whatsoever.

        Section 3.06  Realization  upon Defaulted  __________  Loans. The Master
Servicer shall, or shall cause the applicable  Subservicer to, foreclose upon or
otherwise  comparably convert to ownership Mortgaged Properties securing such of
the ____________ Loans as come into and continue in default when, in the opinion
of the Master Servicer, no satisfactory  arrangements can be made for collection
of  delinquent  payments  pursuant  to Section  3.02.  In  connection  with such
foreclosure or other  conversion,  the Master Servicer or such Subservicer shall
follow such practices (including,  in the case of any default on a related prior
deed of trust, the advancing of funds to correct such default) and procedures as
it shall deem  necessary or advisable and as shall be normal and usual from time
to time in its general mortgage servicing activities.  In determining whether to
foreclose  upon or  otherwise  comparably  convert the  ownership of a Mortgaged
Property,  the Master Servicer and each Subservicer shall take into account (and
shall not be required to foreclose or  otherwise  convert the  ownership of such
Mortgaged  Property in the case of) the existence of any  hazardous  substances,
hazardous wastes or solid wastes, as such terms are defined in the Comprehensive
Environmental Response Compensation and Liability Act, the Resource Conservation
and  Recovery  Act of 1976,  or  other  federal,  state  or local  environmental
legislation, on such Mortgaged Property. The foregoing is subject to the proviso
that neither the Master Servicer nor any Subservicer shall be required to expend
its own funds in connection with any foreclosure or other  conversion or towards
the correction of any default on a related prior mortgage loan or restoration of
any property  unless it shall  determine  that such  foreclosure,  correction or
restoration will increase Net Liquidation Proceeds.

        Section 3.07. Indenture Trustee to Cooperate.  (a)  Upon the payment
in full of the balance of any ____________ Loan, the Master Servicer will
promptly notify the Indenture Trustee by a certification substantially in the
form of Exhibit C hereto of a Servicing Officer. Such notification shall be made
each month at the time that the Master Servicer delivers the

                                       10

<PAGE>



Servicing  Certificate to the Indenture  Trustee  pursuant to Section 4.01. Upon
any such payment in full, the Master Servicer is authorized to execute, pursuant
to the  authorization  contained in Section 3.01, an instrument of  satisfaction
regarding  the related  Mortgage,  which  instrument  of  satisfaction  shall be
recorded by the Master  Servicer if required by applicable  law and be delivered
to the Person entitled thereto,  it being understood and agreed that no expenses
incurred in connection with such instrument of satisfaction  shall be reimbursed
from amounts deposited in the Collection Account.

                      (b)    If the Indenture Trustee is holding the Mortgage
Files,  from time to time and as appropriate for the servicing or foreclosure of
any ____________ Loan, the Trustee shall, within ___ Business Days of receipt by
the Indenture Trustee of a written request  substantially in the form of Exhibit
B hereto  transmitted by the Master Servicer to the Indenture Trustee or made in
writing signed by a Servicing  Officer and delivered to the Indenture Trustee as
provided  in Section  8.03,  deliver  the  related  Mortgage  File to the Master
Servicer and shall execute such  documents,  in the forms provided by the Master
Servicer,  as shall be certified  by a Servicing  Officer to be necessary to the
prosecution  of any such  proceedings.  The  Master  Servicer  shall  return the
Mortgage  File to the  Indenture  Trustee  when the need  therefor by the Master
Servicer no longer exists unless the ____________  Loan shall be liquidated,  in
which  case the Master  Servicer  shall  deliver a  certificate  of a  Servicing
Officer similar to that hereinabove specified,  and the Master Servicer shall be
entitled to retain the Mortgage File.

        Section 3.08.  Servicing  Compensation;  Payment of Certain  Expenses by
Master  Servicer.  The Master Servicer shall be entitled to retain in accordance
with Section 3.03 as servicing compensation the Master Servicing Fee. Additional
servicing  compensation  in the form of late payment  charges and certain  other
receipts not required to be deposited in the Collection  Account as specified in
Section 3.02 shall be retained by the Master Servicer. The Master Servicer shall
be required to pay all expenses incurred by it in connection with its activities
hereunder (including payment of all other fees and expenses not expressly stated
hereunder to be for the account of the Holders,  including,  without limitation,
the fees and expenses of the Administrator, Owner Trustee, Indenture Trustee and
any Custodian)  and shall not be entitled to  reimbursement  therefor  except as
specifically provided herein.

        Section 3.09. Annual Statement as to Compliance. (a) The Master Servicer
will  deliver to the  Indenture  Trustee,  on or before  March 31, of each year,
beginning March 31, ____, an Officer's  Certificate stating that (i) a review of
the activities of the Master Servicer during the preceding  calendar year and of
its  performance  under  this  Servicing  Agreement  has been  made  under  such
officer's supervision and (ii) to the best of such officer's knowledge, based on
such review,  the Master  Servicer has  fulfilled  all its material  obligations
under this  Servicing  Agreement  throughout  such year, or, if there has been a
material default in the fulfillment of any such obligation, specifying each such
default known to such officer and the nature and status thereof.

