HOME EQUITY SECURITIZATION CORP
S-3/A, 1998-05-04
ASSET-BACKED SECURITIES
Previous: ATLANTIC DATA SERVICES INC, S-1/A, 1998-05-04
Next: SHERWOOD BRANDS INC, 8-A12B, 1998-05-04



   
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 4, 1998

================================================================================
                                                       Registration No.333-44409
================================================================================

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

<TABLE>
<CAPTION>

                        HOME EQUITY SECURITIZATION CORP.
             (Exact Name of Registrant as Specified in its Charter)

<S>                                                 <C>                                                                <C>
NORTH CAROLINA                                      301 South College Street                                           56-2064715
                                             Charlotte, North Carolina 28202-6001
(State or other jurisdiction of                (Address, including zip code, and           I.R.S. Employer Identification Number)
incorporation or organization)               telephone number, including area code, of
                                             registrant's principal executive offices)

                                                    Marion A. Cowell, Jr., Esq.
                                      Executive Vice President, Secretary and General Counsel
                                                      First Union Corporation
                                                       One First Union Center
                                                      301 South College Street
                                                Charlotte, North Carolina 28202-6001

                 (Name, address, including zip code, and telephone number, including area code, of agent for service)
                                                             Copy to:
                                                      Christopher J. DiAngelo
                                                        Dewey Ballantine LLP
                                                    1301 Avenue of the Americas
                                                   New York, New York 10019-6092
</TABLE>

         Approximate Date of Commencement of Proposed Sale to the Public: As
soon as practicable after the effective date of this Registration Statement.
         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, 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 number of the earlier effective
registration statement for the same offering. / /
         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering.
         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box.

<TABLE>
<CAPTION>

                                                  CALCULATION OF REGISTRATION FEE
- ------------------------------ ------------------ -------------------------------- ----------------------------- -------------------
<S>     <C>    
   Title of each class of        Amount to be       Proposed Maximum Aggregate      Proposed Maximum Aggregate         Amount of
    securities registered         Registered              Price Per Unit                  Offering Price           Registration Fee
- ------------------------------ ------------------ -------------------------------- ----------------------------- -------------------

   Asset Backed Securities        $1,000,000                   100%                        $1,000,000(1)                $295.00
- ------------------------------ ------------------ -------------------------------- ----------------------------- -------------------
</TABLE>

(1) Estimated solely for the purpose of calculating the registration fee.
<PAGE>

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES
AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT
SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF THE
SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT SHALL
BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION
8(a), MAY DETERMINE.



                                       2

<PAGE>


<TABLE>
<CAPTION>


                                         HOME EQUITY SECURITIZATION CORP.
                                               CROSS REFERENCE SHEET
                             (PURSUANT TO RULE 404(a) AND ITEM 501 OF REGULATION S-K)

Item Location in Form S-3
<S><C>                                                                            
1.       Forepart of the Registration Statement and Outside Front Cover Page of
         Prospectus...........................................................     Forepart of Registration
                                                                                   Statement and Outside Front
                                                                                   Cover Page of  Prospectus
2.       Inside Front and Outside Back Cover Pages of Prospectus..............     Inside Front and Outside Back
                                                                                   Cover Pages**
3.       Summary Information; Risk Factors and Ratio of Earnings to Fixed
         Charges*.............................................................     Prospectus Summary**; Risk
                                                                                   Factors**; *
4.       Use of Proceeds......................................................     Use of Proceeds
5.       Determination of Offering Price .....................................                     *
6.       Dilution.............................................................                     *
7.       Selling Security Holders.............................................                     *
8.       Plan of Distribution.................................................     Underwriting**
9.       Description of Securities to be Registered...........................     Outside Front Cover Page**;
                                                                                   Prospectus Summary**;
                                                                                   The Trust Fund**; Description of
                                                                                   Certificates**
10.      Interests of Named Experts and Counsel...............................                     *
11.      Material Changes.....................................................                     *
12.      Incorporation of Certain Information by Reference....................     Incorporation of Certain
                                                                                   Documents by Reference
13.      Disclosure of Commission Position on Indemnification for Securities Act
         Liabilities..........................................................     See Part II

</TABLE>


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


                                       3
<PAGE>


                                                      PART II

                                      INFORMATION NOT REQUIRED IN PROSPECTUS
<TABLE>
<CAPTION>


ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

         The Registrant estimates that expenses in connection with the offering
described in this registration statement will be as follows:


<S>                                                                                                                <C> 
Securities and Exchange Commission registration fee..............................................                  $295
Printing expenses................................................................................                35,000
Accounting fees and expenses.....................................................................                30,000
Legal fees and expenses..........................................................................               200,000
Fees and expenses (including legal fees) for qualifications under state securities laws..........                10,000
Trustee's fees and expenses......................................................................                 5,000
Rating Agency fees and expenses..................................................................                40,000
Miscellaneous....................................................................................               200,000
                                                                                                                -------
Total............................................................................................              $520,295
                                                                                                               ========
</TABLE>

         All amounts except the Securities and Exchange Commission registration
fee are estimated.



ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Sections 55-8-50 through 55-8-58 of the revised North Carolina Business
Corporation Act (the "NCBCA") contain specific provisions relating to
indemnification of directors and officers of North Carolina corporations. In
general, the statute provides that (i) a corporation must indemnify a director
or officer who is wholly successful in his defense of a proceeding to which he
is a party because of his status as such, unless limited by the articles of
incorporation, and (ii) a corporation may indemnify a director or officer if he
is not wholly successful in such defense, if it is determined as provided in the
statute that the director or officer meets a certain standard of conduct,
provided when a director or officer is liable to the corporation, the
corporation may not indemnify him. The statute also permits a director or
officer of a corporation who is a party to a proceeding to apply to the courts
for indemnification, unless the articles of incorporation provide otherwise, and
the court may order indemnification under certain circumstances set forth in the
statute. The statute further provides that a corporation may in its articles of
incorporation, by contract or by resolution provide indemnification in addition
to that provided by the statute, subject to certain conditions set forth in the
statute.

         The Articles of Incorporation of the Registrant provide that the
personal liability of each director of the corporation is eliminated to the
fullest extent permitted by the provisions of the NCBCA, as presently in effect
or as amended. No amendment, modification or repeal of this provision of the
Articles of Incorporation shall adversely affect any right or protection of a
director that exists at the time of such amendment, modification or repeal.

         First Union Corporation maintains directors and officers liability
insurance for the benefit of its subsidiaries, which provides coverage of up to
$80,000,000, subject to certain deductible amounts. In general, the policy
insures (i) the Registrant's directors and, in certain cases, its officers
against loss by reason of any of their wrongful acts, and/or (ii) the Registrant
against loss arising from claims against the directors and officers by reason of
their wrongful acts, all subject to the terms and conditions contained in the
policy.

         In connection with an agreement between the Registrant and Peter H.
Sorensen, 

                                       4
<PAGE>


an independent director of the Registrant, the Registrant has agreed to
indemnify and hold harmless Peter H. Sorensen from any and all loss, claim,
damage or cause of action, including reasonable attorneys' fees related thereto
(collectively, "Claims"), incurred by Peter H. Sorensen in the performance of
his duties as a director; provided, however, that Peter H. Sorensen shall not be
so indemnified for such Claims if they arise from his own negligence or willful
misconduct.

         Under agreements which may be entered into by the Registrant, certain
controlling persons, directors and officers of the Registrant may be entitled to
indemnification by underwriters and agents who participate in the distribution
of Securities covered by the Registration Statement against certain liabilities,
including liabilities under the Securities Act.


ITEM 16.  EXHIBIT SCHEDULE
<TABLE>
<CAPTION>
   


EXHIBIT NUMBER                          DESCRIPTION OF EXHIBIT
<S>     <C>
     (a)        Any required financial statements of a provider of credit
                enhancement will be included as an appendix to the related
                Prospectus Supplement
     1.1        Form of Underwriting Agreement between the Registrant and the
                Underwriter named therein, relating to the distribution of the
                Securities*
     3.1        Certificate of Incorporation of Home Equity Securitization
                Corp.*
     3.2        By-laws of Home Equity Securitization Corp.*
     4.1        Form of Pooling and Servicing Agreement
     4.2        Form of Indenture*
     4.3        Form of Sale and Servicing Agreement*
     4.4        Form of Mortgage Loan Purchase Agreement*
     4.5        Form of Trust Agreement*
     5.1        Opinion of Dewey Ballantine LLP as to legality of the
                Certificates being issued *
     5.2        Opinion of Dewey Ballantine LLP as to legality of the
                Certificates being issued (contained in Exhibit 5.1)
     8.1        Opinion of Dewey Ballantine LLP with respect to tax matters
                (contained in Exhibit 5.1)
     23.3       Consent of Dewey Ballantine LLP (contained in Exhibit 5.1)
     24.1       Power of Attorney (included on signature page of this
                Pre-Effective Amendment No. 1 to the Registration Statement)
     99.1       Form of Prospectus Supplement
     99.2       Form of Prospectus Supplement
</TABLE>
*    Filed in previous filing
    


ITEM 17.  UNDERTAKINGS

         (a)      The undersigned 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. Notwithstanding the foregoing, any
                           increase or decrease in volume of securities 


                                       5
<PAGE>


                           offered (if the total dollar value of securities
                           offered would not exceed that which was registered)
                           and any deviation from the low or high and of the
                           estimated maximum offering range may be reflected in
                           the form of prospectus filed with the Commission
                           pursuant to Rule 424(b) if, in the aggregate, the
                           changes in volume and price represent no more than 20
                           percent change in the maximum aggregate offering
                           price set forth in the "Calculation of Registration
                           Fee" table in the effective registration statement;

                                    (iii) To include any material information
                           with respect to the plan of distribution not
                           previously disclosed in the registration statement or
                           any material change to such information in the
                           registration statement;

                           provided, however, that paragraphs (i) and (ii) do
                           not apply if the information required to be included
                           in the post-effective amendment is contained in
                           periodic reports filed by the registrant pursuant to
                           Section 13 or Section 15(d) of the Securities
                           Exchange Act of 1934 that are incorporated by
                           reference 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)     The undersigned registrant hereby undertakes to provide to the
Underwriter at the closing specified in the Underwriting Agreement certificates
in such denominations and registered in such names as required by the
Underwriter to permit prompt delivery to each purchaser.

         (c)     Insofar as indemnification for liabilities arising under the
Securities Act of 1933 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 of the registrant in the successful defense of any action, suit or
proceeding) is asserted by such 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 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.

         (d)      The undersigned registrant hereby undertakes that:

                  (1)      For purposes of determining any liability under the
                           Securities Act of 1933, the information omitted from
                           the form of prospectus filed as part of this
                           registration statement in reliance upon Rule 430A and
                           contained in a form of prospectus filed by the
                           registrant pursuant to Rule 424(b)(1) or (4) or
                           497(h) under the Securities Act shall be deemed to be
                           part of this registration statement as of the time it
                           was declared effective.

                  (2)      For the purpose of determining any liability under
                           the Securities Act of 1933, each post-effective
                           amendment that contains a form of prospectus shall be
                           deemed to be a new registration statement relating to
                           the securities offered 


                                       6
<PAGE>


                           therein, and the offering of such securities at that
                           time shall be deemed to be the initial bona fide
                           offering thereof.

         (e)      The undersigned registrant hereby undertakes to file an
application for the purpose of determining the eligibility of the trustee to act
under subsection (a) of section 310 of the Trust Indenture Act ("Act") in
accordance with the rules and regulations prescribed by the Commission under
section 305(b)(2) of the Act.


                                       7
<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 the City of Charlotte, North Carolina on the 4th day of
May, 1998.



                                   HOME EQUITY SECURITIZATION CORP.


                                   By: /s/ Wallace Saunders
                                        ---------------------------------------
                                        NAME: Wallace Saunders
                                        TITLE  Assistant Vice President



         Pursuant to the requirements of the Securities Act of 1933, this
Pre-Effective Amendment No. 3 to the Registration Statement has been signed by
the following persons in the capacities indicated on May 4, 1998.




                         SIGNATURE                                         TITLE

<TABLE>
<CAPTION>

<S>     <C>
By:               *
     _________________________
     NAME:  Brian E. Simpson                                 Chairman and President


By:               *
     __________________________
     NAME:.Carolyn Eskridge                                  Senior Vice President


By:               *
     ___________________________
     NAME:  Peter H. Sorensen                                Independent Director

*by Wallace Saunders as his true and lawful attorney-in-fact and agent.
</TABLE>
    

                                       8
<PAGE>


                                                   EXHIBIT INDEX
<TABLE>
<CAPTION>
   

EXHIBIT NUMBER                                          DESCRIPTION OF EXHIBIT
<S>     <C>
     (a)        Any required financial statements of a provider of credit
                enhancement will be included as an appendix to the related
                Prospectus Supplement

     1.1        Form of Underwriting Agreement between the Registrant and the
                Underwriter named therein, relating to the distribution of the
                Securities*

     3.1        Certificate of Incorporation of Home Equity Securitization
                Corp.*

     3.2        By-laws of Home Equity Securitization Corp.*

     4.1        Form of Pooling and Servicing Agreement

     4.2        Form of Indenture*

     4.3        Form of Sale and Servicing Agreement*

     5.1        Opinion of Dewey Ballantine LLP as to legality of the
                Certificates being issued*

     5.2        Opinion of Dewey Ballantine LLP as to legality of the Notes
                being issued (contained in Exhibit 5.1)

     8.1        Opinion of Dewey Ballantine LLP with respect to tax matters
                (contained in Exhibit 5.1)

     23.3       Consent of Dewey Ballantine LLP (contained in Exhibit 5.1)

     24.1       Power of Attorney *

     99.1       Form of Prospectus Supplement

     99.2       Form of Prospectus Supplement

</TABLE>

*        Filed in a previous filing
    

                                       9




<PAGE>






                                                                     Exhibit 4.1
                                         Form of Pooling and Servicing Agreement






                         POOLING AND SERVICING AGREEMENT




                                   Relating to


                      __________ MORTGAGE LOAN TRUST _____



                                      Among



                                   ----------,
                               as Master Servicer,


                        HOME EQUITY SECURITIZATION CORP.,
                                as the Depositor,


                                       and



                                   ----------
                                   as Trustee




                             Dated as of __________


<PAGE>





                               TABLE OF CONTENTS
                         (Not a Part of this Agreement)

<TABLE>
<CAPTION>


                                                                                                      Page
<S>                                                                                                      <C>
Parties................................................................................................  1
Recitals...............................................................................................  1

ARTICLE I DEFINITIONS; RULES OF CONSTRUCTION.............................................................1

   Section 1.1.       Definitions........................................................................1
   Section 1.2.       Use of Words and Phrases..........................................................30
   Section 1.3.       Captions; Table of Contents.......................................................30
   Section 1.4.       Opinions..........................................................................30
   Section 1.5.       Calculations......................................................................30

ARTICLE II THE TRUST....................................................................................30

   Section 2.1.       Establishment of the Trust........................................................30
   Section 2.2.       Office............................................................................30
   Section 2.3.       Purpose and Powers................................................................30
   Section 2.4.       Appointment of the Trustee; Declaration of Trust..................................31
   Section 2.5.       Expenses of the Trust.............................................................31
   Section 2.6.       Ownership of the Trust............................................................31
   Section 2.7.       Receipt of Trust Estate...........................................................31
   Section 2.8.       Miscellaneous REMIC Provisions....................................................31

ARTICLE III REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE DEPOSITOR, AND THE MASTER SERVICER;
CONVEYANCE OF MORTGAGE LOANS............................................................................33

   Section 3.1.       Representations and Warranties of the Depositor and the Master Servicer...........33
   Section 3.2.       Covenants of the Depositor to Take Certain Actions with Respect to the Mortgage
                      Loans in Certain Situations.......................................................37
   Section 3.3.       Conveyance of the Mortgage Loans and Qualified Replacement Mortgages..............46
   Section 3.4.       Acceptance by Trustee; Certain Substitutions of Mortgage Loans; Certification by
                      Trustee ..........................................................................48
   Section 3.5.       Cooperation Procedures............................................................50

ARTICLE IV ISSUANCE AND SALE OF CERTIFICATES............................................................51

   Section 4.1.       Issuance of Certificates..........................................................51
   Section 4.2.       Sale of Certificates..............................................................51

ARTICLE V CERTIFICATES AND TRANSFER OF INTERESTS........................................................51

   Section 5.1.       Terms.............................................................................51
   Section 5.2.       Forms.............................................................................51
   Section 5.3.       Execution, Authentication and Delivery............................................52
   Section 5.4.       Registration and Transfer of Certificates.........................................52
   Section 5.5.       Mutilated, Destroyed, Lost or Stolen Certificates.................................54
   Section 5.6.       Persons Deemed Owners.............................................................54
   Section 5.7.       Cancellation......................................................................54
   Section 5.8.       Limitation on Transfer of Ownership Rights........................................54
   Section 5.9.       Assignment of Rights..............................................................55


                                       i

<PAGE>


ARTICLE VI COVENANTS....................................................................................55

   Section 6.1.       Distributions.....................................................................55
   Section 6.2.       Money for Distributions to be Held in Trust; Withholding..........................55
   Section 6.3.       Protection of Trust Estate........................................................56
   Section 6.4.       Performance of Obligations........................................................57
   Section 6.5.       Negative Covenants................................................................57
   Section 6.6.       No Other Powers...................................................................57
   Section 6.7.       Limitation of Suits...............................................................57
   Section 6.8.       Unconditional Rights of Owners to Receive Distributions...........................58
   Section 6.9.       Rights and Remedies Cumulative....................................................58
   Section 6.10.      Delay or Omission Not Waiver......................................................58
   Section 6.11.      Control by Owners.................................................................58

ARTICLE VII ACCOUNTS, FLOW OF FUNDS, DISTRIBUTIONS AND REPORTS..........................................59

   Section 7.1.       Collection of Money...............................................................59
   Section 7.2.       Establishment of Accounts.........................................................59
   Section 7.3.       Flow of Funds.....................................................................59
   Section 7.4.       Investment of Accounts............................................................62
   Section 7.5.       Eligible Investments..............................................................63
   Section 7.6.       Reports by Trustee................................................................64
   Section 7.7.       Drawings under the Certificate Insurance Policy and Reports by Trustee............67
   Section 7.8.       Allocation of Realized Losses.....................................................69
   Section 7.9.       Supplemental Interest Payments....................................................69

ARTICLE VIII TERMINATION OF TRUST.......................................................................70

   Section 8.1.       Termination of Trust..............................................................70
   Section 8.2.       Termination Upon Option of the Depositor..........................................70
   Section 8.3.       Auction Sale......................................................................71
   Section 8.4.       Disposition of Proceeds...........................................................71

ARTICLE IX THE TRUSTEE..................................................................................72

   Section 9.1.       Certain Duties and Responsibilities...............................................72
   Section 9.2.       Removal of Trustee for Cause......................................................74
   Section 9.3.       Certain Rights of the Trustee.....................................................75
   Section 9.4.       Not Responsible for Recitals or Issuance of Certificates..........................76
   Section 9.5.       May Hold Certificates.............................................................76
   Section 9.6.       Money Held in Trust...............................................................76
   Section 9.7.       Compensation and Reimbursement....................................................76
   Section 9.8.       Corporate Trustee Required; Eligibility...........................................76
   Section 9.9.       Resignation and Removal; Appointment of Successor.................................76
   Section 9.10.      Acceptance of Appointment by Successor Trustee....................................77
   Section 9.11.      Merger, Conversion, Consolidation or Succession to Business of the Trustee........78
   Section 9.12.      Reporting; Withholding............................................................78
   Section 9.13.      Liability of the Trustee..........................................................78
   Section 9.14.      Appointment of Co-Trustee or Separate Trustee.....................................79

ARTICLE X SERVICING AND ADMINISTRATION OF MORTGAGE LOANS................................................80

   Section 10.1.      General Servicing Procedures......................................................80
   Section 10.2.      Collection of Certain Mortgage Loan Payments......................................82


                                       ii


<PAGE>


   Section 10.3.      Sub-Servicing Agreements Between Master Servicer and Sub-Servicers................82
   Section 10.4.      Successor Sub-Servicers...........................................................83
   Section 10.5.      Liability of Master Servicer......................................................83
   Section 10.6.      No Contractual Relationship Between Sub-Servicer and Trustee or the Owners........83
   Section 10.7.      Assumption or Termination of Sub-Servicing Agreement by Trustee...................83
   Section 10.8.      Principal and Interest Account....................................................83
   Section 10.9.      Delinquency Advances and Servicing Advances.......................................86
   Section 10.10.     Compensating Interest.............................................................87
   Section 10.11.     Maintenance of Insurance..........................................................87
   Section 10.12.     Due-on-Sale Clauses; Assumption and Substitution Agreements.......................88
   Section 10.13.     Realization Upon Defaulted Mortgage Loans.........................................89
   Section 10.14.     Trustee to Cooperate; Release of Files............................................90
   Section 10.15.     Master Servicing Compensation.....................................................91
   Section 10.16.     Annual Statement as to Compliance.................................................91
   Section 10.17.     Annual Independent Certified Public Accountants' Reports..........................91
   Section 10.18.     Access to Certain Documentation and Information Regarding the Mortgage Loans;
                      Confidentiality ..................................................................91
   Section 10.19.     Assignment of Agreement...........................................................92
   Section 10.20.     Inspections by Certificate Insurer and Account Parties; Errors and Omissions
                      Insurance ........................................................................92
   Section 10.21.     Financial Statements..............................................................92
   Section 10.22.     REMIC.............................................................................93
   Section 10.23.     The Designated Depository Institution.............................................93
   Section 10.24.     Appointment of Custodian..........................................................93

ARTICLE XI EVENTS OF DEFAULT; REMOVAL OF MASTER SERVICER; MERGER........................................93

   Section 11.1.      Removal of Master Servicer; Resignation of Master Servicer........................93
   Section 11.2.      Trigger Events; Removal of Master Servicer........................................97
   Section 11.3.      Merger, Conversion, Consolidation or Succession to Business of Master Servicer....98

ARTICLE XII MISCELLANEOUS...............................................................................98

   Section 12.1.      Compliance Certificates and Opinions..............................................98
   Section 12.2.      Form of Documents Delivered to the Trustee........................................98
   Section 12.3.      Acts of Owners....................................................................99
   Section 12.4.      Notices, etc. to Trustee.........................................................100
   Section 12.5.      Notices and Reports to Owners; Waiver of Notices.................................100
   Section 12.6.      Rules by Trustee and Depositor...................................................100
   Section 12.7.      Successors and Assigns...........................................................100
   Section 12.8.      Severability.....................................................................100
   Section 12.9.      Benefits of Agreement............................................................100
   Section 12.10.     Legal Holidays...................................................................100
   Section 12.11.     Governing Law....................................................................101
   Section 12.12.     Counterparts.....................................................................101
   Section 12.13.     Usury............................................................................101
   Section 12.14.     Amendment........................................................................101
   Section 12.15.     REMIC Status; Taxes..............................................................102
   Section 12.16.     Additional Limitation on Action and Imposition of Tax............................103
   Section 12.17.     Appointment of Tax Matters Person................................................104
   Section 12.18.     Reports to the Securities and Exchange Commission................................104


                                      iii


<PAGE>


   Section 12.19.     Notices..........................................................................104
   Section 12.20.     Grant of Security Interest.......................................................104
   Section 12.21.     Indemnification..................................................................105

ARTICLE XIII CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER.........................................107

   Section 13.1.      Rights of the Certificate Insurer to Exercise Rights of the Owners of the Class A
                      Certificates ....................................................................107
   Section 13.2.      Trustee to Act Solely with Consent of the Certificate Insurer....................107
   Section 13.3.      Trust Fund and Accounts Held for Benefit of the Certificate Insurer..............108
   Section 13.4.      Claims Upon the Policy; Policy Payments Account..................................108
   Section 13.5.      Effects of Payments by the Certificate Insurer...................................109
   Section 13.6.      Notices to the Certificate Insurer...............................................109
   Section 13.7.      Third-Party Beneficiary..........................................................109
</TABLE>


EXHIBIT A          Form of Class A Certificate                                 
EXHIBIT B-1        Form of Class B Certificate                                
EXHIBIT B-2        Form of Class B-S Certificate                              
EXHIBIT C-1        Form of Class RL Certificate                               
EXHIBIT C-2        Form of Class RU Certificate                              
EXHIBIT D          Form of Transfer Certificate                                 
EXHIBIT E          Form of Residual Certificate Tax Matters Transfer Certificate
EXHIBIT F          Form of Master Servicer's Trust Receipt                      
EXHIBIT G          Form of Liquidation Report                                   
EXHIBIT H          Form of Delivery Order                                       
EXHIBIT I          Officer's Certificate                                        
EXHIBIT J          Form of Certificate Regarding Prepaid Loans                  
EXHIBIT K          Form of Initial Trustee Certification                        
EXHIBIT L          Form of Interim Trustee Certification                        
EXHIBIT M          Form of Final Trustee Certification                          
EXHIBIT N          Auction Procedures                                           
EXHIBIT O          Form of Trustee Request for Formula Interest Shortfall       
                    


                                       iv


<PAGE>



                 POOLING AND SERVICING AGREEMENT, relating to __________
MORTGAGE LOAN TRUST _____, dated as of __________, among __________, a
__________ corporation, as the master servicer (in such capacity, the "Master
Servicer"), HOME EQUITY SECURITIZATION CORP., a Delaware corporation, as the
depositor (the "Depositor") and __________, a __________ _________, in its
capacity as trustee (the "Trustee").

                  WHEREAS, the Depositor wishes to establish a trust and three
sub-trusts and provide for the allocation and sale of the beneficial interests
therein and the maintenance and distribution of the trust estate;

                  WHEREAS, the Depositor has acquired the Mortgage Loans from
the Company pursuant to the Sale Agreement;

                  WHEREAS, the Depositor wishes to convey the Mortgage Loans to
the Trust;

                  WHEREAS, the Master Servicer has agreed to service the
Mortgage Loans, which constitute the principal assets of the trust estate;

                  WHEREAS, all things necessary to make the Certificates, when
executed and authenticated by the Trustee, valid instruments, and to make this
Agreement a valid agreement, in accordance with their and its terms, have been
done; and

                  WHEREAS, __________, a __________ _________, is willing to
serve in the capacity of Trustee hereunder.

                  NOW, THEREFORE, in consideration of the premises and the
mutual agreements herein contained, the Depositor, the Master Servicer and the
Trustee hereby agree as follows:

                                   ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

                  Section 1.1. Definitions. For all purposes of this Agreement,
the following terms shall have the meanings set forth below, unless the context
clearly indicates otherwise:

                  "Account": The Certificate Account, each Principal and
Interest Account and each Distribution Account including any sub-Accounts
created pursuant to Section 7.2.

                  "Accrual Period": With respect to the Class A-2 Group I, A-3
Group I, A-4 Group I, and A-5 Group I Certificates and any Payment Date, the
period from and including the second day of the calendar month immediately
preceding such Payment Date to and including the first day of the calendar month
in which such Payment Date occurs; with respect to the Class A-1 Group I, and
A-6 Group II Certificates and any Payment Date, the period from and including
the prior Payment Date (or, in the case of the first Payment Date, from and
including the Startup Day) to and including the day immediately preceding such
Payment Date.

                  "Affiliate": With respect to any specified Person, any other
Person controlling or controlled by or under common control with such specified
Person. For the purposes of this definition, "control" when used with respect to
any specified Person means the power to direct the management and policies of
such Person, directly or indirectly, whether through the ownership of voting
securities, by 




<PAGE>


contract or otherwise, and the terms "controlling" and "controlled" have
meanings correlative to the foregoing.

                  "Agreement": This Pooling and Servicing Agreement, as it may
be amended from time to time, and
including the Exhibits hereto.

                  "Allocable Losses":  As defined in Section 7.8 hereof.

                  "Appraised Value": The appraised value of any Property based
upon the appraisal made at the time of the origination of the related Mortgage
Loan, or, in the case of a Mortgage Loan which is a purchase money mortgage, the
sales price of the Property at such time of origination, if such sales price is
less than such appraised value.

                  "Auction Sale": The Trustee's solicitation of bids for the
purchase of all Mortgage Loans in the Trust pursuant to Section 8.3 hereof.

                  "Authorized Officer": With respect to any Person, any person
who is authorized to act for such Person in matters relating to this Agreement,
and whose action is binding upon such Person and, with respect to the Depositor,
the Master Servicer and the Trustee, initially including those individuals whose
names appear on the lists of Authorized Officers delivered on the Startup Day.

                  "Available Funds": With respect to Group I, the Group I
Available Funds, and with respect to Group II, the Group II Available Funds.

                  "Base Group I Principal Distribution Amount": As to any
Payment Date, an amount equal to (x) the sum, without duplication, of (i) the
principal portion of all scheduled and unscheduled payments received by the
Master Servicer on the Group I Mortgage Loans during the related Remittance
Period, including any Prepayments and any Net Proceeds, (ii) the principal
portion of all Substitution Amounts and the principal portion of all Loan
Purchase Prices deposited into the Principal and Interest Accounts with respect
to the Group I Mortgage Loans on the related Remittance Date, and (iii) the
proceeds received by the Trustee with respect to the Group I Mortgage Loans in
connection with any termination of the Trust pursuant to Article VIII hereof, to
the extent such proceeds relate to principal, minus (y) the amount of any Group
I Subordination Reduction Amount for such Payment Date.

                  "Base Group II Principal Distribution Amount": As to any
Payment Date, an amount equal to (x) the sum, without duplication, of (i) the
principal portion of all scheduled and unscheduled payments received by the
Master Servicer on the Group II Mortgage Loans during the related Remittance
Period, including any Prepayments and any Net Proceeds, (ii) the principal
portion of all Substitution Amounts and the principal portion of all Loan
Purchase Prices deposited into the Principal and Interest Accounts with respect
to the Group II Mortgage Loans on the related Remittance Date, and (iii) the
proceeds received by the Trustee with respect to the Group II Mortgage Loans in
connection with any termination of the Trust pursuant to Article VIII hereof, to
the extent such proceeds relate to principal, minus (y) the amount of any Group
II Subordination Reduction Amount for such Payment Date.

                  "Business Day": Any day that is not a Saturday, Sunday or
other day on which commercial banking institutions in the State of New York, the
state in which the principal corporate office or bank of the Master Servicer is
located or in the state in which the principal corporate trust office of the
Trustee is located, which initially is New York, New York, are authorized or
obligated by law or executive order to be closed.



                                       2
<PAGE>


                  "Certificate": Any one of the Class A-1 Group I Certificates,
Class A-2 Group I Certificates, Class A-3 Group I Certificates, Class A-4 Group
I Certificates, Class A-5 Group I Certificates, Class A-6 Group II Certificates,
Class B Certificates, Class B-S Certificates or the Residual Certificates.

                  "Certificate Account": The account designated as the
Certificate Account pursuant to Section 7.2 hereof.

                  "Certificate Insurance Policy": The financial guaranty
insurance policy number 50590-N issued by the Certificate Insurer to the Trustee
for the benefit of the Owners of the Class A Certificates.

                  "Certificate Insurer":  __________, a __________ __________.

                  "Certificate Insurer Default": The existence and continuance
of any of the following:

                  (a) the Certificate Insurer shall have failed to make a
required payment when due under the Certificate Insurance Policy;

                  (b) the Certificate Insurer shall have (i) filed a petition or
commenced any case or proceeding under any provision or chapter of the United
States Bankruptcy Code, the New York State Insurance Law or any other similar
federal or state law relating to insolvency, bankruptcy, rehabilitation,
liquidation, or reorganization, (ii) made a general assignment for the benefit
of its creditors or (iii) had an order for relief entered against it under the
United States Bankruptcy Code, the New York State Insurance Law or any other
similar federal or state law relating to insolvency, bankruptcy, rehabilitation,
liquidation, or reorganization that is final and nonappealable; or

                  (c) a court of competent jurisdiction, the New York Department
of Insurance or any other competent regulatory authority shall have entered a
final and nonappealable order, judgment or decree (i) appointing a custodian,
trustee, agent, or receiver for the Certificate Insurer or for all or any
material portion of its property or (ii) authorizing the taking of possession by
a custodian, trustee, agent, or receiver of the Security Insurer or of all or
any material portion of its property.

                  "Certificate Insurer Premium Rate":  ____% per annum.

                  "Certificate Principal Balance": The Class A-1 Principal
Balance, the Class A-2 Principal Balance, the Class A-3 Principal Balance, the
Class A-4 Principal Balance, the Class A-5 Principal Balance, the Class A-6
Principal Balance or the Class B Principal Balance, as the case may be.

                  "Certificateholder": As of any date and with respect to any
Certificate, the Person in whose name such Certificate is registered on the
Register on such date.

                  "Class": All of the Class A-1 Group I Certificates, the Class
A-2 Group I Certificates, the Class A-3 Group I Certificates, the Class A-4
Group I Certificates, the Class A-5 Group I Certificates, the Class A-6 Group II
Certificates, the Class B Certificates, or all of the Residual Certificates, as
applicable.

                  "Class A Certificate Principal Balance": The sum of the Class
A-1 Principal Balance, the Class A-2 Principal Balance, the Class A-3 Principal
Balance, the Class A-4 Principal Balance, the Class A-5 Principal Balance and
the Class A-6 Principal Balance.



                                       3
<PAGE>


                  "Class A Certificates": Collectively, the Class A-1 Group I
Certificates, the Class A-2 Group I Certificates, the Class A-3 Group I
Certificates, the Class A-4 Group I Certificates, the Class A-5 Group I
Certificates and the Class A-6 Group II Certificates.

                  "Class A Distribution Account": The Class A Group I
Distribution Account or the Class A Group II Distribution Account, as the case
may be.

                  "Class A Group I Certificates": All of the Class A-1 Group I
Certificates, the Class A-2 Group I Certificates, the Class A-3 Group I
Certificates, the Class A-4 Group I Certificates and the Class A-5 Group I
Certificates.

                  "Class A Group I Distribution Account": The Class A Group I
Distribution Account created pursuant to Section 7.2 hereof.

                  "Class A Group II Distribution Account": The Class A Group II
Distribution Account created pursuant to Section 7.2 hereof.

                  "Class A-1 Distribution Amount": As of any Payment Date, the
sum of (i) the Class A-1 Principal Distribution Amount for such Payment Date and
(ii) the Class A-1 Interest Distribution Amount for such Payment Date.

                  "Class A-1 Group I Certificates": Those certificates in
substantially the form set forth in Exhibit A hereto.

                   "Class A-1 Interest Distribution Amount": As of any Payment
Date, interest accrued during the related Accrual Period at the Class A-1
Pass-Through Rate on the Class A-1 Principal Balance immediately prior to such
Payment Date. The Class A-1 Interest Distribution Amount does not include
interest shortfalls, if any, on the Mortgage Loans in Group I arising from
Prepayments of principal or Relief Act Shortfalls to the extent such shortfalls
are not covered by Compensating Interest or Group I Available Funds.

                  "Class A-1 Pass-Through Rate": The lesser of (i) LIBOR as of
the second to last Business Day prior to the immediately preceding Payment Date
(or prior to the Startup Day, in the case of the initial Payment Date) plus
____% per annum or (ii) the Net Weighted Average Coupon Rate for the Group I
Mortgage Loans for such Payment Date.

                  "Class A-1 Principal Balance": The original Class A-1
Principal Balance of $__________ reduced by the sum of all amounts previously
distributed to the Owners of the Class A-1 Group I Certificates in respect of
principal on all previous Payment Dates, but shall not be reduced below zero.

                  "Class A-1 Principal Distribution Amount": With respect to any
Payment Date on or prior to the Class A-1 Termination Date, an amount equal to
the lesser of (x) the Remaining Group I Principal Distribution Amount for such
Payment Date and (y) the amount necessary to reduce the Class A-1 Principal
Balance (as it was immediately prior to such Payment Date) to zero. On the Class
A-1 Termination Date any portion of the Remaining Group I Principal Distribution
Amount for such Payment Date remaining on such Payment Date following the
reduction to zero of the Class A-1 Principal Balance shall be distributed as the
initial principal distribution on the Class A-2 Group I Certificates.



                                       4
<PAGE>


                  "Class A-1 Termination Date": The Payment Date on which the
Class A-1 Principal Balance is reduced to zero.

                  "Class A-2 Distribution Amount": As of any Payment Date, the
sum of (i) the Class A-2 Principal Distribution Amount for such Payment Date and
(ii) the Class A-2 Interest Distribution Amount for such Payment Date.

                  "Class A-2 Group I Certificates": Those certificates in
substantially the form set forth in Exhibit A hereto.

                   "Class A-2 Interest Distribution Amount": As of any Payment
Date, interest accrued during the related Accrual Period at the Class A-2
Pass-Through Rate on the Class A-2 Principal Balance immediately prior to such
Payment Date. The Class A-2 Interest Distribution Amount does not include
interest shortfalls, if any, on the Mortgage Loans in Group I arising from
Prepayments of principal or Relief Act Shortfalls to the extent such shortfalls
are not covered by Compensating Interest or Group I Available Funds.

                  "Class A-2 Pass-Through Rate": The lesser of (i) ____% per
annum or (ii) the Net Weighted Average Coupon Rate for the Group I Mortgage
Loans for such Payment Date.

                  "Class A-2 Principal Balance": The original Class A-2
Principal Balance of $__________ reduced by the sum of all amounts previously
distributed to the Owners of the Class A-2 Group I Certificates in respect of
principal on all previous Payment Dates, but shall not be reduced below zero.

                  "Class A-2 Principal Distribution Amount": With respect to any
Payment Date following the Class A-1 Termination Date, an amount equal to the
lesser of (x) the Remaining Group I Principal Distribution Amount for such
Payment Date and (y) the amount necessary to reduce the Class A-2 Principal
Balance (as it was immediately prior to such Payment Date) to zero. On the Class
A-1 Termination Date any portion of the Remaining Group I Principal Distribution
Amount for such Payment Date remaining on such Payment Date following the
reduction to zero of the Class A-1 Principal Balance shall be distributed as the
initial principal distribution on the Class A-2 Group I Certificates. On the
Class A-2 Termination Date any portion of the Remaining Group I Principal
Distribution Amount remaining on such Payment Date following the reduction to
zero of the Class A-2 Principal Balance shall be distributed as the initial
principal distribution on the Class A-3 Group I Certificates.

                  "Class A-2 Termination Date": The Payment Date on which the
Class A-2 Principal Balance is reduced to zero.

                  "Class A-3 Distribution Amount": As of any Payment Date, the
sum of (i) the Class A-3 Principal Distribution Amount for such Payment Date and
(ii) the Class A-3 Interest Distribution Amount for such Payment Date.

                  "Class A-3 Group I Certificates": Those certificates in
substantially the form set forth in Exhibit A hereto.

                   "Class A-3 Interest Distribution Amount": As of any Payment
Date, interest accrued during the related Accrual Period at the Class A-3
Pass-Through Rate on the Class A-3 Principal Balance immediately prior to such
Payment Date. The Class A-3 Interest Distribution Amount does not include
interest shortfalls, if any, on the Mortgage Loans in Group I arising from
Prepayments of principal or 



                                       5
<PAGE>


Relief Act Shortfalls to the extent such shortfalls are not covered by
Compensating Interest or Group I Available Funds.

                  "Class A-3 Pass-Through Rate": The lesser of (i) _____% per
annum or (ii) the Net Weighted Average Coupon Rate for the Group I Mortgage
Loans for such Payment Date.

                  "Class A-3 Principal Balance": The original Class A-3
Principal Balance of $__________ reduced by the sum of all amounts previously
distributed to the Owners of the Class A-3 Group I Certificates in respect of
principal on all previous Payment Dates, but shall not be reduced below zero.

                  "Class A-3 Principal Distribution Amount": With respect to any
Payment Date following the Class A-2 Termination Date, an amount equal to the
lesser of (x) the Remaining Group I Principal Distribution Amount for such
Payment Date and (y) the amount necessary to reduce the Class A-3 Principal
Balance (as it was immediately prior to such Payment Date) to zero. On the Class
A-2 Termination Date any portion of the Remaining Group I Principal Distribution
Amount for such Payment Date remaining on such Payment Date following the
reduction to zero of the Class A-2 Principal Balance shall be distributed as the
initial principal distribution on the Class A-3 Group I Certificates. On the
Class A-3 Termination Date any portion of the Remaining Group I Principal
Distribution Amount remaining on such Payment Date following the reduction to
zero of the Class A-3 Principal Balance shall be distributed as the initial
principal distribution on the Class A-4 Group I Certificates.

                  "Class A-3 Termination Date": The Payment Date on which the
Class A-3 Principal Balance is reduced to zero.

                  "Class A-4 Distribution Amount": As of any Payment Date, the
sum of (i) the Class A-4 Principal Distribution Amount for such Payment Date and
(ii) the Class A-4 Interest Distribution Amount for such Payment Date.

                  "Class A-4 Group I Certificates": Those certificates in
substantially the form set forth in Exhibit A hereto.

                   "Class A-4 Interest Distribution Amount": As of any Payment
Date, interest accrued during the related Accrual Period at the Class A-4
Pass-Through Rate on the Class A-4 Principal Balance immediately prior to such
Payment Date. The Class A-4 Interest Distribution Amount does not include
interest shortfalls, if any, on the Mortgage Loans in Group I arising from
Prepayments of principal or Relief Act Shortfalls to the extent such shortfalls
are not covered by Compensating Interest or Group I Available Funds.

                  "Class A-4 Pass-Through Rate": The lesser of (i) _____% per
annum or (ii) the Net Weighted Average Coupon Rate for the Group I Mortgage
Loans for such Payment Date.

                  "Class A-4 Principal Balance": The original Class A-4
Principal Balance of $__________ reduced by the sum of all amounts previously
distributed to the Owners of the Class A-4 Group I Certificates in respect of
principal on all previous Payment Dates, but shall not be reduced below zero.

                  "Class A-4 Principal Distribution Amount": With respect to any
Payment Date following the Class A-3 Termination Date, an amount equal to the
lesser of (x) the Remaining Group I Principal Distribution Amount for such
Payment Date and (y) the amount necessary to reduce the Class A-4 Principal
Balance (as it was immediately prior to such Payment Date) to zero. On the Class
A-3 


                                       6
<PAGE>


Termination Date any portion of the Remaining Group I Principal Distribution
Amount for such Payment Date remaining on such Payment Date following the
reduction to zero of the Class A-3 Principal Balance shall be distributed as the
initial principal distribution on the Class A-4 Group I Certificates.

                  "Class A-5 Distribution Amount": As of any Payment Date, the
sum of (i) the Class A-5 Principal Distribution Amount for such Payment Date and
(ii) the Class A-5 Interest Distribution Amount for such Payment Date.

                  "Class A-5 Group I Certificates": Those certificates in
substantially the form set forth in Exhibit A hereto.

                   "Class A-5 Interest Distribution Amount": As of any Payment
Date, interest accrued during the related Accrual Period at the Class A-5
Pass-Through Rate on the Class A-5 Principal Balance immediately prior to such
Payment Date. The Class A-5 Interest Distribution Amount does not include
interest shortfalls, if any, on the Mortgage Loans in Group I arising from
Prepayments of principal or Relief Act Shortfalls to the extent such shortfalls
are not covered by Compensating Interest or Group I Available Funds.

                  "Class A-5 Lockout Distribution Amount": With respect to any
Payment Date, the product of (i) the applicable Class A-5 Lockout Percentage for
such Payment Date and (ii) the Class A-5 Lockout Pro Rata Distribution Amount
for such Payment Date.

                  "Class A-5 Lockout Percentage": For each Payment Date shall be
as follows:

                  Payment Dates                              Lockout Percentage
                  -------------                              ------------------



                  "Class A-5 Lockout Pro Rata Distribution Amount": For any
Payment Date will be an amount equal to the product of (x) a fraction, the
numerator of which is the Certificate Principal Balance of the Class A-5
Certificates immediately prior to such Payment Date and the denominator of which
is the aggregate Certificate Principal Balance of the Group I Certificates
immediately prior to such Payment Date and (y) the Group I Principal
Distribution Amount for such Payment Date.

                  "Class A-5 Pass-Through Rate": The lesser of (i) _____% per
annum or (ii) the Net Weighted Average Coupon Rate for the Group I Mortgage
Loans for such Payment Date.

                  "Class A-5 Principal Balance": The original Class A-5
Principal Balance of $__________ reduced by the sum of all amounts previously
distributed to the Owners of the Class A-5 Group I Certificates in respect of
principal on all previous Payment Dates, but shall not be reduced below zero.

                  "Class A-5 Principal Distribution Amount": With respect to any
Payment Date prior to the Class A-4 Termination Date, the Class A-5 Lockout
Distribution Amount. With respect to the Payment Date occurring on the Class A-4
Termination Date, the sum of (i) the Class A-5 Lockout Distribution Amount and
(ii) any portion of the Remaining Group I Principal Distribution Amount
remaining on such Payment Date following the reduction to zero of the Class A-4
Principal Balance. With respect to any Payment Date after the Class A-4
Termination Date, the lesser of (x) the Group I Principal Distribution Amount
and (y) the amount necessary to reduce the Class A-5 Principal Balance to zero.



                                       7
<PAGE>


                  "Class A-6 Distribution Amount": As of any Payment Date, the
sum of (i) the Class A-6 Principal Distribution Amount for such Payment Date,
(ii) the Class A-6 Interest Distribution Amount for such Payment Date and (iii)
the Class A-6 Interest Carry-Forward Amount for such Payment Date.

                  "Class A-6 Formula Interest Shortfall": As defined in Section
7.9(a) hereof.

                  "Class A-6 Formula Pass-Through Rate": As of any Payment Date,
the rate described in clause (i) of the definition of "Class A-6 Pass-Through
Rate".

                  "Class A-6 Full Interest Distribution Amount": With respect to
any Payment Date, the Class A-6 Interest Distribution Amount for such Payment
Date calculated using the Class A-6 Formula Pass-Through Rate for such Payment
Date rather than the Class A-6 Pass-Through Rate for such Payment Date plus, if
the full amount of the Class A-6 Formula Interest Shortfall, if any, was not
funded on any prior Payment Date and remains unpaid on such Payment Date, such
amount, together with interest thereon (from the Payment Date on which such
Class A-6 Formula Interest Shortfall was calculated) at the Class A-6 Formula
Pass-Through Rate for such Payment Date.

                  "Class A-6 Interest Carry-Forward Amount": As of any Payment
Date, the sum of (i) the amount, if any, by which (x) the Class A-6 Interest
Distribution Amount as of the immediately preceding Payment Date exceeded (y)
the amount of the actual distribution, made to the Owners of the Class A-6 Group
II Certificates pursuant to Section 7.3(c)(ii) hereof on such immediately
preceding Payment Date and allocable to the Class A-6 Interest Distribution
Amount on such immediately preceding Payment Date and (ii) interest on the
amount, if any, described in clause (i) at one-twelfth of the Class A-6
Pass-Through Rate from such immediately preceding Payment Date. The Class A-6
Interest Distribution Amount does not include interest shortfalls, if any, on
the Mortgage Loans in Group II arising from Prepayments of principal or Relief
Act Shortfalls to the extent such shortfalls are not covered by Compensating
Interest or Group II Available Funds.

                  "Class A-6 Interest Distribution Amount": As of any Payment
Date, interest accrued during the related Accrual Period at the Class A-6
Pass-Through Rate on the Class A-6 Principal Balance immediately prior to such
Payment Date.

                  "Class A-6 Pass-Through Rate": With respect to any Payment
Date and Accrual Period, the lesser of (i) LIBOR as of the second to last
Business Day prior to the immediately preceding Payment Date (or prior to the
Startup Day, in the case of the initial Payment Date) plus _____% per annum, or
(ii) the Net Weighted Average Coupon Rate for the Group II Mortgage Loans for
such Payment Date.

                  "Class A-6 Principal Balance": The original Class A-6
Principal Balance of $__________ reduced by the sum of all amounts previously
distributed to the Owners of the Class A-6 Group II Certificates in respect of
principal on all previous Payment Dates, but shall not be reduced below zero.

                  "Class A-6 Principal Distribution Amount": With respect to any
Payment Date, an amount equal to the lesser of (x) the Group II Principal
Distribution Amount for such Payment Date and (y) the amount necessary to reduce
the Class A-6 Principal Balance (as it was immediately prior to such Payment
Date) to zero.

                  "Class A-6 Group II Certificates": Those certificates in
substantially the form set forth in Exhibit A hereto.



                                       8
<PAGE>

                  "Class B Certificates": Those certificates in substantially
the form set forth in Exhibit B-1 hereto.

                  "Class B Carry-Forward Amount": As of any Payment Date, the
amount, if any, by which (x) the Class B Distribution Amount as of the
immediately preceding Payment Date exceeded (y) the amount of the actual
distribution to the Owners of the Class B Certificates made pursuant to Section
7.3(c)(v) hereof on such immediately preceding Payment Date.