        Section 3.10 Annual Independent Public Accountants' Servicing Report. On
or before  March 31 of each  year,  beginning  with March 31,  ____,  the Master
Servicer at its expense  shall cause a firm of  independent  public  accountants
(who may also render other services to the Master  Servicer) to furnish a report
to the  Indenture  Trustee to the  effect  that such firm has  examined  certain
documents and records  relating to the servicing of __________  loans under this
Servicing  Agreement,  and that  such  examination,  which  has  been  conducted
substantially in compliance with

                                       11

<PAGE>



the Uniform  Single Audit  Program for Mortgage  Bankers (to the extent that the
procedures in such audit guide are applicable to the servicing  obligations  set
forth in such  agreements),  has  disclosed no items of  noncompliance  with the
provisions of this Servicing  Agreement  which, in the opinion of such firm, are
material,  except for such items of  noncompliance as shall be set forth in such
report.

        Section 3.11 Access to Certain  Documentation and Information  Regarding
the   ____________   Loans.   (a)  The   Master   Servicer   shall   provide  to
Certificateholders  that are federally insured savings associations,  the Office
of  Thrift  Supervision,  the  Federal  Deposit  Insurance  Corporation  and the
supervisory  agents and examiners of such office and such corporation  access to
the  documentation  regarding  the  ____________  Loans  required by  applicable
regulations  of the Office of Thrift  Supervision,  such access  being  afforded
without charge but only upon reasonable request and during normal business hours
at the  offices  of the Master  Servicer.  Nothing  in this  Section  3.11 shall
derogate from the  obligation of the Master  Servicer to observe any  applicable
law  prohibiting  disclosure of  information  regarding the  Mortgagors  and the
failure of the Master  Servicer or the  Indenture  Trustee to provide  access as
provided  in  this  Section  3.11  as a  result  of such  obligation  shall  not
constitute a breach of this Section 3.11.

        (b) The Master Servicer shall supply such supplemental  information,  in
such form as the Indenture Trustee shall reasonably request, to the Paying Agent
and the  Indenture  Trustee,  on or before the start of the third  Business  Day
preceding the related  Payment  Date, as is required in the Indenture  Trustee's
reasonable  judgment to enable the Paying Agent or the Indenture Trustee, as the
case may be, to make  required  payments and to furnish the required  reports to
the Holders.

        Section 3.12.  Maintenance of Certain Servicing Insurance Policies.  The
Master  Servicer  shall  during the term of its service as servicer  maintain in
force (i) a policy or policies of insurance covering errors and omissions in the
performance of its obligations as master servicer  hereunder and (ii) a fidelity
bond in respect  of its  officers,  employees  or  agents.  Each such  policy or
policies and bond shall,  together,  comply with the  requirements  from time to
time of FNMA, for Persons  performing  servicing for mortgage loans purchased by
such entity.


                                   ARTICLE IV

                              SERVICING CERTIFICATE

        Section 4.01.  Statements  to Holders.  (a) With respect to each Payment
Date,  the Master  Servicer  shall  forward  to the  Indenture  Trustee  and the
Indenture Trustee shall forward by mail to each  Certificateholder,  Noteholder,
[holder of the Residual Ownership Interest, the Credit Enhancer], the Depositor,
the Owner  Trustee,  the  Certificate  Paying  Agent and each Rating  Agency,  a
statement  setting forth the following  information as to [the Variable  Funding
Notes, Term] Notes, [the Residual Ownership  Interest] and Certificates,  to the
extent applicable:

        (i)  the aggregate of all Security Interest Collections received
during the related Collection Period;


                                       12

<PAGE>



        (ii) the aggregate of all Security Principal Collections received
during the related Collection Period;

        (iii) the aggregate of all Insurance Proceeds received during the
related Collection Period;

        (iv) the aggregate of the Liquidation Proceeds received during the
calendar month preceding the month of such Payment Date;

        (v) the number and aggregate  principal  balance of any __________ Loans
that were  identified as Deleted  ____________  Loans required to be repurchased
pursuant to the  __________  Loan Purchase  Agreement or by the Master  Servicer
pursuant to this Servicing  Agreement during the related  Collection  Period and
(A) the aggregate  Repurchase Price of any such Deleted  ___________  Loans that
will be  repurchased by the related  Originator or the Master  Servicer prior to
the  following  Payment Date and (B) the  aggregate  amount of any  shortfall in
respect of the aggregate  Principal  Balance of any Deleted  _________ Loans for
which the related  Originator  or the Master  Servicer  substituted  one or more
Eligible Substitute  __________ Loans, if any, to be deposited in the Collection
Account prior to such Payment Date;

        (vi) the monthly Servicing Fee;

        (vii) the sum of the amounts specified pursuant to clauses (i)-(v),
inclusive, above, net of the amount specified in clause (vi) above;

        (viii) the amount of interest on the Notes  payable on such Payment Date
and any previously accrued and unpaid interest for prior Payment Dates;

        (ix) the Principal Collections Distribution Amount for such Payment
Date;

        (x) the Certificate Distribution Amount for such Payment Date;

        (xi) the  amounts  remaining  available  in the  Payment  Account on the
related  Payment Date after the payment of amounts  required to be paid pursuant
to the Indenture on such Payment Date;

        (xii)  the   outstanding   Principal   Balance  of  the  Notes  and  the
Certificates  after  giving  effect to the  payments to be made on such  Payment
Date;

        (xiii) any Liquidated Loss Amounts for such Payment Date, including
cumulative losses up to such date;

        (xiv) in the event the Master  Servicer has obtained a letter of credit,
surety or similar  agreement,  the amount available under such letter of credit,
surety or similar  agreement after giving effect to any drawings made thereunder
to and including the date of such statement;

        (xv) the book value (within the meaning of 12 C.F.R.  Section  571.13 or
comparable  provision) of any real estate acquired through  foreclosure or grant
of a deed in lieu of foreclosure and held by the Indenture Trust for the benefit
of the Holders of the  Securities  as of the last day of the related  Collection
Period;

                                       13

<PAGE>




        (xvi) the number and aggregate  outstanding  balances of all  __________
Loans delinquent (a) ___ to ___ days and (b) ___ days or more, respectively,  as
of the end of the related Collection Period; and

        (xvii) the Pool Balance for the following Payment Date.