                  "Class B Distribution Account": The Class B Distribution
Account created pursuant to Section 7.2 hereof.

                  "Class B Distribution Amount": As of any Payment Date, the sum
of (i) the Class B Interest Distribution Amount for such Payment Date, (ii) the
Group I Subordination Reduction Amount for such Payment Date and the Group II
Subordination Reduction Amount, if any, described in Section 7.3(b)(iii)(E)
hereof and (iv) the Class B Carry-Forward Amount, if any, as of such Payment
Date.

                  "Class B Interest": As of any Payment Date, the product of (x)
the Class B Pass-Through Rate, times the actual number of days in the related
Remittance Period divided by 365 (or 366, as appropriate), and (y) the Net Pool
Balance as of the opening of business on the first day of such Remittance
Period.

                  "Class B Interest Distribution Amount": As of any Payment
Date, the Class B Interest for such Payment Date minus the sum of

         (i)      the amount of any Class B Interest actually paid to the Owners
                  of the Class A Group I Certificates on such Payment Date as
                  all or a portion of (x) the Group I Insured Distribution
                  Amount on such Payment Date, pursuant to Section
                  7.3(b)(iii)(B) hereof or (y) the portion of any Group I
                  Subordination Increase Amount allocated to the Class A Group I
                  Distribution Account with respect to a Group I Subordination
                  Deficiency on such Payment Date pursuant to Section
                  7.3(b)(iii)(E) hereof; and

         (ii)     the amount of any Class B Interest actually paid to the Owners
                  of the Class A-6 Group II Certificates as all or a portion of
                  (x) the Group II Insured Distribution Amount on such Payment
                  Date, pursuant to Section 7.3(b)(iii)(B) hereof or (y) the
                  portion of any Group II Subordination Increase Amount
                  allocated to the Class A Group II Distribution Account with
                  respect to a Group II Subordination Deficiency on such Payment
                  Date, pursuant to Section 7.3(b)(iii)(E) hereof.

                  "Class B Pass-Through Rate": With respect to any Payment Date,
the weighted average of the interest rates borne by the LT-1, LT-2, LT-3, LT-4,
LT-5, and LT-7 Lower Tier Interests for the immediately preceding Remittance
Period minus two times the weighted average of the interest rates borne by the
LT-6, LT-8 and LT-9 Lower Tier Interests for such Remittance Period, with the
rate on the LT-9 Lower Tier Interest deemed to be zero for purposes of this
calculation.

                  "Class B Principal Balance": As of the Startup Day, zero. The
Class B Principal Balance shall be:

         (x)      increased on each Payment Date by the amounts, if any, of the
                  Class B Interest (i) actually paid to the Owners of the Class
                  A Group I Certificates on such Payment Date as all or a
                  portion of the Group I Principal Distribution Amount or as all
                  or a portion of the Group I Subordination Increase Amount on
                  such Payment Date pursuant to Sections 



                                       9
<PAGE>



                  7.3(b)(iii)(A) and 7.3(b)(iii)(E) hereof and (ii) actually
                  paid to the Owners of the Class A-6 Group II Certificates on
                  such Payment Date as all or a portion of the Group II
                  Principal Distribution Amount or as all or a portion of the
                  Group II Subordination Deficiency Amount on such Payment Date,
                  pursuant to Sections 7.3(b)(iii)(A) and 7.3(b)(iii)(E) hereof;
                  and

         (y)      decreased on each Payment Date by the amounts of (i) any Group
                  I Subordination Reduction Amount or any Group II Subordination
                  Reduction Amount paid to the Owners of the Class B
                  Certificates on such Payment Date pursuant to Section
                  7.3(b)(iii)(G) hereof and (ii) the amount of any Allocable
                  Losses allocated as a reduction of the Class B Principal
                  Balance on such Payment Date pursuant to Section 7.8(a)
                  hereof. The Class B Principal Balance shall in no event be
                  less than zero.

                  "Class B-S Certificate": Any of those Certificates
representing the right to receive excess amounts in the Supplemental Interest
Payment Account, and designated as a "Class B-S Certificate" on the face
thereof, in the form of Exhibit B-2 hereto.

                  "Class LT-1 Certificates" or "LT-1": The uncertificated class
of interests in the Lower-Tier REMIC, as described in and designated in Section
2.8 hereof.

                  "Class LT-2 Certificates" or "LT-2": The uncertificated class
of interests in the Lower-Tier REMIC, as described in and designated in Section
2.8 hereof.

                  "Class LT-3 Certificates" or "LT-3": The uncertificated class
of interests in the Lower-Tier REMIC, as described in and designated in Section
2.8 hereof.

                  "Class LT-4 Certificates" or "LT-4": The uncertificated class
of interests in the Lower-Tier REMIC, as described in and designated in Section
2.8 hereof.

                  "Class LT-5 Certificates" or "LT-5": The uncertificated class
of interests in the Lower-Tier REMIC, as described in and designated in Section
2.8 hereof.

                  "Class LT-6 Certificates" or "LT-6": The uncertificated class
of interests in the Lower-Tier REMIC, as described in and designated in Section
2.8 hereof.

                  "Class LT-7 Certificates" or "LT-7": The uncertificated class
of interests in the Lower-Tier REMIC, as described in and designated in Section
2.8 hereof.

                  "Class LT-8 Certificates" or "LT-8": The uncertificated class
of interests in the Lower-Tier REMIC, as described in and designated in Section
2.8 hereof.

                  "Class LT-9 Certificates" or "LT-9": The uncertificated class
of interests in the Lower-Tier REMIC, as described in and designated in Section
2.8 hereof.

                  "Class LT-10 Certificates" or "LT-10": The uncertificated
class of interests in the Lower-Tier REMIC, as described in and designated in
Section 2.8 hereof.

                  "Class LT-11 Certificates" or "LT-11": The uncertificated
class of interests in the Lower-Tier REMIC, as described in and designated in
Section 2.8 hereof.



                                       10
<PAGE>


                  "Class LT-12 Certificates" or "LT-12": The uncertificated
class of interests in the Lower-Tier REMIC, as described in and designated in
Section 2.8 hereof.

                  "Class RI Certificates": Those certificates representing
certain residual rights to distributions from REMIC I in substantially the form
set forth as Exhibit C-3 hereto.

                  "Class RL Certificates": Those certificates representing
certain residual rights to distributions from the Lower-Tier REMIC in
substantially the form set forth as Exhibit C-1 hereto.

                  "Class RU Certificates": Those certificates representing
certain residual rights to distributions from the Upper-Tier REMIC in
substantially the form set forth as Exhibit C-2 hereto.

                  "Code":  The Internal Revenue Code of 1986, as amended.

                  "Compensating Interest": As defined in Section 10.10 of this
Agreement.

                  "Coupon Rate": With respect to any Note and Remittance Period,
the rate of interest borne by such Note at the opening of business on the first
day of such Remittance Period.

                  "Cumulative Loss Percentage": As to any Payment Date and the
Mortgage Loans, the percentage equivalent of the fraction obtained by dividing
(i) the Cumulative Net Realized Losses by (ii) the Original Pool Principal
Balance.

                  "Cumulative Net Realized Losses": As of any Payment Date, the
sum of all Net Realized Losses with respect to the Mortgage Loans experienced on
all prior Payment Dates.

                  "Cut-Off Date":  The close of business on __________.

                  "Delinquency Advance": As defined in Section 10.9(a) of this
Agreement.

                  "Delinquency Percentage": As of the last day of any Remittance
Period and with respect to the Mortgage Loans, the percentage equivalent of a
fraction, the numerator of which is equal to the aggregate Principal Balances of
all Mortgage Loans that are 90 or more days delinquent, in foreclosure or
converted to REO Properties as of such last day of such Remittance Period, and
the denominator of which is the Pool Principal Balance as of the last day of
such Remittance Period.

                  "Delinquent": A Mortgage Loan is "delinquent" if any payment
due thereon is not made by the close of business on the day such payment is
scheduled to be due. A Mortgage Loan is "30 days delinquent" if such payment has
not been received by the close of business on the corresponding day of the month
immediately succeeding the month in which such payment was due, or, if there is
no such corresponding day (e.g., as when a 30-day month follows a 31-day month
in which a payment was due on the 31st day of such month) then on the last day
of such immediately succeeding month. Similarly for "60 days delinquent," "90
days delinquent" and so on.

                  "Delivery Order": The Delivery Order from the Depositor to the
Trustee directing the Trustee to issue the Certificates on the Startup Day, in
substantially the form of Exhibit H hereto.

                  "Depositor": Home Equity Securitization Corp., a __________
corporation.

                  "Depository": The Depository Trust Company, 55 Water Street,
New York, New York 10041, and any successor depository hereafter named.



                                       11
<PAGE>


                  "Designated Depository Institution": With respect to any
Account, an institution whose deposits are insured by the Bank Insurance Fund or
the Savings Association Insurance Fund of the FDIC, the long-term deposits of
which shall be rated A or better by ____ and A1 or better by ____ and in one of
the two highest short-term rating categories by ____ and the highest short-term
rating category by ____, unless otherwise approved in writing by the Certificate
Insurer and each Rating Agency, and which is any of the following: (i) a federal
savings and loan association duly organized, validly existing and in good
standing under the federal banking laws, (ii) an institution duly organized,
validly existing and in good standing under the applicable banking laws of any
state, (iii) a national banking association duly organized, validly existing and
in good standing under the federal banking laws, or (iv) approved in writing by
the Certificate Insurer and the Rating Agencies and, in each case acting or
designated by the Master Servicer or the Trustee as the depository institution
for such Account; provided, however, that any such institution, association or
subsidiary shall have combined capital, surplus and individual profits of at
least $100,000,000. Notwithstanding the foregoing, an Account may be held by an
institution otherwise meeting the preceding requirements except that the only
applicable rating requirement shall be that the unsecured and uncollateralized
debt obligations thereof shall be rated Baa2 or better by ____ and BBB or better
by ____ if such institution has capital and surplus of not less than $50,000,000
and has trust powers and the Account is held by such institution in its trust
capacity and not in its commercial capacity.

                  "Designated Residual Holder": Home Equity Securitization Corp.

                  "Determination Date": The second Business Day preceding each
Payment Date.

                  "Disqualified Organization": Has the meaning set forth from
time to time in the definition thereof at Section 860E(e)(5) of the Code (or any
successor statute thereto) and applicable to the Trust.

                  "Distribution Accounts": The Class A Group I Distribution
Account and the Class A Group II Distribution Account and the Class B
Distribution Account.

                  "Eligible Investments": Those investments so designated
pursuant to Section 7.5 hereof.

                  "ERISA": As defined in Section 5.8(a) hereof.

                  "Event of Default": As defined in Section 11.1 of this
Agreement.

                  "Excess Spread Trigger": As such term is defined in the
Insurance and Indemnity Agreement.

                  "FDIC": The Federal Deposit Insurance Corporation, or any
successor thereto.

                  "FHLMC": The Federal Home Loan Mortgage Corporation, a
corporate instrumentality of the United States created pursuant to the Emergency
Home Finance Act of 1970, as amended, or any successor thereof.

                  "File": The documents pertaining to a particular Mortgage Loan
pursuant to Section 3.3(b) hereof and any additional documents required to be
added to the File pursuant to this Agreement.

                  "First Mortgage Loan": A Mortgage Loan which constitutes a
first priority mortgage lien with respect to any Property as indicated on the
Mortgage Loan Schedules.

                  "Fiscal Agent":  As defined in the Insurance Agreement.



                                       12
<PAGE>


                  "FNMA": The Federal National Mortgage Association, a
federally-chartered and privately-owned corporation existing under the Federal
National Mortgage Association Charter Act, as amended, or any successor thereof.

                  "Full Interest Distribution Amount": The Class A-6 Full
Interest Distribution Amount.

                  "Group":  Group I or Group II, as the case may be.

                  "Group I": The group of Mortgage Loans that are the Group I
Mortgage Loans.

                  "Group I Available Funds": As of any Payment Date, the amount
on deposit in the Certificate Account with respect to the Group I Mortgage Loans
on such Payment Date after making the deposits to the Certificate Account
pursuant to Sections 7.3(a)(i) hereof on such Payment Date. The term "Group I
Available Funds" does not include Insured Payments and does not include any
amounts that cannot be distributed to the Owners of the Certificates by the
Trustee as a result of proceedings under the United States Bankruptcy Code.

                  "Group I Certificates": Any of the Class A-1 Group I
Certificates, the Class A-2 Group I Certificates, the Class A-3 Group I
Certificates, the Class A-4 Group I Certificates and the Class A-5 Group I
Certificates.

                  "Group I Cumulative Net Realized Losses": As of any Payment
Date, the sum of all Net Realized Losses with respect to the Group I Mortgage
Loans experienced on all prior Payment Dates.

                  "Group I Excess Subordinated Amount": With respect to any
Payment Date, the excess, if any, of (x) the Group I Subordinated Amount that
would apply on such Payment Date after taking into account the payment of the
Group I Principal Distribution Amount on such Payment Date (except for any
distributions of related Group I Subordination Reduction Amounts on such Payment
Date) over (y) the Group I Specified Subordinated Amount for such Payment Date.

                  "Group I Insured Distribution Amount": With respect to any
Payment Date, the sum of (i) Group I Insured Interest Distribution Amount for
such Payment Date and (ii) the Group I Insured Principal Distribution Amount for
such Payment Date.

                  "Group I Insured Interest Distribution Amount": With respect
to any Payment Date, the sum of (i) the Class A-1 Interest Distribution Amount,
(ii) the Class A-2 Interest Distribution Amount, (iii) the Class A-3 Interest
Distribution Amount, (iv) the Class A-4 Interest Distribution Amount and (v) the
Class A-5 Interest Distribution Amount.

                  "Group I Insured Payment": As of any Payment Date, the sum of
(x) the Group I Shortfall Amount for such Payment Date and (y) any Preference
Amounts with respect to the Group I Certificates with respect to which the
affected Owners have complied with the provisions of Section 7.3(g) hereof
during the related Remittance Period.

                  "Group I Insured Principal Distribution Amount": With respect
to any Payment Date, the Group I Subordination Deficit for such Payment Date
plus any amounts paid to the Trustee at the option of the Certificate Insurer in
respect of any losses on Liquidated Loans.

                  "Group I Interest Distribution Amount": As of any Payment
Date, the sum of the Class A-1 Interest Distribution Amount, the Class A-2
Interest Distribution Amount, the Class A-3 Interest 



                                       13
<PAGE>


Distribution Amount, the Class A-4 Interest Distribution Amount and the Class
A-5 Interest Distribution Amount.

                  "Group I Interest Remittance Amount": For any Remittance Date,
the amount equal to (x) the sum, without duplication, of (i) the aggregate
interest portions of the payments (whether or not collected) becoming due on the
Group I Mortgage Loans during the immediately preceding Remittance Period and
(ii) Compensating Interest with respect to the Group I Mortgage Loans minus (y)
the aggregate Master Servicing Fee due to the Master Servicer with respect to
Group I Mortgage Loans for such Remittance Period to the extent not previously
paid to, or withheld by, the Master Servicer.

                  "Group I Monthly Remittance": The sum of (i) the Group I
Interest Remittance Amount and the Group I Principal Remittance Amount required
to be remitted to the Trustee on each Remittance Date and (ii) the amount of any
Substitution Amounts and Loan Purchase Prices on deposit in the Principal and
Interest Account with respect to the Group I Mortgage Loans on such Remittance
Date.

                  "Group I Mortgage Loans": The Mortgage Loans held by the Trust
and assigned to Group I, as indicated on the related Mortgage Loan Schedule, as
supplemented and amended from time to time.

                  "Group I Pool Principal Balance": As of any date of
determination, the aggregate Principal Balances of all of the Group I Mortgage
Loans as of the close of business on such date.

                  "Group I Preference Amount": The Preference Amount with
respect to Group I.

                  "Group I Premium Amount": With respect to each Payment Date,
an amount equal to the product of (x) one twelfth of the Certificate Insurer
Premium Rate and (y) the sum of the Certificate Principal Balances of the Class
A Group I Certificates as of the close of business on the last day of the
preceding Remittance Period.

                  "Group I Principal Distribution Amount": As of any Payment
Date, the lesser of (A) the Group I Available Funds less the Group I Interest
Distribution Amount, the Group I Trustee's Fee and the Group I Premium Amount
and (B) the sum of (i) the Base Group I Principal Distribution Amount, (ii) the
Group I Subordination Deficit, and (iii) the Group I Subordination Increase
Amount.

                  "Group I Principal Remittance Amount": For any Remittance
Date, without duplication, the amount equal to the sum of (i) the aggregate
principal portions of the payments received by the Master Servicer with respect
to the Group I Mortgage Loans during the immediately preceding Remittance Period
and (ii) any Prepayments, Net Proceeds (but only to the extent that such Net
Proceeds do not exceed the Principal Balance of the related Mortgage Loan), in
each case described in clauses (i) and (ii) only to the extent collected on the
Group I Mortgage Loans during the preceding Remittance Period.

                  "Group I Shortfall Amount": As of any Payment Date, the
excess, if any, of (x) the Group I Insured Distribution Amount, as of such
Payment Date over (y) the Group I Total Available Funds on deposit in the Class
A Group I Distribution Account at 12 noon on the related Determination Date.

                  "Group I Specified Subordinated Amount": As such term is
defined in the Insurance and Indemnity Agreement.

                  "Group I Stepped Down Required Subordinated Percentage": As
such term is defined in the Insurance and Indemnity Agreement.




                                       14
<PAGE>

                  "Group I Subordinated Amount": With respect to any Payment
Date, the excess, if any, of (x) the Group I Pool Principal Balance as of the
close of business on the last day of the preceding Remittance Period over (y)
the sum of the Class A-1 Principal Balance, the Class A-2 Principal Balance, the
Class A-3 Principal Balance, the Class A-4 Principal Balance and the Class A-5
Principal Balance as of such Payment Date (after taking into account the payment
on such Payment Date of the amount set forth in clause (x) of the definition of
"Base Group I Principal Distribution Amount", and the Group I Subordination
Deficit except for any portions thereof related to payment of Group I Insured
Payments applied as payments of the Group I Principal Distribution Amount on
such Payment Date or on any prior Payment Date and not previously reimbursed to
the Certificate Insurer pursuant to Section 7.3 hereof).

                  "Group I Subordination Deficiency Amount": As of any Payment
Date, the excess, if any, of (i) the Group I Specified Subordinated Amount
applicable to such Payment Date over (ii) the Group I Subordinated Amount
applicable to such Payment Date prior to taking into account the payment of any
related Group I Subordination Increase Amounts on such Payment Date.

                  "Group I Subordination Deficit": As of any Payment Date, the
excess, if any, of (x) the sum of the Class A-1 Principal Balance, the Class A-2
Principal Balance, the Class A-3 Principal Balance, the Class A-4 Principal
Balance and the Class A-5 Principal Balance after taking into account the amount
otherwise payable as the Group I Principal Distribution Amount on such Payment
Date (i.e., the sum of (i) the Base Group I Principal Distribution Amount and
(ii) the Group I Subordination Increase Amount), over (y) the Group I Pool
Principal Balance as of the close of business on the last day of the preceding
Remittance Period.

                  "Group I Subordination Increase Amount": With respect to any
Payment Date, the lesser of (x) the Group I Subordination Deficiency Amount as
of such Payment Date and (y) the portion of the Class B Interest allocable to
Group I pursuant to Section 7.3(b)(iii)(E) as of such Payment Date.

                  "Group I Subordination Reduction Amount": With respect to any
Payment Date, an amount equal to the lesser of (x) the Group I Excess
Subordinated Amount and (y) the amount described in clause (x) of the definition
of Base Group I Principal Distribution Amount, in each case as of such Payment
Date.

                  "Group I Total Available Funds": As of any Payment Date, the
amount on deposit in the Class A Group I Distribution Account on such Payment
Date after making the allocations, transfers and disbursements from the
Certificate Account pursuant to Section 7.3(b) hereof on such Payment Date. The
term "Group I Total Available Funds" does not include Insured Payments and does
not include any amounts that cannot be distributed to the Owners of the
Certificates by the Trustee as a result of proceedings under the United States
Bankruptcy Code.

                  "Group I Trustee's Fee": With respect to any Payment Date, the
product of (i) one-twelfth of ____% and (ii) the Group I Pool Principal Balance
as of the last day of the preceding Remittance Period.

                  "Group II": The group of Mortgage Loans that are the Group II
Mortgage Loans.

                  "Group II Available Funds": As of any Payment Date, the amount
on deposit in the Certificate Account with respect to the Group II Mortgage
Loans on such Payment Date after making the deposit to the Certificate Account
pursuant to Section 7.3(a)(ii) hereof on such Payment Date. The term "Group II
Available Funds" does not include Insured Payments and does not include any
amounts that cannot be distributed to the Owners of the Certificates by the
Trustee as a result of proceedings under the United States Bankruptcy Code.



                                       15
<PAGE>


                  "Group II Certificates": Any of the Class A-6 Group II
Certificates.

                  "Group II Cumulative Net Realized Losses": As of any Payment
Date, the sum of all Net Realized Losses with respect to the Group II Mortgage
Loans experienced on all prior Payment Dates.

                  "Group II Excess Subordinated Amount": With respect to any
Payment Date, the excess, if any, of (x) the Group II Subordinated Amount that
would apply on such Payment Date after taking into account the payment of the
Group II Principal Distribution Amount on such Payment Date (except for any
distributions of related Group II Subordination Reduction Amounts on such
Payment Date) over (y) the Group II Specified Subordinated Amount for such
Payment Date.

                  "Group II Insured Distribution Amount": With respect to any
Payment Date, the sum of (i) Group II Insured Interest Distribution Amount for
such Payment Date and (ii) the Group II Insured Principal Distribution Amount
for such Payment Date.

                  "Group II Insured Interest Distribution Amount": With respect
to any Payment Date, the sum of (i) the Class A-6 Interest Distribution Amount
and (ii) the Class A-6 Interest Carry-Forward Amount.

                  "Group II Insured Payment": As of any Payment Date, the sum of
(x) the Group II Shortfall Amount for such Payment Date and (y) any Preference
Amounts with respect to the Class A-6 Group II Certificates with respect to
which the affected Owners have complied with the provisions of Section 7.3(g)
hereof during the related Remittance Period.

                  "Group II Insured Principal Distribution Amount": With respect
to any Payment Date, the Group II Subordination Deficit for such Payment Date
plus any amounts paid to the Trustee at the option of the Certificate Insurer in
respect of any losses on Liquidated Loans.

                  "Group II Interest Distribution Amount": As of any Payment
Date, interest accrued during the related Accrual Period at the Class A-6
Pass-Through Rate on the Class A-6 Principal Balance immediately prior to such
Payment Date.

                  "Group II Interest Remittance Amount": For any Remittance
Date, the amount equal to (x) the sum, without duplication, of (i) the aggregate
interest portions of the payments (whether or not collected) becoming due on the
Group II Mortgage Loans during the immediately preceding Remittance Period and
(ii) Compensating Interest with respect to the Group II Mortgage Loans minus (y)
the aggregate Master Servicing Fee due to the Master Servicer with respect to
the Group II Mortgage Loans for such Remittance Period to the extent not
previously paid to, or withheld by, the Master Servicer.

                  "Group II Monthly Remittance": The sum of (i) the Group II
Interest Remittance Amount and the Group II Principal Remittance Amount required
to be remitted to the Trustee on each Remittance Date and (ii) the amount of any
Substitution Amounts and Loan Purchase Prices on deposit in the Principal and
Interest Account with respect to the Group II Mortgage Loans on such Remittance
Date.

                  "Group II Mortgage Loans": The Mortgage Loans held by the
Trust and assigned to Group II, as indicated on the related Mortgage Loan
Schedule, as supplemented and amended from time to time.

                  "Group II Pool Principal Balance": As of any date of
determination, the aggregate Principal Balances of all of the Group II Mortgage
Loans as of the close of business on such date.



                                       16
<PAGE>

                  "Group II Preference Amount": The Preference Amount with
respect to Group II.

                   "Group II Premium Amount": With respect to each Payment Date,
an amount equal to the product of (x) one twelfth of the Certificate Insurer
Premium Rate and (y) the Certificate Principal Balance of the Class A-6 Group II
Certificates as of the close of business on the last day of the preceding
Remittance Period.

                  "Group II Principal Distribution Amount": As of any Payment
Date, the lesser of (A) the Group II Available Funds less the Group II Interest
Distribution Amount, the Group II Trustee's Fee and the Group II Premium Amount
and (B) the sum of (i) the Base Group II Principal Distribution Amount, (ii) the
Group II Subordination Deficit, and (iii) the Group II Subordination Increase
Amount in each case for such Payment Date.

                  "Group II Principal Remittance Amount": For any Remittance
Date, without duplication, the amount equal to the sum of (i) the aggregate
principal portions of the payments received by the Master Servicer with respect
to the Group II Mortgage Loans during the immediately preceding Remittance
Period and (ii) any Prepayments, Net Proceeds (but only to the extent that such
Net Proceeds do not exceed the Principal Balance of the related Mortgage Loan),
in each case described in clauses (i) and (ii) only to the extent collected on
the Group II Mortgage Loans during the preceding Remittance Period.

                  "Group II Shortfall Amount": As of any Payment Date, the
excess, if any, of (x) the Group II Insured Distribution Amount, as of such
Payment Date, over (y) the Group II Total Available Funds on deposit in the
Class A-6 Group II Distribution Account at 12 noon on the related Determination
Date.

                  "Group II Specified Subordinated Amount": As such term is
defined in the Insurance and Indemnity Agreement.

                  "Group II Stepped Down Required Subordinated Percentage": As
such term is defined in the Insurance and Indemnity Agreement.

                  "Group II Subordinated Amount": With respect to any Payment
Date, the excess, if any, of (x) the Group II Pool Principal Balance as of the
close of business on the last day of the preceding Remittance Period over (y)
the Class A-6 Group II Principal Balance as of such Payment Date (after taking
into account the payment on such Payment Date of the amount set forth in clause
(x) of the definition of "Base Group II Principal Distribution Amount", and the
Group II Subordination Deficit except for any portion thereof related to payment
of Group II Insured Payments applied as payments of the Group II Principal
Distribution Amount on such Payment Date or on any prior Payment Date and not
previously reimbursed to the Certificate Insurer pursuant to Section 7.3
hereof).

                  "Group II Subordination Deficiency Amount": As of any Payment
Date, the excess, if any, of (i) the Group II Specified Subordinated Amount
applicable to such Payment Date over (ii) the Group II Subordinated Amount
applicable to such Payment Date prior to taking into account the payment of any
related Group II Subordination Increase Amounts on such Payment Date.

                  "Group II Subordination Deficit": As of any Payment Date, the
excess, if any, of (x) the Class A-6 Group II Principal Balance after taking
into account the amount otherwise payable as the Group II Principal Distribution
Amount on such Payment Date (i.e., the sum of (i) the Base Group II Principal
Distribution Amount and (ii) the Group II Subordination Increase Amount), over
(y) the Group II Pool Principal Balance as of the close of business on the last
day of the preceding Remittance Period.



                                       17
<PAGE>


                  "Group II Subordination Increase Amount": With respect to any
Payment Date, the lesser of (x) the Group II Subordination Deficiency Amount as
of such Payment Date and (y) the portion of the Class B Interest allocable to
Group II pursuant to Section 7.3(b)(iii)(E) as of such Payment Date.

                  "Group II Subordination Reduction Amount": With respect to any
Payment Date, an amount equal to the lesser of (x) the Group II Excess
Subordinated Amount for such Payment Date and (y) the amount described in clause
(x) of the definition of Base Group II Principal Distribution Amount for such
Payment Date.

                  "Group II Total Available Funds": As of any Payment Date, the
amount on deposit in the Class A Group II Distribution Account on such Payment
Date after making the allocations, transfers and disbursements from the
Certificate Account pursuant to Section 7.3(b) hereof on such Payment Date. The
term "Group II Total Available Funds" does not include Insured Payments and does
not include any amounts that cannot be distributed to the Owners of the
Certificates by the Trustee as a result of proceedings under the United States
Bankruptcy Code.

                  "Group II Trustee's Fee": With respect to any Payment Date,
the product of (i) one-twelfth of ____% and (ii) the Group II Pool Principal
Balance as of the last day of the preceding Remittance Period.

                   "Highest Lawful Rate":  As defined in Section 12.13.

                  "Insurance and Indemnity Agreement": The Insurance and
Indemnity Agreement dated as of __________ among the Certificate Insurer, the
Depositor and the Depositor.

                  "Indemnification Agreement": The Indemnification Agreement
dated as of __________ among the Company, the Master Servicer, the Depositor,
the Underwriters and the Certificate Insurer.

                  "Insurance Policy": Any hazard or title insurance policy
relating to a Mortgage Loan.

                  "Insurance Proceeds": The proceeds of any Insurance Policy
relating to a Mortgage Loan, a Property or an REO Property, net of proceeds to
be applied to the repair of the Property or released to the Mortgagor and net of
expenses reimbursable therefrom, but excluding any Insured Payment.

                  "Insured Distribution Amount": The Group I Insured
Distribution Amount or the Group II Insured Distribution Amount, as the case may
be.

                  "Insured Payment": The Group I Insured Payment or the Group II
Insured Payment, as the case may be.

                  "Interest Advance":  As defined in Section 7.9(a) hereof.

                  "Interest Advance Reimbursement Amount": As defined in Section
7.9(b) hereof.

                  "Interest Determination Date": With respect to any Accrual
Period for the Class A-1 Group I Certificates and the Class A-6 Group II
Certificates, the second London Business Day preceding the first day of such
Accrual Period.

                  "Late Payment Rate": As defined in the Insurance and Indemnity
Agreement.



                                       18
<PAGE>

                  "LIBOR": With respect to any Accrual Period for the Class A-1
Group I Certificates or the Class A-6 Group II Certificates, the rate determined
by the Trustee on the related Interest Determination Date on the basis of the
offered rates of the Reference Banks for one-month U.S. dollar deposits, as such
rates appear on the Reuters Screen LIBO Page, as of 11:00 a.m. (London time) on
such Interest Determination Date. On each Interest Determination Date, LIBOR for
the related Accrual Period will be established by the Trustee as follows:

         (i)      If, on such Interest Determination Date, two or more Reference
                  Banks provide such offered quotations, LIBOR for the related
                  Accrual Period shall be the arithmetic mean of such offered
                  quotations (rounded upwards if necessary to the nearest whole
                  multiple of 1/16%).

         (ii)     If, on such Interest Determination Date, fewer than two
                  Reference Banks provide such offered quotations, LIBOR for the
                  related Accrual Period shall be the higher of (i) LIBOR as
                  determined on the previous Interest Determination Date and
                  (ii) the Reserve Interest Rate.

                  "Liquidated Loan": As to any Payment Date, (i) any Mortgage
Loan as to which the Master Servicer has determined, in accordance with the
servicing procedures specified herein, during the related Remittance Period that
all Liquidation Proceeds which it expects to recover from or on account of such
Mortgage Loan have been recovered or (ii) any Mortgage Loan as to which the
related REO Property has been held by the Trust for 270 days. Any such
determination shall be evidenced by an Officer's Certificate in the form of
Exhibit I to this Agreement.

                  "Liquidation Expenses": Expenses which are incurred by the
Master Servicer in connection with the liquidation of any defaulted Mortgage
Loan, such expenses, including, without limitation, legal fees and expenses, and
any unreimbursed Servicing Advances expended by the Master Servicer pursuant to
Sections 10.9(b) and 10.13 of this Agreement with respect to the related
Mortgage Loan.

                  "Liquidation Proceeds": With respect to any Liquidated Loan,
any amounts (including the proceeds of any Insurance Policy) recovered by the
Master Servicer in connection with such Liquidated Loan, whether through
trustee's sale, foreclosure sale or otherwise, and including, without
limitation, sale proceeds received upon the sale of REO Property.

                  "Loan Purchase Price": With respect to any Mortgage Loan
purchased from the Trust on a Remittance Date pursuant to Sections 3.2, 3.3,
3.4, or 10.13(f) hereof, an amount equal to the Principal Balance of such
Mortgage Loan as of the date of purchase (after giving effect to the related
Monthly Remittance remitted by the Master Servicer on such Remittance Date),
plus interest on the outstanding Principal Balance thereof as of the beginning
of the preceding Remittance Period computed at the related Coupon Rate less the
rate at which the Master Servicing Fee is calculated, plus the aggregate amounts
of (i) all unreimbursed Reimbursable Advances and (ii) all Delinquency Advances
which the Master Servicer has theretofore failed to remit with respect to such
Mortgage Loan.

                  "Loan-to-Value Ratio": As of any particular date (i) with
respect to any First Mortgage Loan, the ratio of (A) the original principal
balance of the Note relating to such First Mortgage Loan to (B) the Appraised
Value and (ii) with respect to any Second Mortgage Loan, the ratio of (A) an
amount equal to the sum of (a) the remaining principal balance of the Senior
Lien note relating to such First Mortgage Loan and (b) the original principal
balance of the Note relating to such Second Mortgage Loan to (B) the Appraised
Value as of the date of origination of such Second Mortgage Loan.



                                       19
<PAGE>


                  "London Business Day": A day on which banks are open for
dealing in foreign currency and exchange in London and New York City.

                  "Lower Tier Distribution Amount": As of any Payment Date, the
sum of the Group I Available Funds and the Group II Available Funds.

                  "Lower-Tier Interests":  As defined in Section 2.8(c) hereof.

                  "Lower-Tier REMIC": The segregated pool of assets held by the
Trust consisting of the REMIC I Regular Interests.

                  "Lower Tier Required Subordinate Amount": With respect to any
Distribution Date, an amount equal to the product of (a) the product of (i) 0.50
and (ii) the sum of the principal balances of LT-6, LT-8 and LT-9 divided by the
Pool Principal Balance then outstanding and (b) the sum of the Group I, and
Group II Specified Subordinated Amounts.

                  "Lower Tier Subordinated Amount": As of any date of
determination, (i) 0.50 times the sum of the principal balances of LT-6, LT-8
and LT-9 minus (ii) the sum of the principal balances of LT-6, LT-8 and LT-7, in
each case as of such date of determination.

                  "Master Servicer":  __________, a __________ corporation.

                  "Master Servicer's Trust Receipt": The Master Servicer's trust
receipt in the form set forth in Exhibit F hereto.

                  "Master Servicing Fee": With respect to any Mortgage Loan, an
amount retained by the Master Servicer from collections of interest on the
Mortgage Loans as compensation for its servicing duties relating to such
Mortgage Loan pursuant to Section 10.15 hereof and equal to ___% per annum of
the then outstanding principal amount of such Mortgage Loan as of the first day
of each Remittance Period payable on a monthly basis; provided, that if the
Depositor is no longer the Master Servicer, such rate may be increased to a rate
not in excess of ___% and if the Trustee is acting as Master Servicer such rate
shall be equal to ___%.

                  "Maximum LT-12 Interest Deferral Amount": With respect to any
Distribution Date, the excess of (i) accrued interest at the stated interest
rate applicable to LT-12 for such Distribution Date on a balance equal to the
principal balance of LT-12 minus the Lower Tier Subordinated Amount, in each
case for such Distribution Date over (ii) interest on LT-6, LT-8 and LT-10 for
such Distribution Date.

                  "Monthly Remittance": The Group I Monthly Remittance or the
Group II Monthly Remittance, as the case may be.

                  "____":  __________.

                  "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 Note.

                  "Mortgage Loan": Each of the mortgage loans sold by the
Depositor to the Trust on the Startup Day, together with any Qualified
Replacement Mortgages substituted therefor by the Depositor in accordance with
Section 3.2, 3.3 or 3.4 hereof as from time to time are held as a part of the
Trust Estate, the Mortgage Loans originally so held being identified in the
related Mortgage Loan Schedule. The term "Mortgage Loan" includes the terms
"First Mortgage Loan" and "Second Mortgage Loan". The term 


                                       20
<PAGE>


"Mortgage Loan" includes any Mortgage Loan which is Delinquent, which relates to
a foreclosure or which relates to a Property which is REO Property prior to such
Property's disposition by the Trust. Any mortgage loan which, although intended
by the parties hereto to have been, and which purportedly was, transferred and
assigned to the Trust by the Depositor, in fact was not transferred and assigned
to the Trust for any reason whatsoever, including, without limitation, the
incorrectness of the statement set forth in Section 3.3(b)(i) hereof with
respect to such mortgage loan, shall nevertheless be considered a "Mortgage
Loan" for all purposes of this Agreement.

                  "Mortgage Loan Group":  Each of Group I and Group II.

                  "Mortgage Loan Schedules": The schedules of Mortgage Loans,
separated by Mortgage Loan Group and by Sub-Servicer, listing each Mortgage Loan
conveyed on the Startup Day and setting forth as to each Mortgage Loan the
following information: (i) the name of the Mortgagor, (ii) the street address of
the Property, (iii) the town or city in which the Property is located, (iv) the
Principal Balance as of the Cut-Off Date, (v) the account number, (vi) the
original principal amount, (vii) the current Coupon Rate, (viii) the first date
on which a scheduled monthly payment is due under the Note, (ix) the original
stated maturity date of the Note, (x) the State in which the Property is
located, (xi) the zip code of the Property, (xii) the Loan-to-Value Ratio,
(xiii) the Loan-to-Value Ratio of any Second Mortgage Loan calculated by
disregarding the amount described in clause (ii)(a) of the definition of
"Loan-to-Value Ratio", (xiv) whether the Property is owner-occupied or non-owner
occupied, (xv) whether the Property is a single family residence, two-to-four
family residence, a condominium, a townhouse or a rowhouse and (xvi) if such
Mortgage Loan is a "balloon loan", the amortization terms (e.g., 30 year
amortization due in 15 years).

                  "Mortgagor":  The obligor on a Note.

                  "Net Insurance Proceeds": As to any Mortgage Loan, Insurance
Proceeds net of unreimbursed Reimbursable Advances relating thereto. In no event
shall Net Insurance Proceeds with respect to any Mortgage Loan be less than
zero.

                  "Net Liquidation Proceeds": As to any Liquidated Loan,
Liquidation Proceeds net of unreimbursed Reimbursable Advances relating to such
Mortgage Loan. In no event shall Net Liquidation Proceeds with respect to any
Liquidated Loan be less than zero.

                  "Net Pool Balance": As of any Payment Date, the sum of the
Pool Principal Balance less the sum of the principal balances of the Class LT-6,
LT-8, and LT-9 Certificates.

                  "Net Proceeds": The sum of, without duplication, Net
Liquidation Proceeds, Net Insurance Proceeds and Net Released Mortgage Property
Proceeds.

                  "Net Realized Loss": With respect to any Liquidated Loan the
excess, if any, of (x) the Principal Balance thereof at the time the Mortgage
Loan became a Liquidated Loan over (y) the related Net Liquidation Proceeds.

                  "Net Released Mortgage Property Proceeds": As to any Mortgage
Loan, Released Mortgage Property Proceeds net of unreimbursed Reimbursable
Advances relating thereto. In no event shall Net Released Mortgage Property
Proceeds with respect to any Mortgage Loan be less than zero.

                  "Net Weighted Average Coupon Rate": With respect to any
Mortgage Loan Group and Remittance Period, the weighted average Coupon Rates
(weighted by Principal Balances) of the related Mortgage Loans, calculated at
the opening of business on the first day of such Remittance Period, less the



                                       21
<PAGE>


rate at which the Master Servicing Fee is then calculated and less the Trustee
Fee and Certificate Insurer Premium Rate (in each case, such rates adjusted to
match the Accrual Period of the Certificates in the related Group); and less
interest shortfalls with respect to Mortgage Loans in the related Group as of
the end of the prior Remittance Period arising from Prepayments of principal and
from application of the Relief Act, which shortfalls are not otherwise covered
by Compensating Interest with respect to such Payment Date; and in the case of
Group I only for the first 36 Payment Dates, expressed as a per annum rate on
the aggregate principal balance of the Mortgage Loans in the related Group as of
the opening of business of the first day of the related Remittance Period; and
in the case of Group II only, less (x) __% on the first through ___ Payment
Dates or (y) ___% on the ___ Payment Date and thereafter.

                  "Nonrecoverable Advances": With respect to any Mortgage Loan,
any Servicing Advance or Delinquency Advance proposed to be made by the Master
Servicer in respect of a Mortgage Loan or REO Property which, in the good faith
business judgment of the Master Servicer, would not be ultimately recoverable
from late collections, Insurance Proceeds, Liquidation Proceeds or Released
Mortgage Property Proceeds on such Mortgage Loan or REO Property or otherwise.
Notwithstanding anything to the contrary contained in this Agreement, no
Delinquency Advance or Servicing Advance shall be required to be made by the
Master Servicer if such Delinquency Advance or Servicing Advance would, if made,
constitute a Nonrecoverable Advance.

                  "Note": The note or other evidence of indebtedness evidencing
the indebtedness of a Mortgagor under a Mortgage Loan.

                  "Officer's Certificate": A certificate signed by any
Authorized Officer of any Person delivering such certificate and delivered to
the Trustee.

                  "Operative Documents": This Agreement, the Sale Agreement, the
Insurance and Indemnity Agreement, the Underwriting Agreement, and the
Indemnification Agreement.

                  "Original Group I Pool Principal Balance": The aggregate
Principal Balances of all Group I Mortgage Loans as of the Cut-Off Date, i.e.,
$___________.

                  "Original Group II Pool Principal Balance": The aggregate
Principal Balances of all Group II Mortgage Loans as of the Cut-Off Date, i.e.,
$__________.

                  "Original Pool Principal Balance": The aggregate Principal
Balances of all Mortgage Loans as of the Cut-Off Date, i.e., $__________.

                  "Original Principal Balance": With respect to each Note, the
outstanding principal amount of such Note as of the Cut-Off Date.

                  "Outstanding": With respect to all Certificates of a Class, as
of any date of determination, all such Certificates theretofore executed and
delivered hereunder except:

                  (i) Certificates theretofore cancelled by the Trustee or
     delivered to the Trustee for cancellation;

                  (ii) Certificates or portions thereof for which full and final
     payment of money in the necessary amount has been theretofore deposited
     with the Trustee in trust for the Owners of such Certificates;




                                       22
<PAGE>


                  (iii) Certificates in exchange for or in lieu of which other
     Certificates have been executed and delivered pursuant to this Agreement,
     unless proof satisfactory to the Trustee is presented that any such
     Certificates are held by a bona fide purchaser;

                  (iv) Certificates alleged to have been destroyed, lost or
     stolen for which replacement Certificates have been issued as provided for
     in Section 5.5 hereof; and

                  (v) With respect to voting rights, any Class A Certificates
     held by the Depositor, the Master Servicer, the Depositor or any affiliate
     of any thereof, unless all other Class A Certificates have been paid in
     full.

                  Any Certificates in which the Certificate Insurer has an
interest pursuant to its right of subrogation shall be "Outstanding
Certificates".

                  "Owner": The Person in whose name a Certificate is registered
in the Register.

                  "Payment Date": The 18th day of each month (or, if such day is
not a Business Day, the next following Business Day), commencing in the month
following the Startup Day.

                  "Percentage Interest": As to any Class A Certificate or Class
B Certificate, that percentage, expressed as a fraction, the numerator of which
is the original principal balance of such Certificate as of the Cut-Off Date and
the denominator of which is the original principal balance of all Certificates
of the same Class as of the Cut-Off Date; as to any Residual Certificate, that
Percentage Interest set forth on such Residual Certificate.

                  "Person": Any individual, corporation, partnership, limited
liability company, joint venture, association, joint-stock company, trust,
unincorporated organization or government or any agency or political subdivision
thereof.

                  "Pool Delinquency Rate": With respect to any Remittance
Period, the fraction, expressed as a percentage, equal to (x) the aggregate
Principal Balances of all Mortgage Loans 90 or more days Delinquent as of the
close of business on the last day of such Remittance Period over (y) the Pool
Principal Balance as of the close of business on the last day of such Remittance
Period.

                  "Pool Principal Balance": As to any Payment Date, the
aggregate Principal Balance of the Mortgage Loans as of the close of business on
the last day of the related Remittance Period.

                  "Pool Rolling Three Month Delinquency Rate": As of any Payment
Date the fraction, expressed as a percentage, equal to the average of the Pool
Delinquency Rates for each of the three (or one and two, in the case of the
first and second Payment Dates), immediately preceding Remittance Periods.

                  "Preference Amount": As to any Payment Date, with respect to a
Class of Certificates, any amounts included in previous distributions to the
related Certificateholders of Distribution Amounts for such Class (exclusive of
Insured Payments) which are recovered from such Certificateholders as a voidable
preference by a trustee in bankruptcy pursuant to the United States Bankruptcy
Code in accordance with a final, nonappealable order of a court having competent
jurisdiction and which have not theretofore been repaid to such
Certificateholders provided such Certificateholders have complied with the
provisions of Section 7.3(f).



                                       23
<PAGE>


                  "Premium Amount": The Group I Premium Amount or the Group II
Premium Amount, as the case may be.

                  "Prepayment": Any payment of principal of a Mortgage Loan by a
Mortgagor which is received by the Master Servicer in advance of the scheduled
due date for the payment of such principal.

                  "Prepayment Interest Shortfalls": With respect to each Group,
the sum of the difference (caused by any Prepayments during a calendar month),
if any, for each Mortgage Loan in the related Group, between (i) the interest
collected by the Master Servicer from the Mortgagor during a calendar month, and
(ii) the full month's interest at the related Coupon Rate.

                  "Preservation Expenses": Expenditures made by the Master
Servicer in connection with a foreclosed Mortgage Loan prior to the liquidation
thereof, including, without limitation, expenditures for real estate property
taxes, hazard insurance premiums, property restoration or preservation.
Preservation Expenses shall constitute "Servicing Advances" for all purposes of
this Agreement.

                  "Principal and Interest Account": The principal and interest
account created by the Master Servicer pursuant to Section 10.8 hereof.

                  "Principal Balance": As of any date of calculation and with
respect to each Mortgage Loan, the Original Principal Balance thereof less any
related Principal Remittance Amounts relating to such Mortgage Loan included in
previous related Monthly Remittances and, if applicable, the related Monthly
Remittance as of such date; provided that the Principal Balance for any Mortgage
Loan which has become a Liquidated Loan shall be zero following the date on
which such Mortgage Loan becomes a Liquidated Loan, and at all times thereafter.

                  "Principal Distribution Amount": The Class A-1 Principal
Distribution Amount, the Class A-2 Principal Distribution Amount, the Class A-3
Principal Distribution Amount, the Class A-4 Principal Distribution Amount, the
Class A-5 Principal Distribution Amount or the Class A-6 Principal Distribution
Amount as the case may be.

                  "Principal Remittance Amounts": The Group I Principal
Remittance Amount or the Group II Principal Remittance Amount, as the case may
be.

                  "Prohibited Transaction": Has the meaning as defined in
Section 860F of the Code.

                  "Property": The underlying real property, including the
improvements thereon, securing a Mortgage Loan.

                  "Prospectus": The Prospectus dated __________ relating to
Mortgage Loan Asset Backed Securities, issuable in Series.

                  "Prospectus Supplement": The Prospectus Supplement dated
October 23, 1997 relating to the Class A Certificates.

                  "Qualified Liquidation": "Qualified Liquidation" shall have
the meaning set forth from time to time in the definition thereof at Section
860F(a)(4) of the Code (or any successor statute thereto) and applicable to the
Trust.

                                       24
<PAGE>


                  "Qualified Mortgage": "Qualified mortgage" shall have the
meaning set forth from time to time in the definition thereof at Section
860G(a)(3) of the Code (or any successor statute thereto) and applicable to the
Trust.

                  "Qualified Replacement Mortgage": A Mortgage Loan substituted
for another by the Depositor pursuant to Section 3.2, 3.3 or 3.4 hereof, which
(i) has a fixed rate of interest if the Mortgage Loan being replaced is a Group
I Mortgage Loan and has a variable rate of interest if the Mortgage Loan being
replaced is a Group II Mortgage Loan, (ii) has a Coupon Rate at least equal to
the Coupon Rate of the Mortgage Loan being replaced (which, in the case of a
Group II Mortgage Loan, shall be deemed to mean the same index and a margin
equal to or greater than the margin applicable to the Mortgage Loan being
replaced), (iii) is of the same or better property type and the same or better
occupancy status as the replaced Mortgage Loan, (iv) shall mature no later than
the latest maturity date of any Mortgage Loan then held in the related Mortgage
Loan Group (v) has a Loan-to-Value Ratio as of the Replacement Cut-Off Date no
higher than the Loan-to-Value Ratio of the replaced Mortgage Loan at such time,
(vi) shall be a First Mortgage Loan if the Mortgage Loan being replaced was a
First Mortgage Loan, and shall have the same or higher lien priority if the
Mortgage Loan being replaced was a junior Mortgage Loan, (vii) has a Principal
Balance as of the related Replacement Cut-Off Date equal to or less than the
Principal Balance of the replaced Mortgage Loan as of such Replacement Cut-Off
Date, (viii) shall be of the same or higher credit quality classification
(determined in accordance with the Depositor's underwriting guidelines) as the
Mortgage Loan which such Qualified Replacement Mortgage replaces, (ix) satisfies
the criteria set forth from time to time in the definition of "qualified
replacement mortgage" at Section 860G(a)(4) of the Code (or any successor
statute thereto) and applicable to the Trust, and (x) complies as of the date of
substitution with each representation and warranty set forth in Section 3.2(b)
hereof, all as evidenced by any Officer's Certificate of the Depositor delivered
to the Trustee prior to any such substitution. In the event that one or more
mortgage loans are proposed to be substituted for one or more Mortgage Loans,
the Certificate Insurer may allow the foregoing tests to be met on a weighted
average basis or other aggregate basis acceptable to the Certificate Insurer, as
evidenced by a written approval delivered to the Trustee by the Certificate
Insurer, except that the requirement of clause (ix) hereof must be satisfied as
to each Qualified Replacement Mortgage.