                                    ARTICLE V

                                 PAYMENT ACCOUNT

        Section 5.01. Payment Account. The Indenture Trustee shall establish and
maintain   a   separate   trust   account   (the   "Payment   Account")   titled
"________________________,   as  Indenture  Trustee,  for  the  benefit  of  the
Noteholders,  the  Certificateholders  [and the Credit Enhancer] pursuant to the
Indenture, dated as of __________, ___, between Loan Trust _-_ and ___________".
The Payment Account shall be an Eligible Account.  On each Payment Date, amounts
on deposit in the Payment  Account will be distributed by the Indenture  Trustee
in accordance with Section 3.05 of the Indenture.  The Indenture  Trustee shall,
upon written request from the Master  Servicer,  invest or cause the institution
maintaining  the Payment  Account to invest the funds in the Payment  Account in
Eligible  Investments  designated  in the name of the Indenture  Trustee,  which
shall  mature not later than the Business  Day next  preceding  the Payment Date
next  following the date of such  investment  (except that (i) any investment in
the institution  with which the Payment Account is maintained may mature on such
Payment  Date and (ii) any other  investment  may mature on such Payment Date if
the  Indenture  Trustee  shall advance funds on such Payment Date to the Payment
Account in the amount payable on such  investment on such Payment Date,  pending
receipt thereof to the extent necessary to make distributions on the Securities)
and shall not be sold or  disposed  of prior to  maturity.  All  income and gain
realized  from  any  such  investment  shall be for the  benefit  of the  Master
Servicer and shall be subject to its  withdrawal or order from time to time. The
amount of any  losses  incurred  in  respect  of any such  investments  shall be
deposited  in the Payment  Account by the Master  Servicer  out of its own funds
immediately as realized.


                                       14

<PAGE>




                                   ARTICLE VI

                               THE MASTER SERVICER

        Section  6.01.  Liability of the Master  Servicer.  The Master  Servicer
shall be liable in  accordance  herewith  only to the extent of the  obligations
specifically imposed upon and undertaken by the Master Servicer herein.

        Section  6.02.   Merger  or  Consolidation  of,  or  Assumption  of  the
Obligations  of,  the Master  Servicer.  Any  corporation  into which the Master
Servicer may be merged or  consolidated,  or any corporation  resulting from any
merger,  conversion or  consolidation  to which the Master  Servicer  shall be a
party,  or any  corporation  succeeding to the business of the Master  Servicer,
shall be the successor of the Master Servicer,  hereunder, without the execution
or  filing  of any paper or any  further  act on the part of any of the  parties
hereto, anything herein to the contrary notwithstanding.

        Section 6.03. Limitation on Liability of the Master Servicer and Others.
Neither the Master Servicer nor any of the directors or officers or employees or
agents of the Master  Servicer  shall be under any liability to the Issuer,  the
Owner Trustee,  the Indenture Trustee or the Holders for any action taken or for
refraining  from  the  taking  of any  action  in good  faith  pursuant  to this
Servicing Agreement,  provided,  however,  that this provision shall not protect
the Master  Servicer  or any such  Person  against  any  liability  which  would
otherwise  be imposed by reason of its willful  misfeasance,  bad faith or gross
negligence  in the  performance  of its  duties  hereunder  or by  reason of its
reckless disregard of its obligations and duties hereunder.  The Master Servicer
and any director or officer or employee or agent of the Master Servicer may rely
in good faith on any  document of any kind prima  facie  properly  executed  and
submitted by any Person respecting any matters arising hereunder. Subject to the
second succeeding  sentence,  the Master Servicer and any director or officer or
employee or agent of the Master  Servicer shall be indemnified by the Issuer and
held harmless against any loss, liability or expense incurred in connection with
any legal action relating to this Servicing  Agreement or the Securities,  other
than any loss,  liability or expense related to any specific  __________ Loan or
__________  Loans  (except  as any such  loss,  liability  or  expense  shall be
otherwise  reimbursable  pursuant  to this  Servicing  Agreement)  and any loss,
liability or expense incurred by reason of its willful misfeasance, bad faith or
gross  negligence in the performance of its duties hereunder or by reason of its
reckless disregard of its obligations and duties hereunder.  The Master Servicer
shall not be under any  obligation  to appear in,  prosecute or defend any legal
action which is not  incidental  to its duties to service the Mortgage  Loans in
accordance with this Servicing  Agreement,  and which in its opinion may involve
it in any expense or liability;  provided, however, that the Master Servicer may
in its sole discretion  undertake any such action which it may deem necessary or
desirable in respect of this Servicing  Agreement,  and the rights and duties of
the parties  hereto and the interests of the Holders  hereunder.  In such event,
the  reasonable  legal  expenses  and  costs of such  action  and any  liability
resulting  therefrom shall be expenses,  costs and liabilities of the Issuer and
the Master  Servicer  shall be entitled to be  reimbursed  therefor.  The Master
Servicer's  right to  indemnity or  reimbursement  pursuant to this Section 6.03
shall survive any resignation or termination of the Master Servicer  pursuant to
Section 6.04 or 7.01 with respect to any losses, liabilities or expenses arising
prior to such  resignation or termination  (or arising from events that occurred
prior to such resignation or termination).