                  "Rating Agency": Any nationally recognized statistical credit
rating agency, or its successor, that rates any Certificates at the request of
the Depositor 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
Depositor, notice of which designation shall be given to the Trustee, the
Certificate Insurer and the Master Servicer. References herein to the highest
rating category of a rating agency shall mean AAA (with respect to long-term
ratings) or A-1+ (with respect to short-term ratings), in the case of ____, and
Aaa (with respect to long-term ratings) or P-1 (with respect to short-term
ratings), in the case of ____, and in the case of any other Rating Agency shall
mean such equivalent ratings.

                  "Record Date": With respect to the Class A-2, Class A-3, Class
A-4, and Class A-5 Group I Certificates and any Payment Date, the close of
business on the first Business Day of the calendar month in which such Payment
Date occurs. With respect to the Class A-1 and Class A-6 Certificates and any
Payment Date, the close of business on the Business Day immediately preceding
such Payment Date.

                  "Reference Banks": Bankers Trust Company, Barclay's Bank PLC,
The Bank of Tokyo and National Westminster Bank PLC; provided that if any of the
foregoing banks are not suitable to serve as a Reference Bank, then any leading
banks selected by the Depositor which are engaged in transactions in Eurodollar
deposits in the international Eurocurrency market (i) with an established place
of business in London, (ii) not controlling, under the control of or under
common control with the Depositor or any 




                                       25
<PAGE>


affiliate thereof, (iii) whose quotations appear on the Reuters Screen LIBO Page
on the relevant Interest Determination Date and (iv) which have been designated
as such by the Trustee.

                  "Register": The register maintained by the Trustee in
accordance with Section 5.4 hereof, in which the names of the Owners are set
forth.

                  "Registration Statement": The Depositor's Registration
Statement number 333-07837, filed on Form S-3.

                  "Reimbursable Advances": As to any Mortgage Loan, all
Delinquency Advances and Servicing Advances made by the Master Servicer with
respect thereto, to the extent not previously paid to or withheld by the Master
Servicer.

                  "Reimbursement Amount": With respect to any Class of Class A
Certificates and for any Payment Date, the sum of (x)(i) all related Insured
Payments previously received by the Trustee not previously repaid to the
Certificate Insurer pursuant to Section 7.3(b)(iii)(C), together with interest
accrued on each such related Insured Payment not previously repaid calculated
from the date the Trustee received the related Insured Payment at the Late
Payment Rate and (y) any other amounts then due and owing to the Certificate
Insurer relating to such Class A Certificates under the Insurance and Indemnity
Agreement.

                  "Released Mortgaged Property Proceeds": Proceeds received in
connection with a taking of a Property by condemnation or the exercise of
eminent domain or in connection with a release of part of the Property.

                  "Relief Act Shortfalls": With respect to each Group, the
aggregate difference (caused by application of the Soldiers' and Sailors' Civil
Relief Act of 1940, as amended) between (i) the interest collected by the Master
Servicer from the related Mortgagor during a calendar month and (ii) the full
month's interest at the related Coupon Rate.

                  "Remaining Group I Principal Distribution Amount": As of any
Payment Date, the Group I Principal Distribution Amount less the Class A-5
Lockout Distribution Amount.

                  "REMIC": A "real estate mortgage investment conduit" within
the meaning of Section 860D of the Code.

                  "REMIC I": The segregated pool of assets held by the Trust
consisting of the Mortgage Loans.

                  "REMIC I Regular Interests": As defined in Section 2.8(d)
hereof.

                   "REMIC Provisions": Provisions of the federal income tax law
relating to real estate mortgage investment conduits, which appear at Sections
860A through 860G of the Code, and related provisions, and regulations and
rulings promulgated thereunder, as the foregoing may be in effect from time to
time.

                  "REMIC Trust": The segregated pool of assets consisting of the
Trust Estate except for the Supplemental Interest Payment Account.

                  "Remittance Date": Any date on which the Master Servicer is
required to remit moneys on deposit in a Principal and Interest Account to the
Trustee, which shall be the 13th day of each month, 



                                       26
<PAGE>



commencing in the month following the Startup Day or if such day is not a
Business Day the following Business Day.

                  "Remittance Period": The period (inclusive) beginning at the
opening of business on the second day of the calendar month immediately
preceding the calendar month in which a Remittance Date occurs and ending at the
close of business on the first day of the calendar month in which such
Remittance Date occurs.

                  "REO Property": A Property acquired by the Master Servicer in
the name of and on behalf of the Trust through foreclosure or deed-in-lieu of
foreclosure in connection with a defaulted Mortgage Loan.

                  "Replacement Cut-Off Date": With respect to any Qualified
Replacement Mortgage, the second day of the calendar month in which such
Qualified Replacement Mortgage is conveyed to the Trust.

                  "Representation Letter": Letters to, or agreements with, the
Depository to effectuate a book entry system with respect to the Class A
Certificates registered in the Register under the nominee name of the
Depository.

                  "Representative":  Prudential Securities Incorporated.

                  "Reserve Interest Rate": With respect to any Interest
Determination Date, 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 three New
York City banks selected by the Trustee are quoting on the relevant Interest
Determination Date to the principal London offices of leading banks in the
London interbank market or (ii) in the event that the Trustee can determine no
such arithmetic mean, the lowest one-month U.S. dollar lending rate which three
New York City banks selected by the Trustee are quoting on such Interest
Determination Date to leading European banks.


                  "Residual Certificate": Any Class RL Certificate or any Class
RU Certificate.

                  "Rolling Delinquency Percentage": For any Distribution Date,
the average of the Delinquency Percentages for the Mortgage Loans as of the last
day of each of the six (or 1, 2, 3, 4, and 5 in the case of the first five
Payment Dates, as applicable) most recently ended Remittance Periods.

                  "Rolling Loss Percentage": As of any Distribution Date
commencing on the thirteenth Payment Date, the percentage equivalent of a
fraction, the numerator of which is the aggregate amount of Net Realized Losses
incurred during the preceding twelve calendar months, and the denominator of
which is the aggregate Pool Principal Balance as of the first day of the twelfth
preceding calendar month.

                  "____":  __________.

                  "Sale Agreement": The Purchase and Sale Agreement dated as of
__________ between the Company and the Depositor.

                  "Second Mortgage Loan": A Mortgage Loan which constitutes a
second priority mortgage lien with respect to the related Property, as
identified in the Mortgage Loan Schedules.

                  "Depositor":  __________, a __________ corporation.




                                       27
<PAGE>


                  "Depositor Optional Termination Date": The first Remittance
Date on which the then-outstanding aggregate Principal Balances of the Mortgage
Loans is ten percent or less of the Original Pool Principal Balance.

                  "Senior Lien": With respect to any Second Mortgage Loan, the
mortgage loan relating to the corresponding Property having a first priority
lien.

                  "Servicing Advance": As defined in Sections 10.9(b) and 10.13
hereof.

                  "Servicing Standards":  As defined in Section 10.2 hereof.

                  "Startup Day":  October 31, 1997.

                  "Step-Down Cumulative Loss Test": As such term is defined in
the Insurance and Indemnity Agreement.

                  "Step-Down Rolling Delinquency Test": As such term is defined
in the Insurance and Indemnity Agreement.

                  "Step-Down Rolling Loss Test": As such term is defined in the
Insurance and Indemnity Agreement.

                  "Step-Down Trigger": For any Payment Date after the 30th
Payment Date, the Step-Down Trigger will have occurred if each of the Step-Down
Cumulative Loss Test, the Step-Down Rolling Delinquency Test and the Step-Down
Rolling Loss Test is met. In no event will the Step-Down Trigger be deemed to
have occurred for the 30th Payment Date or any preceding Payment Date.

                  "Step-Up Cumulative Loss Test": As such term is defined in the
Insurance and Indemnity Agreement.

                  "Step-Up Rolling Delinquency Test": As such term is defined in
the Insurance and Indemnity Agreement.

                  "Step-Up Rolling Loss Test": As such term is defined in the
Insurance and Indemnity Agreement.

                  "Step-Up Trigger": For any Payment Date, the Step-Up Trigger
will have occurred if any one of the Step-Up Cumulative Loss Test, the Step-Up
Rolling Delinquency Test or the Step-Up Rolling Loss Test is met.

                  "Sub-Servicer": Any Person with whom the Master Servicer has
entered into a Sub-Servicing Agreement and who satisfies the requirements set
forth in Section 10.3 hereof in respect of the qualification of a Sub-Servicer.

                  "Sub-Servicing Agreement": The written contract between the
Master Servicer and any Sub-Servicer relating to servicing and/or administration
of certain Mortgage Loans as permitted by Section 10.3 hereof.

                  "Subordination Deficiency Amount": The Group I Subordination
Deficiency Amount or the Group II Subordination Deficiency Amount, as the case
may be.

                  "Substitution Amount":  As defined in Section 3.2(a) hereof.



                                       28
<PAGE>


                  "Supplemental Certificates":  The Class B-S Certificates.

                  "Supplemental Interest Payment Account": The Supplemental
Interest Payment Account established in accordance with Section 7.9(a) hereof
and maintained by the Trustee.

                  "Supplemental Interest Payment Amount": As defined in Section
7.9(a) hereof.

                  "Supplemental Interest Trust": The Access Financial
Supplemental Interest Trust _____ created pursuant to Section 7.9(a) hereof.

                  "Tax Matters Person": The tax matters person, as defined in
Section 1.860F-4(d) of the Treasury Regulations, appointed with respect to the
Trust pursuant to Section 12.17 hereof.

                  "Trigger Event": An Event of Default described in clauses
(viii), (ix) or (x) of Section 11.1.

                  "Trust": __________ Mortgage Loan Trust _____, the trust
created under Article II of this Agreement.

                  "Trust Estate": Collectively, all money, instruments, and
other property to the extent such money, instruments and other property, are
subject hereto or intended to be held in trust for the benefit of the Owners,
including all proceeds thereof, including, without limitation, (i) the Mortgage
Loans, (ii) such amounts, including Eligible Investments, as from time to time
may be held by the Trustee in any Account, and by the Master Servicer in the
Principal and Interest Account or otherwise held by the Master Servicer in trust
for the Owners (except as otherwise provided herein), (iii) any Property, the
ownership of which has been effected in the name of the Trust as a result of
foreclosure or acceptance by the Master Servicer of a deed in lieu of
foreclosure and that has not been withdrawn from the Trust, (iv) the rights, if
any, of the Trust in any Insurance Policies relating to the Mortgage Loans, (v)
Net Liquidation Proceeds (but only to the extent that such Net Liquidation
Proceeds do not exceed the Principal Balance of the related Mortgage Loan plus
accrued and unpaid interest on such Mortgage Loan) with respect to any
Liquidated Loan, (vi) Released Mortgaged Property Proceeds and (vii) the
Certificate Insurance Policy.

                  "Trustee": __________, a __________ _________, located on the
date of execution of this Agreement at 450 West 33rd Street, 15th Floor, New
York, NY 10001, not in its individual capacity but solely as Trustee under this
Agreement, and any successor hereunder.

                  "Trustee's Fee": The total of the Group I Trustee's Fee and
the Group II Trustee's Fee.

                  "Underwriters":  __________.

                  "Underwriting Agreement": The Underwriting Agreement dated
__________ among the Depositor and the Underwriters.

                  "Unregistered Certificates": Certificates which are not
registered as evidenced by inclusion in the Register.

                  "Upper-Tier REMIC": The segregated pool of assets held by the
Trust consisting of the Lower Tier Interests (except for the RL Lower-Tier
Interest, as set forth in the chart in Section 2.8(c) hereof), the Distribution
Accounts and the Certificate Insurance Policy.



                                       29
<PAGE>


                  Section 1.2. Use of Words and Phrases. "Herein", "hereby",
"hereunder", "hereof", "hereinbefore", "hereinafter" and other equivalent words
refer to this Agreement as a whole and not solely to the particular section of
this Agreement in which any such word is used. The definitions set forth in
Section 1.1 hereof include both the singular and the plural. Whenever used in
this Agreement, any pronoun shall be deemed to include both singular and plural
and to cover all genders.

                  Section 1.3. Captions; Table of Contents. The captions or
headings in this Agreement and the Table of Contents are for convenience only
and in no way define, limit or describe the scope and intent of any provisions
of this Agreement.

                  Section 1.4. Opinions. Each opinion with respect to the
validity, binding nature and enforceability of documents or Certificates may be
qualified to the extent that the same may be limited by applicable bankruptcy,
insolvency, reorganization, moratorium or other similar laws affecting the
enforcement of creditors' rights generally and by general principles of equity
(whether considered in a proceeding or action in equity or at law) and may state
that no opinion is expressed on the availability of the remedy of specific
enforcement, injunctive relief or any other equitable remedy. Any opinion
required to be furnished by any Person hereunder must be delivered by counsel
upon whose opinion the addressee of such opinion may reasonably rely, and such
opinion may state that it is given in reasonable reliance upon an opinion of
another, a copy of which must be attached, concerning the laws of a foreign
jurisdiction. Opinions regarding REMIC matters must be furnished by special
counsel to the Depositor.

                  Section 1.5. Calculations All calculations of accrued interest
made pursuant to the Agreement shall be made assuming a 360-day year consisting
of twelve 30-day months, except for interest on the Class A-1 Group I
Certificates and the Class A-6 Group II Certificates, which calculations shall
be made based on the actual number of days over a 360-day year, or as otherwise
specifically provided herein.

                                   ARTICLE II

                                    THE TRUST

                  Section 2.1. Establishment of the Trust. The Depositor does
hereby create and establish, pursuant to the laws of the State of New York and
this Agreement, the Trust, which, for convenience, shall be known as "__________
Mortgage Loan Trust _____". The Trust shall be deemed to consist of three
sub-trusts, one with respect to each Mortgage Loan Group.

                  Section 2.2. Office. The office of the Trust shall be in care
of the Trustee, _______________ or at such other address as the Trustee may
designate by notice to the Company, the Master Servicer, the Depositor, the
Certificate Insurer and the Owners.

                  Section 2.3. Purpose and Powers. The purpose of the Trust is
to engage in the following activities, and only such activities: (i) the
purchase of the Mortgage Loans; (ii) the holding of the Mortgage Loans and the
Trust Estate related thereto; (iii) the issuance of the Certificates; (iv)
activities that are necessary, suitable or convenient to accomplish the
foregoing or are incidental thereto or connected therewith, including the
investment of moneys in accordance with this Agreement; and (v) such other
activities as may be required in connection with conservation of the Trust
Estate and distributions to the Owners; provided, however, that nothing
contained herein shall be construed to permit the Trustee to take any action
which would adversely affect the status of any interest held by the Trust which
is intended to be treated as a REMIC.


                                       30
<PAGE>



                  Section 2.4. Appointment of the Trustee; Declaration of Trust.
The Depositor hereby appoints the Trustee as trustee of the Trust effective as
of the Startup Day, to have all the rights, powers and duties set forth herein.
The Trustee hereby acknowledges and accepts such appointment, represents and
warrants its eligibility as of the Startup Day to serve as Trustee pursuant to
Section 9.8 hereof and declares that it will hold the Trust Estate in trust upon
and subject to the conditions set forth herein for the benefit of the Owners.

                  Section 2.5. Expenses of the Trust. The Master Servicer shall
retain its monthly aggregate Master Servicing Fees as provided in Section 10.15
herein; the Trustee's Fee shall be paid monthly as provided in Section 7.3(b)(i)
hereof; and the premiums due to the Certificate Insurer shall be paid monthly as
provided in Section 7.3(b)(iii)(C) hereof; all other expenses of the Trust
including any fees and expenses incurred by the Trustee in connection with a
termination of the Trust pursuant to Article VIII shall be submitted to the
Depositor for its approval, and, if so approved, shall be paid by the Depositor.
The reasonable fees and expenses of the Trustee's counsel in connection with the
review and delivery of this Agreement and related documentation shall be due as
of the Startup Day and shall be paid by the Depositor.

                  Section 2.6. Ownership of the Trust. On the Startup Day, the
ownership interests in the Trust shall be transferred as set forth in Section
4.2 hereof, such transfer to be evidenced by issuance of the Certificates as
described therein. Thereafter, transfer of any ownership interest shall be
governed by Section 5.4 hereof.

                  Section 2.7. Receipt of Trust Estate. The Depositor hereby
directs the Trustee to accept the property conveyed to it pursuant to Section
3.3 hereof in connection with the establishment of the Trust, and the Trustee
hereby acknowledges receipt of such property. The Depositor further directs the
Trustee to issue the Certificates, to hold the Class A Certificates as transfer
agent for the Depository as provided in Section 5.4, and to deliver the Class B
Certificates and the Residual Certificates to the Depositor.

                  Section 2.8. Miscellaneous REMIC Provisions. (a) The Trust
shall elect that each of the Upper-Tier REMIC, the Lower-Tier REMIC and REMIC I
shall be treated as REMICs under Section 860D of the Code. Any inconsistencies
or ambiguities in this Agreement or in the administration of the Trust shall be
resolved in a manner that preserves the validity of such REMIC elections.

                  (b) The Class A-1 Group I Certificates, the Class A-2 Group I
Certificates, the Class A-3 Group I Certificates, the Class A-4 Group I
Certificates, the Class A-5 Group I Certificates, the Class A-6 Group II
Certificates and the uncertificated right of the Supplemental Interest Account
to receive the distributions described in Section 7.3(c) (the "Uncertificated
Interest") are hereby designated as "regular interests" with respect to the
Upper-Tier REMIC and the Class RU Certificates are hereby designated as the
single class of "residual interest" with respect to the Upper-Tier REMIC.

                  (c) The Class LT-1, LT-2, LT-3, LT-4, LT-5, LT-6, LT-7, LT-8
and LT-9 Certificates are hereby designated as "regular interests" with respect
to the Lower-Tier REMIC and the Class RL Certificates are hereby designated as
the single class of "residual interest" with respect to the Lower-Tier REMIC.
The beneficial ownership interest of the Lower-Tier REMIC shall be evidenced by
the interests (the "Lower-Tier Interests") having the characteristics and terms
as follows:

<TABLE>
<CAPTION>


      Class              Companion              Original          Interest                Final
   Designation            Classes              Principal            Rate                 Payment
                                                Balance                                    Date
- -----------------   --------------------   ------------------   -------------   --------------------------
<S>                  <C>                    <C>                 <C>              <C>



                                       31
<PAGE>



      LT-1                  A-1                                      (1)
      LT-2                  A-2                                      (1)
      LT-3                  A-3                                      (1)
      LT-4                  A-4                                      (1)
      LT-5                  A-5                                      (1)
      LT-6                                                           (2)
      LT-7                  A-6                                      (3)
      LT-8                                                           (4)
      LT-9                                                           (5)
       RL                                                            (6)
</TABLE>

(1)   The Weighted average of the Class IB Pass-Through Rate and the excess of
      the Class IA Pass-Through Rate over (a) 5.00% for the first 36 Payment
      Dates and (b) 0.0% thereafter.
(2)   The Weighted Average of the Class A-1, A-2, A-3, A-4 and A-5 Pass-Through
      Rates.
(3)   The Net Weighted Average Coupon Rate of the Group II Mortgage Loans, plus
      the Certificate Insurer Premium Rate.
(4)   The Class A-6 Pass-Through Rate.
(5)   The Net Weighted Average Coupon Rate of the Mortgage Loans, plus the
      Certificate Insurer Premium Rate.
(6)   The RL Certificate has no principal balance and does not bear interest.

The Lower-Tier Interests LT-1, LT-2, LT-3, LT-4, LT-5, LT-6, LT-7, LT-8, and
LT-9 shall be issued as non-certificated interests and recorded on the records
of the Lower-Tier REMIC as being issued to and held by the Trustee on behalf of
the Upper-Tier REMIC.

                  On each Payment Date, the Lower Tier Distribution Amount shall
be applied as principal and interest of particular Lower Tier Interests, other
than the RL Certificate, in amounts corresponding to the aggregate respective
amounts required to be applied as principal and interest of their related
Companion Classes (as set forth above) and the Class B Certificates pursuant to
the priorities set forth in section 7.3 hereof and with respect to the Lower
Tier Interests LT-6, LT-8, and LT-9,

                           (i) the Lower Tier Distribution Amount shall be
applied as interest to LT-6, LT-8, and LT-9 in an amount corresponding to the
interest accrued on the class principal balances of such classes at the interest
rate for such class as stated above; provided, however, that amounts payable as
interest in respect of LT-9 shall be reduced (the "LT-9 Distribution Reduction
Amount") when the Lower Tier Subordinated Amount is less than the Lower Tier
Required Subordinated Amount by the lesser of (x) the amount of such difference
and (y) the Maximum LT-9 Interest Deferral Amount. The LT-9 Distribution
Reduction Amount will be applied to proportionately reduce the principal
balances of LT-6, and LT-8; in the case of LT-6, in proportion to the amount on
such Payment Date of any Group I Subordination Increase Amount, and in the case
of LT-8, in proportion to the amount on such Payment Date of any Group II
Subordination Increase Amount; and

                           (ii) the remainder of the Lower Tier Distribution
Amount shall be applied as principal to LT-6, LT-8, and LT-9 in the following
percentages:


                  (a)  50.00% to LT-9; and

                  (b)  50.00% to LT-6 and LT-8 in proportion to the Group I
                       Principal Distribution Amount and the Group II Principal
                       Distribution Amount ; respectively, in each case as of
                       such Payment Date provided that the Lower Tier
                       Subordinated 



                                       32
<PAGE>


                       Amount is less than or equal to the Lower Tier Required
                       Subordinated Amount. If not, 50.00% divided among LT-6,
                       LT-8 and LT-9 such that the Lower Tier Subordinated
                       Amount is equal to the Lower Tier Required Subordinated
                       Amount.

                  No distributions will be made on the Class RL Certificate,
except that any distribution of the proceeds of the final remaining assets of
the Lower Tier REMIC shall be distributed to the holder thereof upon
presentation and surrender of the Class RL Certificate.

                  (d) REMIC I will be evidenced by the Class IA, Class IB, and
Class IC Certificates (the "REMIC I Regular Interests"), which will be
uncertificated and non-transferable and are hereby designated as the "regular
interests" in REMIC I and (y) the Class RI Certificates, which are hereby
designated as the single "residual interest" in REMIC I (the REMIC I Regular
Certificates, together with the Class RI certificates, the "REMIC I
Certificates"). The REMIC I Regular Interests shall be recorded on the records
of the REMIC I as being issued to and held by the Trustee on behalf of the
Lower-Tier REMIC.

                  The Class IA Certificates shall have an initial principal
balance equal to the initial principal balance of the Class A-5 Certificates
(that is, $__________). The Class IB Certificates shall have an initial
principal balance equal to the excess of the Original Group I Pool Principal
Balance over the initial principal balance of the Class IA Certificates (that
is, $__________). The Class IC Certificates shall have an initial principal
balance equal to the Original Group II Pool Principal Balance.

                  On each Payment Date, principal collections on the Mortgage
Loans shall be allocated as follows: an amount equal to the principal payable on
the Class A-5 Certificates shall be payable on the Class IA Certificates; the
remaining Group I Principal Distribution Amount shall be payable to the Class IB
Certificates and the Group II Principal Distribution Amount shall be payable on
the Class IC certificates.

                  The Class IA and Class IB Certificates shall each have
Pass-Through Rates equal to the Net Weighted Average Coupon Rate of the Group I
Loans. The Class IC Certificates shall have a Pass-Through Rate equal to the Net
Weighted Average Coupon Rate of the Group II Loans. The Class RI Certificates
shall have no principal balance and no Pass-Through Rate and shall be entitled
to only those distributable assets, if any remaining in REMIC I on each Payment
Date after all amounts required to be distributed to the Class IA , Class IB ,
and Class IC Certificates after applicable Trust expenses have been paid.