                                       15

<PAGE>



        Section 6.04.  Master Servicer Not to Resign.  Subject to the provisions
of Section 6.02, the Master  Servicer shall not resign from the  obligations and
duties hereby imposed on it except (i) upon  determination  that the performance
of  its  obligations  or  duties  hereunder  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 or its subsidiaries or Affiliates,  the other
activities of the Master Servicer so causing such a conflict being of a type and
nature carried on by the Master  Servicer or its  subsidiaries  or Affiliates at
the date of this Servicing  Agreement or (ii) upon satisfaction of the following
conditions:  (a) the Master  Servicer has  proposed a successor  servicer to the
Administrator and the Indenture  Trustee in writing and such proposed  successor
servicer is reasonably  acceptable to the  Administrator,  the Indenture Trustee
[and the Credit Enhancer];  (b) each Rating Agency shall have delivered a letter
to the Issuer, [the Credit Enhancers] and the Indenture Trustee stating that the
proposed  appointment of such successor  servicer as Master  Servicer  hereunder
will not result in the reduction or withdrawal of the then current rating of the
Securities;  and (c) such  proposed  successor  master  servicer  has  agreed in
writing to assume the  obligations of Master  Servicer  hereunder and the Master
Servicer  has  delivered to the  Indenture  Trustee an Opinion of Counsel to the
effect that all conditions  precedent to the  resignation of the Master Servicer
and the appointment of and acceptance by the proposed  successor master servicer
have been satisfied;  provided, however, that in the case of clause (i) above no
such resignation  shall become effective until the Trustee or a successor Master
Servicer  shall  have  assumed  the  Master  Servicer's   responsibilities   and
obligations  hereunder in  accordance  with Section 7.02.  Any such  resignation
shall  not  relieve  the  Master  Servicer  of  responsibility  for  any  of the
obligations  specified in Sections 7.01 and 7.02 as obligations that survive the
resignation  or  termination  of the  Master  Servicer.  Any such  determination
permitting  the  resignation  of the Master  Servicer  shall be  evidenced by an
Opinion of Counsel to such effect delivered to the Trustee.

        Section 6.05  Delegation of Duties.  In the ordinary course of business,
the Master Servicer at any time may delegate any of its duties  hereunder to any
Person,  including any of its  Affiliates,  who agrees to conduct such duties in
accordance  with  standards  comparable to those with which the Master  Servicer
complies  pursuant to Section 3.01. Such delegation shall not relieve the Master
Servicer of its liabilities and responsibilities with respect to such duties and
shall not  constitute  a  resignation  within the meaning of Section  6.04.  The
Master Servicer shall provide each Rating Agency and the Indenture  Trustee with
written  notice prior to the delegation of any of its duties to any Person other
than any of the Master Servicer's  Affiliates or their respective successors and
assigns.


        Section  6.06.  Master  Servicer to Pay  Indenture  Trustee's  and Owner
Trustee's Fees and Expenses, Indemnification.  The Master Servicer covenants and
agrees to pay to the Owner Trustee,  the Indenture Trustee and any co-trustee of
either the Owner Trustee or Indenture  Trustee from time to time,  and the Owner
Trustee,  the Indenture  Trustee and any such  co-trustee  shall be entitled to,
reasonable  compensation  (which shall not be limited by any provision of law in
regard to the  compensation  of a trustee of an express  trust) for all services
rendered by each of them in the execution of the trusts  created under the Trust
Agreement and the Indenture  and in the exercise and  performance  of any of the
powers and duties under the Trust  Agreement or the  Indenture,  as the case may
be, of the Owner  Trustee,  the Indenture  Trustee and any  co-trustee,  and the
Master  Servicer will pay or reimburse the Indenture  Trustee and any co-trustee
upon request for all reasonable expenses, disbursements and advances incurred or
made by the

                                       16

<PAGE>



Indenture  Trustee or any co-trustee in accordance with any of the provisions of
this Servicing Agreement except any such expense, disbursement or advance as may
arise from its negligence or bad faith.

INSER X

                                   ARTICLE VII

                                     DEFAULT

        Section 7.01. Events of Default. If any one of the following events
("Events of Default") shall occur and be continuing:

        (i) any  failure by the  Master  Servicer  to deposit in the  Collection
Account,  the Funding Account or Payment Account any deposit required to be made
under the terms of this Servicing  Agreement  which  continues  unremedied for a
period of ____ Business  Days after the date upon which  written  notice of such
failure  shall  have been  given to the  Master  Servicer  by the  Issuer or the
Indenture  Trustee  [or to the Master  Servicer,  the  Issuer and the  Indenture
Trustee by the Credit Enhancer] or to the Indenture Trustee, Master Servicer and
the  Issuer  by the  Holders  of not less  than 51% of the  aggregate  Principal
Balance of the Notes and the Certificates; or

        (ii)  failure  on the part of the  Master  Servicer  duly to  observe or
perform in any material  respect any other covenants or agreements of the Master
Servicer  set forth in the  Securities  or in this  Servicing  Agreement,  which
failure (x)  materially  and adversely  affects the interests of Holders [or the
Credit Enhancer] and (y) continues  unremedied for a period of ____________ days
after the date on which written notice of such failure, requiring the same to be
remedied,  shall have been given to the  Master  Servicer  by the Issuer [or the
Indenture  Trustee or to the  Master  Servicer,  the  Issuer  and the  Indenture
Trustee by the Credit Enhancer] or to the Indenture Trustee, Master Servicer and
the  Issuer  by the  Holders  of not less  than 51% of the  aggregate  Principal
Balance of the Notes and the Certificates; or