(e) The Startup Day is hereby designated as the "startup day" of each REMIC
within the meaning of Section 860G(a)(9) of the Code.

                                  ARTICLE III

                    REPRESENTATIONS, WARRANTIES AND COVENANTS
                   OF THE DEPOSITOR, AND THE MASTER SERVICER;
                          CONVEYANCE OF MORTGAGE LOANS

                  Section 3.1. Representations and Warranties of the Depositor
and the Master Servicer. (a) The Depositor hereby represents, warrants and
covenants to the Master Servicer, the Trustee, the Certificate Insurer and to
the Owners as of the Startup Day that:



                                       33
<PAGE>


                  (i) The Depositor is a corporation duly organized, validly
      existing and in good standing under the laws of the State of __________
      and is in good standing as a foreign corporation in each jurisdiction in
      which the nature of its business, or the properties owned or leased by it
      make such qualification necessary. The Depositor has all requisite
      corporate power and authority to own and operate its properties, to enable
      it to carry out its business as presently conducted in a material manner
      and as proposed to be conducted and to enter into and discharge its
      obligations under this Agreement and the other Operative Documents to
      which it is a party in a material manner.

                  (ii) The execution and delivery of this Agreement and the
      other Operative Documents to which the Depositor is a party, by the
      Depositor, and its performance and compliance with the terms of this
      Agreement and of the other Operative Documents to which it is a party have
      been duly authorized by all necessary corporate action on the part of the
      Depositor and will not violate the Depositor's Certificate of
      Incorporation or Bylaws or constitute a default (or an event which, with
      notice or lapse of time, or both, would constitute a default) under, or
      result in the breach of, any material contract, agreement or other
      instrument to which the Depositor is a party or by which the Depositor is
      bound, or violate any statute or any order, rule or regulation of any
      court, governmental agency or body or other tribunal having jurisdiction
      over the Depositor or any of its properties.

                  (iii) This Agreement and the other Operative Documents to
      which the Depositor is a party, assuming due authorization, execution and
      delivery by the other parties hereto and thereto, each constitutes a
      valid, legal and binding obligation of the Depositor, enforceable against
      it in accordance with the terms hereof and thereof, except as the
      enforcement hereof and thereof may be limited by applicable bankruptcy,
      insolvency, reorganization, moratorium or other similar laws affecting
      creditors' rights generally and by general principles of equity (whether
      considered in a proceeding or action in equity or at law).

                  (iv) The Depositor is not in default with respect to any order
      or decree of any court or any order, regulation or demand of any federal,
      state, municipal or governmental agency, which might have consequences
      that would materially and adversely affect the condition (financial or
      other) or operations of the Depositor or its properties or might have
      consequences that would materially and adversely affect its performance
      hereunder and under the other Operative Documents to which it is a party.

                  (v) No litigation is pending or, to the best of the
      Depositor's knowledge, threatened against the Depositor which litigation
      might have consequences that would prohibit its entering into this
      Agreement or any other Operative Document to which it is a party or that
      would materially and adversely affect the condition (financial or
      otherwise) or operations of the Depositor or its properties or might have
      consequences that would materially and adversely affect its performance
      hereunder and under the other Operative Documents to which it is a party.

                  (vi) No certificate of an officer, statement furnished in
      writing or report delivered pursuant to the terms hereof by the Depositor
      contains any untrue statement of a material fact or omits to state a
      material fact necessary to make the certificate, statement or report not
      misleading.

                  (vii) The statements contained in the Registration Statement
      which describe the Depositor or matters or activities for which the
      Depositor is responsible in accordance with the Operative Documents or
      which are attributed to the Depositor therein are true and correct in all
      material respects, and the Registration Statement does not contain any
      untrue statement of a material fact with respect to the Depositor or omit
      to state a material fact required to be stated 



                                       34
<PAGE>


      therein or necessary in order to prevent the statements contained therein
      with respect to the Depositor from being misleading. To the best of the
      Depositor's knowledge and belief, the Registration Statement does not
      contain any untrue statement of a material fact required to be stated
      therein or omit to state any material fact required to be stated therein
      or necessary to make the statements contained therein not misleading.

                  (viii) All actions, approvals, consents, waivers, exemptions,
      variances, franchises, orders, permits, authorizations, rights and
      licenses required to be taken, given or obtained, as the case may be, by
      or from any federal, state or other governmental authority or agency
      (other than any such actions, approvals, etc. under any state securities
      laws, real estate syndication or "Blue Sky" statutes, as to which the
      Depositor makes no such representation or warranty), that are necessary or
      advisable in connection with the purchase and sale of the Certificates and
      the execution and delivery by the Depositor of the Operative Documents to
      which it is a party, have been duly taken, given or obtained, as the case
      may be, are in full force and effect on the date hereof, are not subject
      to any pending proceedings or appeals (administrative, judicial or
      otherwise) and either the time within which any appeal therefrom may be
      taken or review thereof may be obtained has expired or no review thereof
      may be obtained or appeal therefrom taken, and are adequate to authorize
      the consummation of the transactions contemplated by this Agreement and
      the other Operative Documents on the part of the Depositor and the
      performance by the Depositor of its obligations under this Agreement and
      such of the other Operative Documents to which it is a party.

                  (ix) The transactions contemplated by this Agreement are in
      the ordinary course of business of the Depositor.

                  (x) The Depositor received fair consideration and reasonably
      equivalent value in exchange for the sale of the interests in the Mortgage
      Loans to the Trust.

                  (xi) The Depositor did not sell any interest in any Mortgage
      Loan with any intent to hinder, delay or defraud any of its creditors.

                  (xii) The Depositor is solvent and the Depositor will not be
      rendered insolvent as a result of the sale of the Mortgage Loans to the
      Trust.


                  (b) The Master Servicer hereby represents and warrants to the
Depositor, the Trustee, the Certificate Insurer, and to the Owners as of the
Startup Day that:

                  (i) The Master Servicer is a corporation duly organized,
      validly existing and in good standing under the laws of __________, and
      is, or a Sub-Servicer is, in compliance with the laws of each state in
      which any Property is located to the extent necessary to enable the Master
      Servicer to perform its obligations hereunder. The Master Servicer and
      each Sub-Servicer is in good standing as a foreign corporation in each
      jurisdiction in which the nature of its business, or the properties owned
      or leased by it make such qualification necessary to enable the Master
      Servicer to perform its obligations hereunder. The Master Servicer has all
      requisite corporate power and authority to own and operate its properties,
      to carry out its business as presently conducted and as proposed to be
      conducted and to enter into and discharge, either directly or through
      Sub-Servicers, its obligations under this Agreement. The Master Servicer
      and any Sub-Servicer has equity of at least $__________ as determined in
      accordance with generally accepted accounting principles. Each
      Sub-Servicer appointed by the Master Servicer will have all requisite
      corporate power and authority to own and operate its properties, to carry
      out its business as presently conducted and as proposed to be conducted.



                                       35
<PAGE>


                  (ii) The execution and delivery of this Agreement by the
      Master Servicer and its performance and compliance with the terms of this
      Agreement and any Sub-Servicing Agreement have been duly authorized by all
      necessary corporate action on the part of the Master Servicer and will not
      violate the Master Servicer's Certificate of Incorporation or Bylaws or
      constitute a default (or an event which, with notice or lapse of time, or
      both, would constitute a default) under, or result in the breach of, any
      material contract, agreement or other instrument to which the Master
      Servicer is a party or by which the Master Servicer is bound or violate
      any statute or any order, rule or regulation of any court, governmental
      agency or body or other tribunal having jurisdiction over the Master
      Servicer or any of its properties.

                  (iii) This Agreement and any Sub-Servicing Agreement, assuming
      due authorization, execution and delivery by the other parties hereto and
      thereto, each constitutes a valid, legal and binding obligation of the
      Master Servicer, enforceable against it in accordance with the terms
      hereof, except as the enforcement hereof may be limited by applicable
      bankruptcy, insolvency, reorganization, moratorium or other similar laws
      affecting creditors' rights generally and by general principles of equity
      (whether considered in a proceeding or action in equity or at law).

                  (iv) The Master Servicer is not in default with respect to any
      order or decree of any court or any order, regulation or demand of any
      federal, state, municipal or governmental agency, which might have
      consequences that would materially and adversely affect the condition
      (financial or other) or operations of the Master Servicer or its
      properties or might have consequences that would materially and adversely
      affect its performance hereunder and under any Sub-Servicing Agreement.

                  (v) No litigation is pending or, to the best of the Master
      Servicer's knowledge, threatened against the Master Servicer which
      litigation might have consequences that would prohibit its entering into
      this Agreement or any Sub-Servicing Agreement or that would materially and
      adversely affect the condition (financial or otherwise) or operations of
      the Master Servicer or its properties or might have consequences that
      would materially and adversely affect its performance hereunder.

                  (vi) Each certificate of an officer, statement furnished in
      writing or report delivered pursuant to the terms hereof by the Master
      Servicer is true and correct in all material respects.

                  (vii) The statements contained in the Prospectus Supplement
      which describe the Master Servicer under the caption "The Master Servicer"
      are true and correct in all material respects.

                  (viii) The Master Servicing Fee is a "current (normal)
      servicing fee rate" as that term is used in Statement of Financial
      Accounting Standards No. 65 issued by the Financial Accounting Standards
      Board. Neither the Master Servicer nor any affiliate thereof will report
      on any financial statements any part of the Master Servicing Fee as an
      adjustment to the sales price of the Mortgage Loans.

                  (ix) All actions, approvals, consents, waivers, exemptions,
      variances, franchises, orders, permits, authorizations, rights and
      licenses required to be taken, given or obtained, as the case may be, by
      or from any federal, state or other governmental authority or agency
      (other than any such actions, approvals, etc. under any state securities
      laws, real estate syndication or "Blue


                                       36
<PAGE>


Sky" statutes, as to which the Master Servicer makes no
such representation or warranty), that are necessary or advisable in connection
with the execution and delivery by, and the performance of the obligations of,
the Master Servicer, either directly or through a Sub-Servicer, of this
Agreement and each Sub-Servicing Agreement, have been duly taken, given or
obtained, as the case may be, are in full force and effect on the date hereof,
are not subject to any pending proceedings or appeals (administrative, judicial
or otherwise) and either the time within which any appeal therefrom may be taken
or review thereof may be obtained has expired or no review thereof may be
obtained or appeal therefrom taken, and are adequate to authorize the
consummation of the transactions contemplated by this Agreement and each
Sub-Servicing Agreement on the part of the Master Servicer and the performance
by the Master Servicer, either directly or through a Sub-Servicer, of its
obligations under this Agreement and each Sub-Servicing Agreement. 

                  (x) The collection practices used by the Master Servicer with
      respect to the Mortgage Loans have been, in all material respects, legal,
      proper, prudent and customary in the non-conforming credit residential
      loan servicing business.

                  (xi) The transactions contemplated by this Agreement are in
      the ordinary course of business of the Master Servicer.




                  (c) It is understood and agreed that the representations and
warranties set forth in this Section 3.1 shall survive delivery of the Mortgage
Loans to the Trustee.

                  Upon discovery by any of the Depositor, the Master Servicer,
the Certificate Insurer or the Trustee of a breach of any of the representations
and warranties set forth in this Section 3.1(c) which materially and adversely
affects the interests of the Owners or of the Certificate Insurer, the party
discovering such breach shall give prompt written notice to the other parties
and the Certificate Insurer; PROVIDED that, the Trustee shall have no duty or
responsibility to inquire, investigate, determine or obtain actual knowledge of
facts or events constituting a breach of any such representations or warranties.
Within 30 days of its discovery or its receipt of notice of breach, the Master
Servicer shall cure such breach in all material respects and, upon the Master
Servicer's continued failure to cure such breach, may thereafter be removed
pursuant to Section 11.1 hereof.

                  Section 3.2.      Covenants of the Depositor to Take Certain
Actions with Respect to the Mortgage Loans in Certain Situations. (a) Upon the
actual knowledge of the Depositor, the Master Servicer, the Certificate Insurer
or the Trustee that the statements set forth in (ii), (x), (xiii), (xix),
(xxxii), (xxxiii) or (xxxix) of subsection (b) below were untrue in any material
respect as of the Startup Day or that any of the other statements set forth in
subsection (b) below were untrue as of the Startup Day with the result that the
interests of the Owners or the interests of the Certificate Insurer are
materially and adversely affected, the party discovering such breach shall give
prompt written notice to the other parties and the Certificate Insurer.

                  Upon the earliest to occur of the Depositor's discovery, its
receipt of notice of breach from any one of the other parties or the Certificate
Insurer or such time as a situation resulting from an existing statement which
is untrue materially and adversely affects the interests of the Owners or of the
Certificate Insurer as set forth above, the Depositor hereby covenants and
warrants that it shall promptly cure such breach in all material respects or it
shall, subject to the further requirements of this paragraph, on the second
Remittance Date next succeeding such discovery, receipt of notice or such time
(i) substitute in lieu of each Mortgage Loan which has given rise to the
requirement for action by the Depositor a Qualified Replacement Mortgage and, if
the outstanding principal amount of such Qualified Replacement Mortgage as of
the applicable Replacement Cut-Off Date is less than the Principal Balance


                                       37

<PAGE>


of such Mortgage Loan as of such Replacement Cut-Off Date, deliver an amount
equal to such difference together with accrued and unpaid interest on such
amount calculated at the related Coupon Rate less the rate at which the Master
Servicing Fee is calculated, if any, of the Mortgage Loan being replaced (such
aggregate amount, the "Substitution Amount"), together with the aggregate amount
of all unreimbursed Delinquency Advances and Servicing Advances theretofore made
with respect to such Mortgage Loan to the Master Servicer for deposit in the
Principal and Interest Account or (ii) purchase such Mortgage Loan from the
Trust at a purchase price equal to the Loan Purchase Price thereof, which
purchase price shall be delivered to the Master Servicer for deposit in the
Principal and Interest Account. In connection with any such proposed purchase or
substitution, the Depositor at its expense, shall cause to be delivered to the
Trustee and to the Certificate Insurer an opinion of counsel experienced in
federal income tax matters stating whether or not such a proposed purchase or
substitution would constitute a Prohibited Transaction for the Trust or would
jeopardize the status of any of the REMICs as a REMIC and the Depositor shall
only be required to take either such action to the extent such action would not
constitute a Prohibited Transaction for the Trust or would not jeopardize the
status of any of the Upper-Tier REMIC, the Lower-Tier REMIC or REMIC I as a
REMIC. Notwithstanding the foregoing, the fact that a remedy would constitute a
Prohibited Transaction with respect to a Mortgage Loan shall not reduce the
obligation hereunder of the Depositor to effect another remedy with respect to
such Mortgage Loan. It is understood and agreed that the obligation of the
Depositor so to cure the defect, substitute or purchase any Mortgage Loan as to
which such a statement set forth below is untrue in any material respect and has
not been remedied, along with the indemnification remedy available under Section
12.21(b) shall constitute the sole remedies available to the Owners, the Trustee
or the Certificate Insurer respecting any such statement.

                  (b) (i) The information with respect to each Mortgage Loan set
         forth in the related Mortgage Loan Schedule is true and correct in all
         material respects as of the Cut-Off Date;

                      (ii) Each  Mortgage  Loan File has been or will be
         delivered  to the  Trustee on the Startup Day;

                      (iii) Each Mortgage Loan being transferred to the Trustee
         is a Qualified Mortgage and is a Mortgage;


                      (iv) _____% of the Original Group I Pool Principal Balance
         and _____% of the Original Group II Pool Principal Balance have
         corresponding Properties that are improved by a one-to-four family
         residential dwelling and the remaining Mortgage Loans have
         corresponding Properties that are improved by modular housing,
         manufactured housing, PUD, SF row houses, townhouses or duplexes;

                      (v) As of the Cut-Off Date, no Mortgage Loan in Group I
         had a Loan-to-Value Ratio in excess of ____% and the weighted average
         Combined Loan-to-Value Ratio for Group I was approximately ____%, no
         Mortgage Loan in Group II had a Loan-to-Value Ratio in excess of ____%
         and the weighted average Loan-to-Value Ratio for Group II was
         approximately ____%;

                      (vi) Each Mortgage Loan is being serviced by or on behalf
         of the Master Servicer;

                      (vii) The Note related to each Group I Mortgage Loan bears
         a fixed Coupon Rate of at least ____% per annum; the Note related to
         each Group II Mortgage Loan bears interest based on an index of
         six-month LIBOR, adjusts either every sixth month or every
         twenty-fourth month or every thirty-sixth month, has a margin of at
         least ____%, an adjustment cap of at least

                                       38

<PAGE>

         ____%, a lifetime cap of at least ____% and a Coupon Rate as of the
         Cut-Off Date of at least ____%;

                      (viii) Notes representing not more than ____% of the
         Original Group I Pool Principal Balance of the Mortgage Loans provide
         for a "balloon" payment at the end of the 15th year (such Mortgage
         Loans having 30-year amortization schedules), none of the Group II
         Mortgage Loans provide for a "balloon" payment;

                      (ix) As of the Cut-Off Date, each Mortgage is a valid and
         subsisting first or second lien (as identified in the Mortgage Loan
         Schedule) of record on the Property subject in the case of any Second
         Mortgage Loan only to a Senior Lien on such Property and subject in all
         cases to the exceptions to title set forth in the title insurance
         policy with respect to the related Mortgage Loan, which exceptions are
         generally acceptable to banking institutions in connection with their
         regular mortgage lending activities, and such other exceptions to which
         similar properties are commonly subject and which do not individually,
         or in the aggregate, materially and adversely affect the benefits of
         the security intended to be provided by such Mortgage;

                      (x) Immediately prior to the transfer and assignment
         contemplated by the Sale Agreement, the Depositor held good and
         indefeasible title to, and was the sole owner of, each Mortgage Loan
         conveyed by the Depositor subject to no liens, charges, mortgages,
         encumbrances or rights of others except as set forth in paragraph (ix)
         or other liens which will be released simultaneously with such transfer
         and assignment; and immediately upon the transfer and assignment
         contemplated the Trust will hold good and indefeasible title to, and be
         the sole owner of, each Mortgage Loan subject to no liens, charges,
         mortgages, encumbrances or rights of others except as set forth in
         paragraph (ix) or other liens which will be released simultaneously
         with such transfer and assignment;


                      (xi) As of the Cut-Off Date, no Mortgage Loan is more than
         59 days delinquent, and Mortgage Loans (in the aggregate) representing
         no more than ____% of the Original Group I Pool Principal Balance of
         the Mortgage Loans are 30-59 days delinquent, no more than ____% of the
         Original Group II Pool Principal Balance of the Mortgage Loans are
         30-59 days delinquent;

                      (xii) As of the Startup Day, each Property is free of
         substantial damage and is in good repair;

                      (xiii) As of the Startup Day, there is no valid and
         enforceable offset, defense or counterclaim to any Note or Mortgage,
         including the obligation of the related Mortgagor to pay the unpaid
         principal of or interest on such Note; (xiv) As of the Startup Day,
         there is no delinquent tax or assessment lien on any Property, nor is
         there any claim for work, labor or material affecting any Property
         which is or may be a lien prior to, or equal with, the lien of the
         related Mortgage except, in each case, those which are insured against
         by any title insurance policy referred to in paragraph (xvi) below;

                      (xv) Each Mortgage Loan complies and at the time it was
         made complied in all material respects with all applicable state and
         federal laws and regulations, including, without limitation, the
         federal Truth-in-Lending Act, Real Estate Settlement Procedure Act and
         other consumer protection laws, usury, equal credit opportunity,
         disclosure and recording laws;

                      (xvi) With respect to each Mortgage Loan, a lender's title
         insurance policy, issued in standard California Land Title Association
         form or American Land Title Association form in



                                       39
<PAGE>


         the state in which the related Property is situated, in an amount at
         least equal to the Original Principal Balance of such Mortgage Loan
         insuring the mortgagee's interest under the related Mortgage Loan as
         the holder of a valid first mortgage lien of record in the case of each
         First Mortgage Loan or second mortgage lien of record in the case of
         each Second Mortgage Loan on the real property described in the related
         Mortgage, as the case may be, subject only to exceptions of the
         character referred to in paragraph (ix) above, was effective on the
         date of the origination of such Mortgage Loan, and, as of the Startup
         Day, such policy will be valid and thereafter such policy shall
         continue in full force and effect. The assignment to the Trust of the
         benefits of the mortgage title insurance does not require the consent
         of or notification to the insurer. No claims have been made under such
         mortgage title insurance policies and no prior holder of the related
         mortgage has done, by act or omission, anything that would impair the
         coverage of such mortgage title insurance policy;


                      (xvii) At the Startup Day, the improvements upon each
         Property are covered by a valid and existing hazard insurance policy
         (which may be a blanket policy of the type described in Section
         10.11(c) hereof) with a generally acceptable carrier that provides for
         fire and extended coverage representing coverage not less than the
         least of (A) the outstanding principal balance of the related Mortgage
         Loan (together, in the case of a Second Mortgage Loan, with the
         outstanding principal balance of the Senior Lien), (B) the minimum
         amount required to compensate for damage or loss on a replacement cost
         basis or (C) the full insurable value of the Property and in any event
         which is not less than the amount necessary to avoid the operation of
         any coinsurance provisions with respect to the Property in the event of
         any loss less than the amount of the insurance coverage and consistent
         with the amount that would have been required as of the date of
         origination by the related originator in its normal residential
         mortgage lending activities with respect to similar properties in the
         same locality. All hazard insurance policies are the valid and binding
         obligation of the insurer and contain a standard mortgagee clause
         naming the originator, its successors and assigns, as mortgagee. All
         premiums thereon have been paid. Such insurance policy requires prior
         notice to the insured of termination or cancellation, and no such
         notice has been received. The Mortgage obligates the Mortgagor
         thereunder to maintain all such insurance at the Mortgagor's cost and
         expense, and upon the Mortgagor's failure to do so, authorizes the
         holder of the Mortgage to obtain and maintain such insurance at the
         Mortgagor's cost and expense and to seek reimbursement therefor from
         the Mortgagor;


                      (xviii) If any Property is in an area identified in the
         Federal Register by the Federal Emergency Management Agency as having
         special flood hazards, a flood insurance policy (which may be a blanket
         policy of the type described in Sections 10.11(b) and 10.11(c) hereof)
         in a form meeting the requirements of the current guidelines of the
         Federal Insurance Administration is in effect with respect to such
         Property with a generally acceptable carrier in an amount representing
         coverage not less than the least of (A) the outstanding principal
         balance of the related Mortgage Loan (together, in the case of a Second
         Mortgage Loan, with the outstanding principal balance of the Senior
         Lien), (B) the minimum amount required to compensate for damage or loss
         on a replacement cost basis or (C) the maximum amount of insurance that
         is available under the Flood Disaster Protection Act of 1973, as
         amended. All flood insurance policies are the valid and binding
         obligation of the insurer and contain a standard mortgagee clause
         naming the originator, its successors and assigns, as mortgagee. All
         premiums thereon have been paid. Such flood insurance policy requires
         prior notice to the insured of termination or cancellation, and no such
         notice has been received. The Mortgage obligates the Mortgagor
         thereunder to maintain all such flood insurance at the Mortgagor's cost
         and expense, and upon the Mortgagor's failure to do so, authorizes the
         holder of the Mortgage to obtain and maintain such flood insurance at
         the Mortgagor's cost and expense and to seek reimbursement therefor
         from the Mortgagor;


                                       40
<PAGE>

                      (xix) Each Mortgage and Note is the legal, valid and
         binding obligation of the maker thereof and is enforceable in
         accordance with its terms, except only as such enforcement may be
         limited by bankruptcy, insolvency, reorganization, moratorium or other
         similar laws affecting the enforcement of creditors' rights generally
         and by general principles of equity (whether considered in a proceeding
         or action in equity or at law), and all parties to each Mortgage Loan
         had full legal capacity to execute all documents relating to such
         Mortgage Loan and convey the estate therein purported to be conveyed;
         there is only one original Note with respect to each Mortgage Loan;

                      (xx) The Depositor has caused and will cause to be
         performed any and all acts required to be performed to preserve the
         rights and remedies of the Trust in any Insurance Policies applicable
         to any Mortgage Loans delivered by the Depositor including, to the
         extent such Mortgage Loan is not covered by a blanket policy described
         in Section 10.11(c) hereof, any necessary notifications of insurers,
         assignments of policies or interests therein, and establishments of
         co-insured, joint loss payee and mortgagee rights in favor of the
         Trustee;