        (iii) the entry  against  the Master  Servicer of a decree or order by a
court or agency or supervisory authority having jurisdiction in the premises for
the  appointment  of a  trustee,  conservator,  receiver  or  liquidator  in any
insolvency, conservatorship,  receivership, readjustment of debt, marshalling of
assets  and  liabilities  or  similar  proceedings,  or for  the  winding  up or
liquidation  of its  affairs,  and the  continuance  of any such decree or order
unstayed and in effect for a period of ___ consecutive days; or

        (iv) the  consent  to the  appointment  of a  conservator,  receiver  or
liquidator in any insolvency,  readjustment  of debt,  marshalling of assets and
liabilities or similar  proceedings of or relating to the Master  Servicer or of
or relating to all or substantially all of its property,  or the Master Servicer
shall admit in writing its  inability to pay its debts  generally as they become
due,  file a  petition  to  take  advantage  of  any  applicable  insolvency  or
reorganization  statute,  make an assignment for the benefit of its creditors or
voluntarily suspend payment of its obligations; or

        (v) total expected  losses exceed ___% of the Cut-Off Date Asset Balance
on or prior to the fifth  anniversary of the Cut-Off Date or ___% of the Cut-Off
Date Asset Balance on or prior to the tenth anniversary of the Cut-Off Date.

                                       17

<PAGE>




then, and in every such case, so long as an Event of Default shall not have been
remedied by the Master Servicer,  either the Indenture Trustee [with the consent
of the Credit  Enhancer,  the Credit Enhancer with the consent of Holders of not
less  than  51%  of  the  aggregate  Principal  Balance  of the  Notes  and  the
Certificates,] or by the Holders of not less than 51% of the aggregate Principal
Balance of the Notes and the  Certificates,  by notice  then given in writing to
the  Master  Servicer  and to the  Indenture  Trustee  if given  by [the  Credit
Enhancer or] the Holders, may terminate all of the rights and obligations of the
Master Servicer as master servicer under this Servicing  Agreement,  on or after
the receipt by the Master  Servicer of such written  notice,  all  authority and
power of the  Master  Servicer  under this  Servicing  Agreement,  whether  with
respect to the  Securities or the __________  Loans or otherwise,  shall pass to
and be vested in [the Successor Master Servicer][the Indenture Trustee] pursuant
to and under this Section 7.01; and, without  limitation,  the Indenture Trustee
is hereby  authorized  and  empowered to execute and  deliver,  on behalf of the
Master Servicer,  as  attorney-in-fact  or otherwise,  any and all documents and
other instruments, and to do or accomplish all other acts or things necessary or
appropriate  to effect the  purposes of such notice of  termination,  whether to
complete  the  transfer  and  endorsement  of each  __________  Loan and related
documents,  or  otherwise.  The Master  Servicer  agrees to cooperate  with [the
Successor Master Servicer] [the Indenture  Trustee] in effecting the termination
of the responsibilities and rights of the Master Servicer hereunder,  including,
without  limitation,  the  transfer  to [the  Successor  Master  Servicer]  [the
Indenture Trustee] for the  administration by it of all necessary  documentation
and all cash amounts  that shall at the time be held by the Master  Servicer and
to be deposited by it in the Collection  Account, or that have been deposited by
the Master  Servicer in the  Collection  Account or  thereafter  received by the
Master Servicer with respect to the __________  Loans.  All reasonable costs and
expenses (including, but not limited to, attorneys' fees) incurred in connection
with  amending  this  Servicing  Agreement to reflect such  succession as Master
Servicer  pursuant to this Section 7.01 shall be paid by the predecessor  Master
Servicer [or if the predecessor  Master Servicer is the Indenture  Trustee,  the
initial Master Servicer] upon  presentation of reasonable  documentation of such
costs and expenses.

        Section 7.02. Indenture Trustee to Act; Appointment of Successor. (a) On
and after the time the Master Servicer receives a notice of termination pursuant
to Section 7.01 or gives notice of its  resignation  under clause (i) of Section
6.04, the Indenture Trustee shall be the successor in all respects to the Master
Servicer in its  capacity as servicer  under this  Servicing  Agreement  and the
transactions  set forth or  provided  for herein and shall be subject to all the
responsibilities,  duties and liabilities  relating thereto placed on the Master
Servicer  by the  terms  and  provisions  hereof  provided,  however,  that  any
liability of the Indenture  Trustee in its capacity as successor master servicer
shall be limited to the extent  such  liability  results  from an  inability  to
fulfill its  responsibilities and duties as successor master servicer due to any
failure on the part of the original Master Servicer to deliver the documentation
and  cash  amounts  referred  to  in  Section  7.01  or  otherwise  fulfill  its
obligations hereunder.  As compensation therefor, the Indenture Trustee shall be
entitled to such compensation as the Master Servicer would have been entitled to
hereunder if no such notice of termination  had been given,  including,  without
limitation,  any investment  earnings on any Eligible  Investments  hereunder to
which the Master Servicer would have been entitled.  Notwithstanding  the above,
the Indenture  Trustee may, if it shall be unwilling so to act, or shall,  if it
is  legally  unable  so to  act,  appoint,  or  petition  a court  of  competent
jurisdiction to appoint,  any established  housing and home finance  institution
that is then  servicing a __________  loan  portfolio  and having all  licenses,
permits and approvals  required by  applicable  law, and a net worth of not less
than $________ as the successor to the Master Servicer

                                       18

<PAGE>



hereunder in the assumption of all or any part of the  responsibilities,  duties
or  liabilities  of the Master  Servicer  hereunder.  Pending  appointment  of a
successor to the Master  Servicer  hereunder,  unless the  Indenture  Trustee is
prohibited  by law from so  acting,  the  Indenture  Trustee  shall  act in such
capacity as  hereinabove  provided.  In  connection  with such  appointment  and
assumption,  the  successor  shall be  entitled to receive  compensation  out of
payments on ____________  Loans in an amount equal to the compensation which the
Master Servicer would otherwise have received  pursuant to Section 3.08 (or such
lesser  compensation  as the Indenture  Trustee and such successor shall agree).
The Indenture Trustee and such successor shall take such action, consistent with
this  Servicing  Agreement,  as  shall  be  necessary  to  effectuate  any  such
succession.  The  appointment  of a successor  Master  Servicer,  including  the
Indenture  Trustee,  shall not  affect any  liability  of a  predecessor  Master
Servicer  that may have  arisen  under  this  Servicing  Agreement  prior to its
termination as Master Servicer  (including,  without limitation,  any deductible
under an insurance  policy  pursuant to Section  3.04),  nor shall any successor
Master  Servicer,  including  the Indenture  Trustee,  be liable for any acts or
omissions  of  any  predecessor  Master  Servicer  or for  any  breach  by  such
predecessor Master Servicer or the Depositor of any of their  representations or
warranties contained herein or in any related document or agreement.

        (b) Any  successor,  including  the  Indenture  Trustee,  to the  Master
Servicer  as  servicer  shall  during the term of its  service as  servicer  (i)
continue to service and administer  the __________  Loans for the benefit of the
Holders,  (ii)  maintain  in force a policy or policies  of  insurance  covering
errors and omissions in the  performance of its  obligations as Master  Servicer
hereunder and a fidelity  bond in respect of its officers,  employees and agents
to the same extent as the Master  Servicer  is so  required  pursuant to Section
3.12.

        Section  7.03.   Notification  to  Holders.   Upon  any  termination  or
appointment of a successor to the Master  Servicer  pursuant to this Article VII
or Section 6.04, the Indenture  Trustee shall gave prompt written notice thereof
to the Holders, [the Credit Enhancer,] the Issuer and each Rating Agency.

        Section  7.04  Waiver  of  Past  Events  of  Default.   The  Holders  of
Certificates  evidencing not less than 51% of the aggregate Principal Balance of
the Notes and the Certificates may, on behalf of all Holders,  waive any default
by the Master Servicer in the  performance of its obligations  hereunder and its
consequences,  except a default in making any  required  deposits to or payments
from the Collection  Account in accordance with this Servicing  Agreement.  Upon
any such waiver of a past default,  such default  shall cease to exist,  and any
Event of Default  arising  therefrom  shall be deemed to have been  remedied for
every purpose of this  Agreement.  No such waiver shall extend to any subsequent
or other default or impair any right consequent thereon.



                                  ARTICLE VIII

                            MISCELLANEOUS PROVISIONS

        Section 8.01. Amendment.  This Servicing Agreement may be amended from
time to time by the parties hereto, provided that any amendment be accompanied
by a letter from the Rating Agencies that the amendment will not result in the
downgrading or withdrawal of the

                                       19

<PAGE>



rating then assigned to the Securities [and the consent of the Credit  Enhancer]
and the Indenture Trustee.

        Section 8.02. Governing Law.  THIS SERVICING AGREEMENT SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK
AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

        Section 8.03. Notices. All demands, notices and communications hereunder
shall be in writing  and shall be deemed to have been duly  given if  personally
delivered at or mailed by certified mail,  return receipt  requested,  to (a) in
the case of the Master Servicer,  Beneficial Mortgage Corporation, One Christina
Centre, 301 North Walnut Street, Wilmington, Delaware 19801, Attention: Managing
Director  -  Mortgage  Finance,  [(b)  in  the  case  of  the  Credit  Enhancer,
______________________ Attention:  ________________, (c) in the case of Moody's,
______________  99  Church  Street,   New  York,  New  York  10007,   Attention:
________________, (d) in the case of Standard & Poor's, 26 Broadway, 15th Floor,
New York, New York 10004,  Attention:  ___________________________,]  (e) in the
case of the Owner Trustee,  the Corporate  Trust Office,  and (f) in the case of
the Issuer,  to  _____________________  Loan Trust _-_,  c/o  _________________,
Attention:  Corporate  Trust  Department,  with a copy to the  Administrator  at
______________________,  Attention:  __________________________,  or, as to each
party,  at such other  address as shall be designated by such party in a written
notice to each other party.  [Any notice required or permitted to be mailed to a
Holder shall be given by first class mail,  postage  prepaid,  at the address of
such  Holder as shown in the  Register.  Any  notice so mailed  within  the time
prescribed in this Servicing  Agreement shall be  conclusively  presumed to have
been duly given,  whether or not the Holder receives such notice.  Any notice or
other  document  required to be delivered or mailed by the Indenture  Trustee to
any Rating  Agency  shall be given on a reasonable  efforts  basis and only as a
matter of courtesy and  accommodation  and the  Indenture  Trustee shall have no
liability for failure to delivery such notice or document to any Rating Agency.]