                      (xxi) Each original Mortgage was recorded or is in the
         process of being recorded, and all subsequent assignments of the
         original Mortgage have been recorded in the appropriate jurisdictions
         wherein such recordation is necessary to perfect the lien thereof for
         the benefit of the Trustee (or, subject to Section 3.3 hereof, are in
         the process of being recorded);

                      (xxii) The terms of each Note and each Mortgage have not
         been impaired, altered or modified in any respect, except by a written
         instrument which has been recorded, if necessary, to protect the
         interests of the Owners and which has been delivered to the Trustee.
         The substance of any such alteration or modification is reflected on
         the related Mortgage Loan Schedule;

                      (xxiii) The proceeds of each Mortgage Loan have been fully
         disbursed, and there is no obligation on the part of the mortgagee to
         make future advances thereunder. Any and all requirements as to
         completion of any on-site or off-site improvements and as to
         disbursements of any escrow funds therefor have been complied with. All
         costs, fees and expenses incurred in making or closing or recording
         such Mortgage Loans were paid;

                      (xxiv) No Mortgage Loan was originated under a buydown
         plan;

                      (xxv) No Mortgage Loan has a shared appreciation feature,
         or other contingent interest feature;

                      (xxvi) Each Property is located in the state identified in
         the related Mortgage Loan Schedule and consists of one parcel of real
         property (or several parcels secured by a blanket mortgage) with a
         residential dwelling erected thereon;

                      (xxvii) Each Mortgage contains a provision for the
         acceleration of the payment of the unpaid principal balance of the
         related Mortgage Loan in the event the related Property is sold without
         the prior consent of the mortgagee thereunder;

                      (xxviii) Any advances made after the date of origination
         of a Mortgage Loan but prior to the Cut-Off Date have been consolidated
         with the outstanding principal amount secured by the related Mortgage,
         and the secured principal amount, as consolidated, bears a single
         interest rate and single repayment term reflected on the Mortgage Loan
         Schedule. The consolidated principal amount does not exceed the
         original principal amount of the related Mortgage Loan. No


                                       41
<PAGE>


         Note permits or obligates the Master Servicer to make future advances
         to the related Mortgagor at the option of the Mortgagor;


                      (xxix) There is no proceeding pending or threatened for
         the total or partial condemnation of any Property, nor is such a
         proceeding currently occurring, and each Property is undamaged by
         waste, fire, earthquake or earth movement;

                      (xxx) All of the improvements which were included for the
         purposes of determining the Appraised Value of any Property lie wholly
         within the boundaries and building restriction lines of such Property,
         and no improvements on adjoining properties encroach upon such
         Property, except in each case exceptions which are stated in the title
         insurance policy and affirmatively insured;

                      (xxxi) With respect to each Mortgage constituting a deed
         of trust, a trustee, duly qualified under applicable law to serve as
         such, has been properly designated and currently so serves and is named
         in such Mortgage, and no fees or expenses are or will become payable by
         the Owners or the Trust to the trustee under the deed of trust, except
         in connection with a trustee's sale after default by the related
         Mortgagor;

                      (xxxii) Each Mortgage contains customary and enforceable
         provisions which render the rights and remedies of the holder thereof
         adequate for the realization against the related Property of the
         benefits of the security, including (A) in the case of a Mortgage
         designated as a deed of trust, by trustee's sale and (B) otherwise by
         judicial foreclosure. There is no homestead or other exemption
         available that would materially interfere with the right to sell the
         related Property at a trustee's sale or the right to foreclose on the
         related Mortgage;

                      (xxxiii) Except as provided by clause (xi) of this
         subsection 3.2(b), there is no default, breach, violation or event of
         acceleration existing under any Mortgage or the related Note and no
         event which, with the passage of time or with notice and the expiration
         of any grace or cure period, would constitute a default, breach,
         violation or event of acceleration; and the Depositor has not waived
         any default, breach, violation or event of acceleration;

                      (xxxiv) No instrument of release or waiver has been
         executed in connection with any Mortgage Loan, and no Mortgagor has
         been released, in whole or in part;

                      (xxxv) Each Mortgage Loan conforms, and all such Mortgage
         Loans in the aggregate conform, in all material respects to the
         description thereof set forth in the Registration Statement;

                      (xxxvi) An appraisal was performed with respect to each
         Mortgage Loan; such appraisal was performed in material compliance with
         the appraisal description set forth in the Prospectus;

                      (xxxvii) No more than ____% of the Original Pool Principal
         Balance of the Mortgage Loans in Group I is secured by condominiums,
         townhouses or rowhouses, no more than ____% of the Original Pool
         Principal Balance of the Mortgage Loans in Group II is secured by
         condominiums, townhouses or rowhouses;

                      (xxxviii) The credit underwriting guidelines applicable to
         each Mortgage Loan conform in all material respects to the description
         thereof set forth in the Prospectus and the Prospectus Supplement and
         each Mortgage Loan was underwritten in accordance therewith;



                                       42
<PAGE>

                      (xxxix) As of the Startup Day, the Depositor had no actual
         knowledge that there exists on any Property 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;

                      (xl) No more than ____% of the Original Pool Principal
         Balance of the Mortgage Loans in Group I is secured by Properties
         located within any single zip code area, no more than ____% of the
         Original Pool Principal Balance of the Mortgage Loans in Group II is
         secured by Properties located within any single zip code area; no more
         than ____% of the Original Pool Principal Balance of the Mortgage Loans
         in Group I is located within any single state, no more than ____% of
         the Original Pool Principal Balance of the Mortgage Loans in Group II
         is located within any single state;

                      (xli) At least ____% of the Original Group I Pool
         Principal Balance, at least ____% of the Original Group II Pool
         Principal Balance are owner occupied;


                      (xlii) All taxes, governmental assessments, insurance
         premiums, water, sewer and municipal charges, leasehold payments or
         ground rents which previously became due and owing have been paid;

                      (xliii) Except for payments in the nature of escrow
         payments, including, without limitation, taxes and insurance payments,
         the Depositor has not advanced funds, or induced, solicited or
         knowingly received any advance of funds by a party other than the
         Mortgagor, directly or indirectly, for the payment of any amount
         required by the Mortgage, except for interest accruing from the date of
         the Mortgage Note or date of disbursement of the Mortgage proceeds,
         whichever is greater, to the day which precedes by one month the due
         date of the first installment of principal and interest;

                      (xliv) No improvement located on or being part of the
         Mortgaged Property is in violation of any applicable zoning law or
         regulation. All inspections, licenses and certificates required to be
         made or issued with respect to all occupied portions of the Mortgaged
         Property and, with respect to the use and occupancy of the same,
         including but not limited to certificates of occupancy and fire
         underwriting certificates, have been made or obtained from the
         appropriate authorities and the Mortgaged Property is lawfully occupied
         under applicable law;

                      (xlv) The related Mortgage Note is not and has not been
         secured by any collateral, pledged account or other security except the
         lien of the corresponding Mortgage;

                      (xlvi) There is no obligation on the part of the
         Depositor, the originator, the Master Servicer, the Trustee or any
         other Person to make payments in addition to those made by the
         Mortgagor;

                      (xlvii) With respect to each Second Mortgage Loan, the
         related Senior Lien requires equal monthly payments, or if it bears an
         adjustable interest rate, the monthly payments for the related Senior
         Lien may be adjusted no more frequently than monthly;

                      (xlviii) With respect to each Second Mortgage Loan, either
         (i) no consent for the Mortgage Loan is required by the holder of the
         related Senior Lien or (ii) such consent has been obtained and is
         contained in the File;


                                       43
<PAGE>

                      (xlix) With respect to any Senior Lien that provided for
         negative amortization or deferred interest, the balance of such Senior
         Lien used to calculate the Loan-to-Value Ratio for the Second Mortgage
         Loan is based on the maximum amount of negative amortization or
         deferred interest possible under such Senior Lien;


                      (l) The maturity date of each Second Mortgage Loan is
         prior to the maturity date of the related Senior Lien if such Senior
         Lien provides for a balloon payment;

                      (li) All parties which have had any interest in the
         Mortgage Loan, whether as mortgagee, assignee, pledgee or otherwise,
         are (or, during the period in which they held and disposed of such
         interest, were) (1) in compliance with any and all applicable licensing
         requirements of the laws of the state wherein the Property is located,
         and (2)(A) organized under the laws of such state, or (B) qualified to
         do business in such state, or (C) federal savings and loans
         associations or national banks having principal offices in such state
         or (D) not doing business in such state so as to require qualification
         or licensing;

                      (lii) All amounts received on and after the Cut-Off Date
         with respect to the Mortgage Loans to which the Master Servicer is not
         entitled have been deposited into the Principal and Interest Account
         and are, as of the Startup Day, in the Principal and Interest Account;

                      (liii) The Mortgage Loans were not selected for inclusion
         in the Trust on any basis intended to adversely affect the Trust;

                      (liv) With respect to each Property subject to a land
         trust (a "Land Trust Mortgage") (a) a trustee, duly qualified under
         applicable law to serve as such, has been properly designated and
         currently so serves and is named as such in the land trust agreement
         and such trustee is named in the Land Trust Mortgage as Mortgagor; (b)
         all fees and expenses of the land trustee which have previously become
         due and owing have been paid and no fees or expenses are or will become
         payable by the Owners or the Trust to the land trustee under the land
         trust agreement; (c) the beneficiary is solely obligated to pay any
         fees and expenses of the land trustee and the priority of the lien of
         the Land Trust Mortgage is not and will not be primed by the land
         trustee; (d) the Mortgaged Property is occupied by the beneficiary
         under the land trust agreement and, if such land trust agreement
         terminates, the beneficiary will become the owner of the Mortgaged
         Property; (e) the beneficiary is obligated to make payments under the
         Note and will have personal liability for deficiency judgments; (f) the
         Land Trust Mortgage and assignment of beneficial interest relating to
         such land trust held by the Trust was made in compliance with the
         related land trust agreement, was validly entered into by the related
         land trust trustee or beneficiary and, does not currently, and will not
         in the future, violate any provision of the related land trust
         agreement, nor any agreement between or amongst the beneficiaries of
         such land trust; (g) a UCC financing statement has been filed,
         continued, and will be continued, without intervening liens, as the
         first lien upon any assignment of beneficial interest in the Land Trust
         Mortgage; (h) the assignment of beneficial interest with respect to
         such Land Trust Mortgage held by the Trust was at the time of such
         assignment the only assignment of such beneficial interest in the Land
         Trust Mortgage, such assignment was accepted by, and noted in the
         records of the land trust trustee, subsequent assignment of the
         beneficial interest in whole or in part has not been made, and such
         subsequent assignment of the beneficial interest or any part thereof is
         not permitted pursuant to a written agreement between the respective
         beneficiary and the Mortgagee, until the expiration of the Note
         relating to the Land Trust Mortgage; (i) the Land Trust Mortgage is the
         first or second lien on the Property; no lien is in place against the
         beneficial interests, or any part thereof, of such Land Trust Mortgage
         or collateral assignment of beneficial interest, which


                                       44
<PAGE>

         liens are superior to the interest held by the Depositor and the
         beneficial interest, or any part thereof, of any such Land Trust
         Mortgage or collateral assignment of beneficial interest has not been
         pledged as security for any other debt; and the beneficiary or land
         trust trustee is forbidden, pursuant to a written agreement between the
         beneficiary or the land trust trustee (as applicable) and the
         Mortgagee, from using the land trust property or beneficial interest,
         or any part of either, as security for any other debt until the
         expiration date of its respective Note; and (x) the terms and
         conditions of the land trust agreement do not prevent the free and
         absolute marketability of the Mortgaged Property. As of the Cut-Off
         Date, the aggregate Principal Balances of Land Trust Mortgage Loans
         with related Mortgaged Properties subject to land trusts does not
         exceed ____% of the Original Pool Principal Balance;


                      (lv) With respect to each Property subject to a ground
         lease (a) the current ground lessor has been identified and all ground
         rents which previously became due and owing have been paid; (b) the
         ground lease term extends, or is automatically renewable, for at least
         five years beyond the maturity date of the related Mortgage Loan; (c)
         the ground lease has been duly executed and recorded; (d) the amount of
         the ground rent and any increases therein are clearly identified in the
         lease and are for predetermined amounts at predetermined times; (e) the
         ground rent payment is included in the Mortgagor's monthly payment as
         an expense item; (f) the Trust has the right to cure defaults on the
         ground lease; and (g) the terms and conditions of the leasehold do not
         prevent the free and absolute marketability of the Property. As of the
         Cut-Off Date, the aggregate Principal Balance of Mortgage Loans with
         related Mortgaged Properties subject to ground leases does not exceed
         ____% of the Original Pool Principal Balance;

                      (lvi) None of the Mortgage Loans are subject to a plan of
         bankruptcy or have borrowers that have sought protection or relief
         under any state or federal bankruptcy or insolvency law during the term
         of the related Mortgage. With respect to each Mortgage Loan which has
         been the subject of bankruptcy or insolvency proceedings, (a) as of the
         Cut-Off Date, the Mortgagor is not contractually delinquent more than
         30 days with respect to any payment due under the related plan, (b) the
         current Loan-to-Value Ratio is less than or equal to ____% and (c)
         either (i) if the current Loan-to-Value Ratio is between __% and __%,
         as of the Cut-Off Date, the Mortgagor has made at least six consecutive
         payments under the related Plan or (ii) if the current Loan-to-Value
         Ratio is less than __% as of the Cut-Off Date, the Mortgagor has made
         at least three consecutive payments under the related plan; and

                      (lvii) To the best of the Depositor's knowledge, there is
         no error, omission, misrepresentation, fraud or similar occurrence with
         respect to a Mortgage Loan has taken place on the part of any person,
         including without limitation the Mortgagor, any appraiser, any builder
         or developer, or any other party involved in the origination of the
         Mortgage Loan or in the application of any insurance in relation to
         such Mortgage Loan.

                      (c) In the event that any Qualified Replacement Mortgage
         is delivered by the Depositor to the Trust pursuant to this Section
         3.2, the Depositor shall be obligated to take the actions described in
         subsection (a) above with respect to such Qualified Replacement
         Mortgage upon the discovery by any of the Owners, the Depositor, the
         Master Servicer, the Certificate Insurer, any Sub-Servicer or the
         Trustee that the statements set forth in subsections (ii), (x), (xiii),
         (xix), (xxxii), (xxxiii) or (xxxix) of subsection (b) above are untrue
         in any material respect on the date such Qualified Replacement Mortgage
         is conveyed to the Trust or that any of the other statements set forth
         in subsection (b) hereof are untrue on the date such Qualified
         Replacement Mortgage is conveyed to the Trust such that the interests
         of the Owners or the Certificate Insurer in the related Qualified
         Replacement Mortgage are materially and adversely affected; provided,
         however, that for the purposes of this subsection (c) the statements in
         subsection (b) hereof referring to items "as of the Cut-Off Date" or
         "as of the Startup Day" 


                                       45


<PAGE>


         shall be deemed to refer to such items as of the date such Qualified
         Replacement Mortgage is conveyed to the Trust.

                      (d) It is understood and agreed that the covenants set
         forth in this Section 3.2 shall survive delivery of the respective
         Mortgage Loans (including Qualified Replacement Mortgage Loans) to the
         Trustee.

                      (e) The Depositor hereby assigns to the Trustee on behalf
         of the Owners and the Certificate Insurer all of its rights to recovery
         for breaches of representations and warranties given by the originators
         of such Mortgage Loans that are similar in import to the following (but
         only to the extent such representations are given and to the extent
         such rights are assignable): no error omission, misrepresentation,
         fraud or similar occurrence with respect to a Mortgage Loan has taken
         place on the part of any person, including without limitation the
         Mortgagor, any appraiser, any builder or developer, or any other party
         involved in the origination of the Mortgage Loan or in the application
         of any insurance in relation to such Mortgage Loan. Notwithstanding
         such assignment, none of the Owners, the Certificate Insurer or the
         Trustee may enforce any such remedy except to the extent that the
         Depositor is unwilling to enforce the remedy.

                      Section 3.3. Conveyance of the Mortgage Loans and
         Qualified Replacement Mortgages . (a) The Depositor hereby transfers,
         assigns, sets over and otherwise conveys without representation,
         warranty or recourse, to the Trust, all right, title and interest of
         the Depositor in and to each Mortgage Loan listed on the Mortgage Loan
         Schedule delivered by the Depositor on the Startup Day, and all its
         right, title and interest in and to (i) scheduled payments of interest
         due on each Mortgage Loan after the Cut-Off Date, (ii) scheduled
         payments of principal due, and unscheduled collections of principal
         received, on each Mortgage Loan on and after the Cut-Off Date, and
         (iii) its Insurance Policies; such transfer of the Mortgage Loans set
         forth on the Mortgage Loan Schedule to the Trust is absolute and is
         intended by the Owners and all parties hereto to be treated as a sale
         to the Trust.

                      (b) In connection with the transfer and assignment of the
         Mortgage Loans by the Company to the Depositor pursuant to the Sale
         Agreement, and by the Depositor to the Trust pursuant to this
         Agreement, on the Startup Day, the Depositor agrees to:

                      (i) deliver, or cause to be delivered, without recourse to
         the Trustee on behalf of the Trust on the Startup Day with respect to
         each Mortgage Loan listed on the Mortgage Loan Schedule (A) the
         original Notes or, if any original Note has been lost or destroyed,
         certified copies thereof (together with a lost note affidavit),
         endorsed without recourse by the originator (or most recent payee)
         thereof "Pay to the order of __________, as Trustee", (B) originals
         (subject to the provisions of paragraph (d) below relating to items in
         the process of being recorded) of all intervening assignments, showing
         a complete chain of assignment from origination to assignment to the
         Trustee, including warehousing assignments, with evidence of recording
         thereon, (C) originals of all assumption and modification agreements,
         if any, and (D) either: (1) the original Mortgage (subject to the
         provisions of paragraph (d) below relating to items in the process of
         being recorded), with evidence of recording thereon, or (2) a copy of
         the Mortgage certified by the public recording office in those
         instances where the original recorded Mortgage has been lost and (E)
         the original lender's title insurance policy issued on the date of
         origination of such Mortgage Loan, together with any endorsements
         thereto; provided, however, that, subject to Sections 3.3(d) and
         3.4(b), the Depositor shall not be required to prepare an assignment
         for any Mortgage as to which the original recording information is
         lacking; and provided, further, that pending the issuance of the final
         title policy, the Depositor shall deliver the title commitment or title
         binder to insure same; and



                                       46
<PAGE>

                       (ii) within 10 Business Days following the Startup Day,
         assignments of the Mortgages from the related originator to __________
         to be submitted for recording in the appropriate jurisdictions to
         perfect the Trustee's lien thereunder as against creditors of or
         purchasers from the Depositor, provided, however, that the Depositor
         need not cause any assignment to be submitted with respect to which the
         Depositor provides to the Trustee an opinion of counsel reasonably
         acceptable to the Certificate Insurer to the effect that such
         recordation is not necessary; the above-listed items constituting the
         "File" for the related Mortgage Loan;

                       (c) Notwithstanding anything to the contrary contained in
         this Section 3.3, in those instances where the public recording office
         retains the original Mortgage, the assignment of a Mortgage or the
         intervening assignments of the Mortgage after it has been recorded, the
         Depositor shall be deemed to have satisfied its obligations hereunder
         upon delivery to the Trustee of a copy of such Mortgage, such
         assignment or assignments of Mortgage certified by the public recording
         office to be a true copy of the recorded original thereof.

                      (d) Not later than ten days following the end of the
         10-Business Day period referred to in clause (b)(ii) above, the
         Depositor shall deliver, or cause to be delivered, to the Trustee
         copies of all Mortgage assignments submitted for recording, together
         with a list of all Mortgages for which no Mortgage assignment has yet
         been submitted for recording, which list shall state the reason why
         such Mortgage assignments have not been submitted for recording. With
         respect to any Mortgage assignment disclosed on such list as not yet
         submitted for recording for a reason other than a lack of original
         recording information, the Trustee shall make an immediate demand on
         the Depositor to prepare, or cause to be prepared, such Mortgage
         assignments, and shall inform the Certificate Insurer of the
         Depositor's failure to prepare such Mortgage assignments. Thereafter,
         the Trustee shall cooperate in executing any documents submitted to the
         Trustee in connection with this provision. Thereafter, the Depositor
         shall prepare, or cause to be prepared, a Mortgage assignment for any
         Mortgage for which original recording information is subsequently
         received by the Depositor, and shall promptly deliver a copy of such
         Mortgage assignment to the Trustee.

                  Neither the Master Servicer nor the Trustee shall be
responsible for the costs of recording any Mortgage or any assignment of
Mortgage pursuant to this Section 3.3.

                  Copies of all Mortgage assignments received by the Trustee
shall be kept in the related File. The Depositor shall promptly deliver, or
cause to be delivered, to the Trustee such original Mortgage or intervening
mortgage assignment with evidence of recording indicated thereon upon receipt
thereof from the public recording official. If the Depositor within nine months
from the Startup Day shall not have received such original Mortgage or
intervening mortgage assignment from the public recording official, it shall
obtain and deliver, or cause to be delivered, to the Trustee within ten months
from the Startup Day, a copy of such original Mortgage or mortgage assignment
certified by such public recording official to be a true and complete copy of
such original Mortgage or mortgage assignment as recorded by such public
recording office.

                      (e) In the case of Mortgage Loans which have been prepaid
         in full on or after the Cut-Off Date and prior to the Startup Day, the
         Depositor, in lieu of the foregoing, will deliver within 15 days after
         the Startup Day to the Trustee a certification of an Authorized Officer
         in the form set forth in Exhibit J.

                      (f) The Depositor (or an affiliate thereof) shall sell,
         transfer, assign, set over and otherwise convey without recourse, to
         the Trustee all its right, title and interest in and to any Qualified
         Replacement Mortgage delivered by it to the Trustee on behalf of the
         Trust pursuant to Section 3.2 or 3.4

                                       47
<PAGE>

hereof and all its right, title and interest to principal collected and interest
accruing on such Qualified Replacement Mortgage on and after the applicable
Replacement Cut-Off Date; provided, however, that the Depositor (or such
affiliate) shall reserve and retain all right, title and interest in and to
payments of principal and interest due on such Qualified Replacement Mortgage
prior to the applicable Replacement Cut-Off Date.

                      (g) As to each Mortgage Loan released from the Trust in
         connection with the conveyance of a Qualified Replacement Mortgage
         therefor, the Trustee will transfer, assign, set over and otherwise
         convey without representation, warranty or recourse, on the Depositor's
         order, all of its right, title and interest in and to such released
         Mortgage Loan and all the Trust's right, title and interest in and to
         principal collected and interest accruing on such released Mortgage
         Loan on and after the applicable Replacement Cut-Off Date; provided,
         however, that the Trust shall reserve and retain all right, title and
         interest in and to payments of principal collected and interest
         accruing on such released Mortgage Loan prior to the applicable
         Replacement Cut-Off Date.

                      (h) In connection with any transfer and assignment of a
         Qualified Replacement Mortgage to the Trustee on behalf of the Trust,
         the Depositor agrees to deliver to the Trustee the items described in
         Section 3.3(b) on the date of such transfer and assignment or, if a
         later delivery time is permitted by Section 3.3(b), then no later than
         such later delivery time.

                      (i) As to each Mortgage Loan released from the Trust in
         connection with the conveyance of a Qualified Replacement Mortgage the
         Trustee shall deliver on the date of conveyance of such Qualified
         Replacement Mortgage and on the order of the Depositor (i) the original
         Note, or the certified copy, relating thereto, endorsed without
         recourse, to the Depositor, and (ii) such other documents as
         constituted the File with respect thereto.

                      (j) If a Mortgage assignment is lost during the process of
         recording, or is returned from the recorder's office unrecorded due to
         a defect therein, the Depositor shall prepare or cause to be prepared a
         substitute assignment or cure such defect, as the case may be, and
         thereafter cause each such assignment to be duly recorded.

                      (k) The Company shall reflect on its records that the
         Mortgage Loans have been sold to the Depositor and the Depositor shall
         reflect on its records that the Mortgage Loans have been sold to the
         Trust.

                      Section 3.4. Acceptance by Trustee; Certain Substitutions
         of Mortgage Loans; Certification by Trustee

                  .