        Section  8.04.  Severability  of  Provisions.  If any one or more of the
covenants, agreements,  provisions or terms of this Servicing Agreement shall be
for any  reason  whatsoever  held  invalid,  then  such  covenants,  agreements,
provisions  or terms shall be deemed  severable  from the  remaining  covenants,
agreements,  provisions or terms of this Servicing Agreement and shall in no way
affect the validity or  enforceability of the other provisions of this Servicing
Agreement or of the Securities or the rights of the Holders thereof.

        Section 8.05. Third-Party  Beneficiaries.  This Servicing Agreement will
inure to the benefit of and be binding  upon the parties  hereto,  the  Holders,
[the Credit  Enhancer,]  the Owner Trustee and their  respective  successors and
permitted assigns.  Except as otherwise provided in this Servicing Agreement, no
other  Person  will have any  right or  obligation  hereunder.  In the event the
Indenture is terminated  and the  __________  Loans are held by the Issuer,  the
Owner Trustee  agrees,  on behalf of the Issuer,  to exercise all the rights and
fulfill the obligations of the Indenture  Trustee hereunder with the same effect
as if the Owner Trustee were named wherever the term "Indenture Trustee" appears
herein other than the  obligations of the Indenture  Trustee to act as successor
Master Servicer pursuant to Section 7.02.

                                       20

<PAGE>



        Section 8.06. Counterparts.  This instrument may be executed in any
number of counterparts, each of which so executed shall be deemed to be an
original, but all such counterparts shall together constitute but one
and the same instrument.

        Section 8.07. Effect of Headings and Table of Contents.  The Article and
Section  headings herein and the Table of Contents are for convenience  only and
shall not affect the construction hereof.

        Section  8.08.  Termination  Upon  Purchase  by the Master  Servicer  or
Liquidation  of  All  __________   Loans.   The   respective   obligations   and
responsibilities  of the Master Servicer,  the Issuer and the Indenture  Trustee
created hereby shall  terminate upon the last action required to be taken by the
Issuer pursuant to the Trust Agreement and by the Indenture  Trustee pursuant to
the Indenture following the earlier of:

        (i)  the date on or before which the Indenture or Trust Agreement is
terminated, or

        (ii)  the  purchase  by the  Master  Servicer  from  the  Issuer  of all
__________ Loans and all property  acquired in respect of any __________ Loan at
a price  equal to the  greater of (a) ___% of the unpaid  Asset  Balance of each
__________  Loan,  plus  accrued  and unpaid  interest  thereon at the  Weighted
Average Net Loan Rate up to the day  preceding  the  Payment  Date on which such
amounts  are to be  distributed  to  Securityholders,  [plus any amounts due and
owing to the Credit  Enhancer  under the Insurance  Agreement]  and (b) the fair
market value of the __________  Loans as determined by two bids from competitive
participants in the residential loan market.

The right of the Master  Servicer to purchase the assets of the Issuer  pursuant
to  clause  (ii)  above is  conditioned  upon the Pool  Balance  as of the Final
Scheduled  Payment  Date being less than ten  percent  of the  aggregate  of the
Cut-Off Date Asset Balances of the __________  Loans. If such right is exercised
by the Master Servicer,  the Master Servicer shall deposit the amount calculated
pursuant to clause  (ii) above with the  Indenture  Trustee  pursuant to Section
4.10 of the  Indenture  and,  upon the receipt of such  deposit,  the  Indenture
Trustee or relevant  Custodian shall release to the Master  Servicer,  the files
pertaining to the __________ Loans being purchased.

        The Master  Servicer,  at its expense,  shall prepare and deliver to the
Indenture  Trustee  and  the  Owner  Trustee  for  execution,  at the  time  the
__________  Loans  are  to be  released  to  the  Master  Servicer,  appropriate
documents  assigning each such __________ Loan from the Indenture Trustee to the
Master Servicer or the appropriate party.

        Section 8.09. Certain Matters Affecting the Indenture  Trustee.  For all
purposes of this Servicing Agreement, in the performance of any of its duties or
in the exercise of any of its powers  hereunder,  the Indenture Trustee shall be
subject to and entitled to the benefits of Article VI of the Indenture.

        Section 8.10. Limitation of Liability of Owner Trustee.  Notwithstanding
anything  contained herein to the contrary,  this Agreement has been executed by
_____________________  not in its individual capacity but solely in its capacity
as Owner  Trustee of the Issuer and in no event shall  _________________  in its
individual capacity, or except as expressly provided in


                                       21

<PAGE>



the Trust Agreement,  as Owner Trustee of the Issuer, have any liability for the
representations,  warranties,  covenants, agreements or other obligations of the
Owner Trustee or the Issuer hereunder or in any of the certificates,  notices or
agreements  delivered  pursuant hereto, as to all of which recourse shall be had
solely to the assets of the  Issuer;  provided,  that this  provision  shall not
diminish the Owner  Trustee's  obligations  to take actions that it is expressly
required to perform  hereunder,  provided,  further that the Owner  Trustee will
remain liable for its own willful  misconduct,  negligence or bad faith. For all
purposes  of this  Servicing  Agreement,  in the  performance  of its  duties or
obligations  hereunder or in the performance of any duties or obligations of the
Issuer  hereunder,  the Owner  Trustee  shall be subject to, and entitled to the
benefits of, the terms and provisions of Article VII of the Trust Agreement.

        Section  8.11.  Authority of the  Administrator.  Each of the parties to
this  Agreement  acknowledges  that the Issuer and the Owner  Trustee  have each
appointed  the  Administrator  to act as its agent to  perform  the  duties  and
obligations of the Issuer hereunder.  Unless otherwise  instructed by the Issuer
or the  Owner  Trustee,  copies  of all  notices,  requests,  demands  and other
documents  to be delivered  to the Issuer or the Owner  Trustee  pursuant to the
terms  hereof  shall  be  delivered  to  the  Administrator.   Unless  otherwise
instructed by the Issuer or the Owner Trustee,  all notices,  requests,  demands
and other documents to be executed or delivered,  and any action to be taken, by
the Issuer or the Owner  Trustee  pursuant to the terms  hereof may be executed,
delivered  and/or  taken by the  Administrator  pursuant  to the  Administration
Agreement.

        Section  8.12.  Assignment.  Notwithstanding  anything  to the  contrary
contained  herein,  except as provided in Sections 6.02 and 6.04, this Agreement
may not be assigned by the Master Servicer  without the prior written consent of
the Holders of not less than 66% of the aggregate Principal Balance of the Notes
and the Certificates.

                                       22

<PAGE>



        IN WITNESS WHEREOF,  the Master  Servicer,  the Issuer and the Indenture
Trustee  have  caused  this  Servicing  Agreement  to be duly  executed by their
respective officers all as of the day and year first above written.

                                            BENEFICIAL MORTGAGE CORPORATION,
                                                as Master Servicer


                                            By:______________________________
                                                   Name:
                                                   Title:



                                            ______________, LOAN TRUST    _-_,
                                               as Issuer


                                            By:____________________________
                                               not in its individual capacity
                                               but solely as Owner Trustee


                                            By:______________________________
                                                   Name:
                                                   Title:


                                            ---------------------------------
                                            as Indenture Trustee


                                            By:______________________________
                                                   Name:
                                                   Title:



                                       23

<PAGE>



                                    EXHIBIT A

                            __________ LOAN SCHEDULE







                                       24

<PAGE>



                                    EXHIBIT B

                           FORM OF REQUEST FOR RELEASE


DATE:

TO:

RE:         REQUEST FOR RELEASE OF DOCUMENTS


In connection with the  administration  of the pool of __________  Loans held by
you for the  referenced  pool,  we  request  the  release of the  Mortgage  File
described below.

        Servicing Agreement Dated:
        Series #:
        Account #:
        Pool #:

        Loan #:
        Borrower Name(s):
        Reason for Document Request: (circle one)


__________ Loan              Prepaid in Full        __________ Loan Repurchased


"We hereby  certify  that all amounts  received or to be received in  connection
with such  payments  which are required to be deposited  have been or will be so
deposited as provided in the Servicing Agreement."

- ---------------------------------
- --------------------
Authorized Signature


                                       25

<PAGE>



TO CUSTODIAN/INDENTURE  TRUSTEE:  Please acknowledge this request, and check off
documents  being  enclosed with a copy of this form. You should retain this form
for your files in accordance with the terms of the Servicing Agreement.

Enclosed Documents:   ( ) Promissory Note
                                                ( ) Primary Insurance Policy
                                                ( ) Mortgage or Deed of Trust
                                                ( ) Assignment(s) of Mortgage or
                                                       Deed of Trust
                                                ( ) Title Insurance Policy
                                                ( ) Other:

- -----------------------------
Name

- -----------------------------
Title

- -----------------------------
Date


                                       26

<PAGE>



                                    EXHIBIT C

                          FORM OF LENDER CERTIFICATION
                        FOR ASSIGNMENT OF __________ LOAN



                                                   _____________________, 19__

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

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



Attention:  ________________________ Loan Trust    _-_

                        Re: _______________________ Loan Trust  ---_-_

Ladies and Gentlemen:

        This letter is delivered to you in  connection  with the  assignment  by
____________________  (the "Indenture Trustee") to  ______________________  (the
"Lender") of ______________________  (the "__________ Loan") pursuant to Section
3.05(c) of the Servicing  Agreement  (the  "Servicing  Agreement"),  dated as of
_________________,  _ between Beneficial  Mortgage Services,  Inc., as depositor
(the  "Depositor"),  _________________  Loan  Trust  _-_,  as  issuer,  and  the
Indenture  Trustee.  All terms used herein and not otherwise  defined shall have
the meanings set forth in the Servicing Agreement.  The Lender hereby certifies,
represents  and  warrants  to,  and  covenants   with,   the  Master   Servicer,
___________________________ and the Indenture Trustee that:

        (i) the __________ Loan is secured by a Mortgaged  Property located in a
jurisdiction  in which an  assignment  in lieu of  satisfaction  is  required to
preserve lien priority,  minimize or avoid mortgage recording taxes or otherwise
comply with, or facilitate a refinancing under, the laws of such jurisdiction;

        (ii) the  substance  of the  assignment  is,  and is  intended  to be, a
refinancing of such __________ Loan and the form of the transaction is solely to
comply with, or facilitate the transaction under, such local laws;

        (iii) the  __________  Loan  following the proposed  assignment  will be
modified to have a rate of interest no more than 0.25 percent below or above the
rate of interest on such __________ Loan prior to such proposed assignment; and


                                       27

<PAGE>


        (iv)  such assignment is at the request of the borrower under the
related __________ Loan.

                                                   Very truly yours,

                                                   ---------------------------
                                                   (Lender)

                                                   By:________________________
                                                   Title:_____________________
                                                   Name:______________________
                                                   Title:_____________________


                                       28

<PAGE>


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