                      (a) The Trustee agrees to execute and deliver on the
         Startup Day an acknowledgment of receipt of the items delivered by the
         Depositor in the form attached as Exhibit K hereto (the "Initial
         Trustee Certification"), and declares that it will hold such documents
         and any amendments, replacement or supplements thereto, as well as any
         other assets included in the definition of Trust Estate and delivered
         to the Trustee, as Trustee in trust upon and subject to the conditions
         set forth herein for the benefit of the Owners. The Trustee agrees, for
         the benefit of the Owners, to review such items within 45 days after
         the Startup Day (or, with respect to any document delivered after the
         Startup Day, within 45 days of receipt and with respect to any
         Qualified Replacement Mortgage, within 45 days after the assignment
         thereof) and to deliver to the Depositor, the Master Servicer, any
         Sub-Servicer, and the Certificate Insurer a Pool Certification in the
         form attached hereto as Exhibit L (the "Interim Trustee
         Certification"). Within 12 months from the Startup Day, the Trustee
         shall review the contents of the Files and deliver to the Depositor,
         the Master Servicer, any Sub-Servicer, and the Certificate Insurer a
         Pool Certification in the form attached hereto as Exhibit M (the "Final
         Trustee Certification").



                                       48
<PAGE>

                      The Trustee shall certify in the Initial Trustee
         Certification that it has examined each Note to confirm that except as
         otherwise described in such certification it is in possession of an
         executed original Note endorsed to the Trustee. The Trustee shall
         certify in the Interim and Final Trustee Certifications that except as
         described in such certification, as to each Mortgage Loan listed in the
         Mortgage Loan Schedule (other than any Mortgage Loan paid in full or
         any Mortgage Loan specifically identified in such Certification as not
         covered by such Certification), (i) all documents required to be
         delivered to it pursuant to this Agreement are in its possession and
         have been executed, (ii) the original Note bearing an original
         endorsement to the Trustee from the original payee (or set of original
         endorsements evidencing a complete chain of title from the original
         payee to the Trustee) is in its possession; (iii) such documents have
         been reviewed by it and have not been mutilated, damaged, torn or
         otherwise physically altered and relate to such Mortgage Loan
         identified in the Mortgage Loan Schedule and (iv) based on its
         examination and only as to the foregoing documents, the information set
         forth on the Mortgage Loan Schedule as to loan number, name of
         mortgagor and address, date of origination, the original stated
         maturity date, the Original Principal Balance, the Coupon Rate, the
         scheduled monthly payment of principal and interest and the date in
         each month or which the related payments are due, accurately reflects
         the information set forth in the File. The Trustee shall be under no
         duty or obligation pursuant to this Section 3.4 to inspect, review or
         examine any such documents, instruments, certificates or other papers
         to determine that they are genuine, enforceable, or appropriate for the
         represented purpose or that they are other than what they purport to be
         on their face, nor shall the Trustee be under any duty to determine
         independently whether there are any intervening assignments or
         assumption or modification agreements with respect to any Mortgage
         Loan. In the Interim and Final Trustee Certifications, the Trustee
         based on its examination of the Files shall also either confirm, or
         list as an exception that:

                      (i) each Note and Mortgage bears an original signature or
         signatures purporting to be that of the person or persons named as the
         maker and mortgagor/trustor;

                      (ii) the principal amount of the indebtedness secured by
         the Mortgage is identical to the original principal amount of the Note;

                      (iii) the assignment of Mortgage is in the form
         "__________, as Trustee" and bears a signature that purports to be the
         signature of an authorized officer of the Person which the related File
         suggests was the immediately prior record holder of such Mortgage;


                      (iv) if intervening assignments are included in the File,
         each such intervening assignment bears a signature that purports to be
         the signature of the mortgagee/beneficiary and/or the assignee;

                      (v) the address of the real property set forth in the
         title insurance policy or preliminary title report or commitment to
         issue a title policy is identical to the real property address
         contained in the Mortgage and such policy or commitment is for an
         amount equal to the original principal amount of the Note; and


                      (vi) it has received an original Mortgage with evidence of
         recordation and assignment, in each case, with evidence of recordation
         thereon or a copy thereof certified to be true and correct by the
         public recording office in possession of such Mortgage and assignment.

Following the delivery of the Final Trustee Certification, the
Trustee shall provide to the Depositor, the Master Servicer and the Certificate
Insurer no less frequently than monthly, updated certifications indicating the
then current status of exceptions, until all such exceptions have been
eliminated.


                                       49
<PAGE>

                      (b) If the Trustee during such 45-day period in connection
         with the Interim Trustee Certification, or 12-month period in
         connection with the Final Trustee Certification finds any document
         constituting a part of a File which is not properly executed, has not
         been received, or is unrelated to the Mortgage Loans identified in the
         Mortgage Loan Schedule or the Trustee is unable to make any of the
         other required certifications, or that any Mortgage Loan does not
         conform in a material respect to the description thereof as set forth
         in the Mortgage Loan Schedule, the Trustee shall promptly so notify the
         Depositor, the Master Servicer and the Certificate Insurer. In
         performing any such review, the Trustee may conclusively rely on the
         Depositor as to the purported genuineness of any such document and any
         signature thereon. It is understood that the scope of the Trustee's
         review of the items delivered by the Depositor pursuant to Section
         3.3(b)(i) is limited solely to such procedures as are necessary to
         enable the Trustee to complete Exhibits K, L and M hereto.

                  The Depositor agrees to use reasonable efforts to remedy a
material defect in a document constituting part of a File of which it is so
notified by the Trustee. If, however, (i) in the case of a defect consisting of
the failure of the Depositor to deliver an original Mortgage and any intervening
mortgage assignment evidencing a complete chain of title to the Trustee with
evidence of recording thereon, on the first Remittance Date following the 12
month period from the Startup Day and (ii) in the case of all other defects
within 60 days after the Trustee's notice to it respecting such defect the
Depositor has not remedied the defect and the defect materially and adversely
affects the interest in the related Mortgage Loan of the Owners or of the
Certificate Insurer, the Depositor will on the next succeeding Remittance Date
(i) substitute in lieu of such Mortgage Loan a Qualified Replacement Mortgage
and, deliver the Substitution Amount applicable thereto to the Master Servicer
for deposit in the Principal and Interest Account or (ii) purchase such Mortgage
Loan at a purchase price equal to the Loan Purchase Price thereof, which
purchase price shall be delivered to the Master Servicer for deposit in the
Principal and Interest Account.

                  In connection with any such proposed purchase or substitution
the Depositor shall cause at the Depositor's expense to be delivered to the
Trustee and to the Certificate Insurer an opinion of counsel experienced in
federal income tax matters stating whether or not such a proposed purchase or
substitution would constitute a Prohibited Transaction for the Trust or would
jeopardize the status of any of the Upper-Tier REMIC, the Lower-Tier REMIC or
REMIC I as a REMIC, and the Depositor shall only be required to take either such
action to the extent such action would not constitute a Prohibited Transaction
for any of the Upper-Tier REMIC, the Lower-Tier REMIC or REMIC I as a REMIC or
would not jeopardize the status of any of the Upper-Tier REMIC, the Lower-Tier
REMIC or REMIC I as a REMIC. Any required purchase or substitution, if delayed
by the absence of such opinion shall nonetheless occur upon the earlier of (i)
the occurrence of a default or imminent default with respect to the Mortgage
Loan or (ii) the delivery of such opinion.

                      Section 3.5. Cooperation Procedures. (a) The Depositor
         shall, in connection with the delivery of each Qualified Replacement
         Mortgage to the Trustee, provide the Trustee with the information set
         forth in the related Mortgage Loan Schedule with respect to such
         Qualified Replacement Mortgage.

                      (b) The Depositor and the Trustee covenant to provide each
         other and the Certificate Insurer with all data and information
         required to be provided by them hereunder at the times required
         hereunder, and additionally covenant reasonably to cooperate with each
         other in providing any additional information required by any of them
         or the Certificate Insurer in connection with their respective duties
         hereunder.



                                       50
<PAGE>

                                   ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

                      Section 4.1. Issuance of Certificates. On the Startup
Day, upon the Trustee's receipt from the Depositor of an executed Delivery Order
in the form set forth as Exhibit H hereto, the Trustee shall execute,
authenticate and deliver the Certificates on behalf of the Trust in accordance
with the directions set forth in such Delivery Order.

                      Section 4.2. Sale of Certificates. At 11 a.m. New York
City time on the Startup Day, at the offices of __________, the Company will
sell and convey the Mortgage Loans and the money, instruments and other property
related thereto to the Depositor, and the Depositor will sell and convey such
property to the Trustee, and the Trustee will (i) hold the Class A Certificates
as transfer agent for the Depository, with an aggregate Percentage Interest in
each Class equal to 100%, registered in the name of Cede & Co. or in such other
names as the Underwriters shall direct against payment of the purchase price
thereof by wire transfer of immediately available funds to the Trustee for
disbursement to the Depositor and (ii) deliver to the Depositor, the Class B
Certificates and the Residual Certificates, with an aggregate Percentage
Interest equal to 100%, registered as the Depositor shall request. Upon receipt
of the proceeds of the sale of the Certificates, the Depositor shall (a) pay the
initial premiums due to the Certificate Insurer and (b) pay other fees and
expenses identified by the Depositor.

                                   ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

                      Section 5.1. Terms. (a) The Certificates are pass-through
securities having the rights described therein and herein. Distributions on the
Certificates are payable solely from payments received on or with respect to the
Mortgage Loans (other than the Master Servicing Fees), moneys in the Certificate
Account, the Principal and Interest Account, the Supplemental Interest Payment
Account, Insured Payments made by the Certificate Insurer, Delinquency Advances
and Compensating Interest payments made by the Master Servicer or otherwise held
by the Master Servicer in trust for the Owners, except as otherwise provided
herein, and from earnings on moneys and the proceeds of property held as a part
of the Trust Estate. Each Certificate entitles the Owner thereof to receive
distributions in accordance with this Agreement and in a specified portion of
the aggregate distribution due to the related Class of Certificates, pro rata in
accordance with such Owner's Percentage Interest and in the case of the Class
A-6 Certificates, certain amounts payable from the related Supplemental Interest
Payment Account.

                      (b) Each Owner is required, and hereby agrees, to return
to the Trustee any Certificate with respect to which the Trustee has made the
final distribution due thereon. Any such Certificate as to which the Trustee has
made the final distribution thereon shall be deemed cancelled and shall no
longer be Outstanding for any purpose of this Agreement, whether or not such
Certificate is ever returned to the Trustee.

                      Section 5.2. Forms. The Certificates of each Class shall
be in substantially the forms set forth as the related Exhibits to this
Agreement, with such appropriate insertions, omissions, substitutions and other
variations as are required or permitted by this Agreement or as may in the
Depositor's judgment be necessary, appropriate or convenient to comply, or
facilitate compliance, with applicable laws, and may have such letters, numbers
or other marks of identification and such legends or endorsements placed thereon
as may be required to comply with the rules of any applicable securities



                                       51
<PAGE>

laws or as may, consistently herewith, be determined necessary by the Authorized
Officer of the Trustee executing such Certificates, as evidenced by his
execution thereof.



                      Section 5.3. Execution, Authentication and Delivery. Each
Certificate shall be executed on behalf of the Trust, by the manual signature of
one of the Trustee's Authorized Officers and shall be authenticated by the
manual signature of one of the Trustee's Authorized Officers.

                  Certificates bearing the manual signature of individuals who
were at any time the proper officers of the Trustee shall bind the Trust,
notwithstanding that such individuals or any of them have ceased to hold such
offices prior to the execution and delivery of such Certificates or did not hold
such offices at the date of authentication of such Certificates.

                  No Certificate shall be valid until executed and authenticated
as set forth above.

                  Certificates delivered on the Startup Day shall be dated the
Startup Day; all Certificates delivered thereafter shall be dated the date of
authentication.

                      Section 5.4. Registration and Transfer of Certificates.
(a) The Trustee shall cause to be kept a register (the "Register") in which,
subject to such reasonable regulations as it may prescribe, the Trustee shall
provide for the registration of Certificates and the registration of transfer of
Certificates.

                      (b) Subject to the provisions of Section 5.8 hereof with
respect to the Unregistered Certificates, upon surrender for registration of
transfer of any Certificate at the office designated as the location of the
Register, the Trustee shall execute and authenticate and deliver, in the name of
the designated transferee or transferees, one or more new Certificates of a like
Class and in the aggregate principal or notional amount of the Certificate so
surrendered.

                       (c) At the option of any Owner, Certificates of any Class
owned by such Owner may be exchanged for other Certificates authorized of like
Class, tenor and a like aggregate original principal or notional amount and
bearing numbers not contemporaneously outstanding, upon surrender of the
Certificates to be exchanged at the office designated as the location of the
Register. Whenever any Certificate is so surrendered for exchange, the Trustee
shall execute and authenticate and deliver the Certificate or Certificates which
the Owner making the exchange is entitled to receive.


                      (d) All Certificates issued upon any registration of
transfer or exchange of Certificates shall be valid evidence of the same
ownership interests in the Trust and entitled to the same benefits under this
Agreement as the Certificates surrendered upon such registration of transfer or
exchange.

                      (e) Every Certificate presented or surrendered for
registration of transfer or exchange shall be duly endorsed, or be accompanied
by a written instrument of transfer in form satisfactory to the Trustee duly
executed by the Owner thereof or his attorney duly authorized in writing.

                      (f) No service charge shall be made to an Owner for any
registration of transfer or exchange of Certificates, but the Trustee may
require payment of a sum sufficient to cover any tax or other governmental
charge that may be imposed in connection with any registration of transfer or
exchange of Certificates; any other expenses in connection with such transfer or
exchange shall be an expense of the Trust. 

                      (g) It is intended that the Class A Certificates be
registered so as to participate in a global book-entry system with the
Depository, as set forth herein. Each Class of Class A Certificates


                                       52


<PAGE>


shall be initially issued in the form of a single fully registered Class A
Certificate of the related Class with a denomination equal to the original
principal balance of the related Class. Upon initial issuance, the ownership of
such Class A Certificates shall be registered in the Register in the name of
Cede & Co., or any successor thereto, as nominee for the Depository. 


                      The minimum denominations shall be $1,000 for any Class A
Certificate, $100,000 for any Class B Certificate, and 10% Percentage Interest
for any Residual Certificate.

                  The Depositor and the Trustee are hereby authorized to execute
and deliver the Representation Letter with the Depository.

                  With respect to Class A Certificates registered in the
Register in the name of Cede & Co., as nominee of the Depository, the Depositor,
the Master Servicer and the Trustee shall have no responsibility or obligation
to the Depository's "Direct Participants" or "Indirect Participants" or
beneficial owners for which the Depository holds Class A Certificates from time
to time as a Depository. Without limiting the immediately preceding sentence,
the Depositor, the Master Servicer and the Trustee shall have no responsibility
or obligation with respect to (i) the accuracy of the records of the Depository,
Cede & Co., or any Direct or Indirect Participant with respect to the ownership
interest in the Class A Certificates, (ii) the delivery to any Direct or
Indirect Participant or any other Person, other than a registered Owner of a
Class A Certificate as shown in the Register, of any notice with respect to the
Class A Certificates or (iii) the payment to, or withholding with respect to,
any Direct or Indirect Participant or any other Person, other than a registered
Owner of a Class A Certificate as shown in the Register, of any amount with
respect to any distribution of principal or interest on the Class A
Certificates. No Person other than a registered Owner of a Class A Certificate
as shown in the Register shall receive a certificate evidencing such Class A
Certificate. The Certificate Issuer shall have no responsibility for or
obligation with respect to the accuracy of the records of the Depository, Cede &
Co., or any Direct or Indirect Participant with respect to the ownership
interest in the Class A Certificates.

                  Upon delivery by the Depository to the Trustee of written
notice to the effect that the Depository has determined to substitute a new
nominee in place of Cede & Co., and subject to the provisions hereof with
respect to the payment of interest by the mailing of checks or drafts to the
registered Owners of Class A Certificates appearing as registered Owners in the
registration books maintained by the Trustee at the close of business on a
Record Date, the name "Cede & Co." in this Agreement shall refer to such new
nominee of the Depository.

(h) In the event that (i) the Depository or the Depositor advises the Trustee in
writing that the Depository is no longer willing or able to discharge properly
its responsibilities as nominee and depository with respect to the Class A
Certificates and the Depositor is unable to locate a qualified successor, (ii)
the Depositor at its sole option elects to terminate the book-entry system
through the Depository or (iii) after an Event of Default, Owners of
Certificates evidencing at least 51% Percentage Interests of any Class affected
thereby notify the Depositor that the continuation of a book-entry system is not
in the best interests of such Class of Owners, the Class A Certificates or any
Class, as applicable, shall no longer be restricted to being registered in the
Register in the name of Cede & Co. (or a successor nominee) as nominee of the
Depository. At that time, the Class A Certificates shall be registered in the
name of and deposited with a successor depository operating a global book-entry
system, as may be acceptable to the Depositor, or such depository's agent or
designee but, if the Depositor does not select such alternative global
book-entry system, then the Trustee shall notify the Owners of the Class A
Certificates in writing of the termination of the book-entry system and the
Class A Certificates may be registered in whatever name or names registered
Owners of Class A Certificates transferring Class A Certificates shall
designate, in accordance with the provisions hereof.



                                       53
<PAGE>

                      (i) Notwithstanding any other provision of this Agreement
to the contrary, so long as any Class A Certificate is registered in the name of
Cede & Co., as nominee of the Depository, all distributions of principal or
interest on such Class A Certificates and all notices with respect to such Class
A Certificates shall be made and given, respectively, in the manner provided in
the Representation Letter.

                      Section 5.5. 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) in the case of any mutilated Certificate,
such mutilated Certificate shall first be surrendered to the Trustee, and in the
case of any destroyed, lost or stolen Certificate, there shall be first
delivered to the Trustee such security or indemnity as may be reasonably
required by it to hold the Trustee harmless, then, in the absence of notice to
the Trustee that such Certificate has been acquired by a bona fide purchaser,
the Trustee shall execute and authenticate and deliver, in exchange for or in
lieu of any such mutilated, destroyed, lost or stolen Certificate, a new
Certificate of like Class, tenor and aggregate principal amount, bearing a
number not contemporaneously outstanding.

                  Upon the issuance of any new Certificate under this Section,
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; any other
expense in connection with such issuance shall be an expense of the Owner.

                  Every new Certificate issued pursuant to this Section in
exchange for or in lieu of any mutilated, destroyed, lost or stolen Certificate
shall constitute evidence of a substitute interest in the Trust, and shall be
entitled to all the benefits of this Agreement equally and proportionately with
any and all other Certificates of the same Class duly issued hereunder and such
mutilated, destroyed, lost or stolen Certificate shall not be valid for any
purpose.

                  The provisions of this Section 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 Certificates.

                      Section 5.6. Persons Deemed Owners. The Trustee and the
Certificate Insurer and any of their respective agents may treat the Person in
whose name any Certificate is registered as the Owner of such Certificate for
the purpose of receiving distributions with respect to such Certificate and for
all other purposes whatsoever, and neither the Trustee nor the Certificate
Insurer nor any of their respective agents shall be affected by notice to the
contrary.

                      Section 5.7. Cancellation. All Certificates surrendered
for registration of transfer or exchange shall, if surrendered to any Person
other than the Trustee, be delivered to the Trustee and shall be promptly
cancelled by it. No Certificate shall be authenticated in lieu of or in exchange
for any Certificate cancelled as provided in this Section, except as expressly
permitted by this Agreement. All cancelled Certificates may be held or destroyed
by the Trustee in accordance with its standard policies.

                      Section 5.8. Limitation on Transfer of Ownership Rights.

                      (a) No sale or other transfer of any Unregistered
Certificate (other than the initial sale of the Unregistered Certificates upon
the issuance thereof) shall be made to any Person unless such Person delivers to
the Trustee (i) a completed certificate in the form attached as Exhibit D
hereto, (ii) if required by the terms of such certificate, an opinion to the
effect that such sale or other transfer will not violate any applicable federal
or state securities laws and (iii) an opinion that such transfer will not
jeopardize the REMIC status of any REMIC or the deductibility of interest with
respect to the



                                       54
<PAGE>

Certificates; no sale or other transfer of any Unregistered Certificate shall be
made to any Person until such Person delivers to the Trustee either (i) an
opinion of counsel from the prospective transferee of such Certificate,
acceptable to, and in form and substance satisfactory to the Depositor, to the
effect that such transferee is not a pension or benefit plan or individual
retirement arrangement that is subject to the Employee Retirement Income
Security Act of 1974, as amended ("ERISA") or to Section 4975 of the Code or an
entity whose underlying assets are deemed to be assets of such a plan or
arrangement by reason of such plan's or arrangement's investments in the entity,
as determined under U.S. Department of Labor Regulations 29 C.F.R. ss.
2510.3-101 or otherwise, collectively, a "Plan" or (ii) the representation set
forth in Paragraph D of Exhibit D hereto.

                      (b) No sale or other transfer of record or beneficial
ownership of a Residual Certificate (whether pursuant to a purchase, a transfer
resulting from a default under a secured lending agreement or otherwise) shall
be made to a Disqualified Organization. The transfer, sale or other disposition
of a Residual Certificate (whether pursuant to a purchase, a transfer resulting
from a default under a secured lending agreement or otherwise) to a Disqualified
Organization shall be deemed to be of no legal force or effect whatsoever and
such transferee shall not be deemed to be an Owner for any purpose hereunder,
including, but not limited to, the receipt of distributions on such Residual
Certificate. Furthermore, in no event shall the Trustee accept surrender for
transfer, registration of transfer, or register the transfer, of any Residual
Certificate nor authenticate and make available any new Residual Certificate
unless the Trustee has received an affidavit from the proposed transferee in the
form attached hereto as Exhibit E. Each holder of a Residual Certificate by his
acceptance thereof, shall be deemed for all purposes to have consented to the
provisions of this Section 5.8(b).

                      (c) Notwithstanding anything to the contrary herein, no
sale or other transfer of record or beneficial ownership of a Class B
Certificate or a Residual Certificate shall be made to any Person until such
Person delivers to the Trustee either (i) an opinion of counsel from the
prospective transferee of such Certificate, acceptable to, and in form and
substance satisfactory to the Depositor, to the effect that such transferee is
not a Plan or (ii) the representation set forth in Paragraph D of Exhibit D
hereto. Any such Certificateholder desiring to effect such transfer shall, and
does hereby agree to, indemnify the Depositor, the Master Servicer, the
Certificate Insurer and the Trustee against any liability, cost or expense
(including attorney's fees) that may result if the transfer is in violation of
such statute. 


                      Section 5.9. Assignment of Rights. An Owner may pledge,
encumber, hypothecate or assign all or any part of its right to receive
distributions hereunder, but such pledge, encumbrance, hypothecation or
assignment shall not constitute a transfer of an ownership interest sufficient
to render the transferee an Owner of the Trust without compliance with the
provisions of Section 5.4 and Section 5.8 hereof.


                                   ARTICLE VI

                                    COVENANTS

                      Section 6.1. Distributions. On each Payment Date, the
Trustee will distribute, from funds comprising the Trust Estate, to the Owners
of record of the Certificates as of the related Record Date, such Owners'
Percentage Interests in the amounts required to be distributed to the Owners of
each Class of Certificates on such Payment Date. For so long as the Class A
Certificates are in book-entry form with the Depository, the only "Owner" of the
Class A Certificates will be the Depository.

                      Section 6.2. Money for Distributions to be Held in Trust;
Withholding . (a) All payments of amounts due and payable with respect to any
Certificate that are to be made from amounts 


                                       55
<PAGE>



withdrawn from the Certificate Account pursuant to Section 7.3 hereof shall be
made by and on behalf of the Trustee.

                      (b) The Trustee on behalf of the Trust shall comply with
all requirements of the Code and applicable state and local law with respect to
the withholding from any distributions made by it to any Owner of any applicable
withholding taxes imposed thereon and with respect to any applicable reporting
requirements in connection therewith.

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

                      Section 6.3. Protection of Trust Estate. (a) The Trustee
will hold the Trust Estate in trust for the benefit of the Owners and, upon
request of the Certificate Insurer or the Depositor and at the expense of the
Depositor, will from time to time execute and deliver all such supplements and
amendments hereto pursuant to Section 12.14 hereof and all instruments of
further assurance and other instruments, and will take such other action upon
such reasonable request, to:

                      (i) more effectively hold in trust all or any portion of
the Trust Estate;

                      (ii) perfect, publish notice of, or protect the validity
of any grant made or to be made by this Agreement;

                      (iii) enforce any of the Mortgage Loans;

                      (iv) preserve and defend title to the Trust Estate and the
rights of the Trustee, and the ownership interests of the Owners represented
thereby, in such Trust Estate against the claims of all Persons and parties; or

                      (v) perfect a security interest in the Mortgage Loans, in
the event that the conveyance by the Depositor did not constitute a sale.

                      (b) The Trustee shall have the power to enforce, and shall
enforce the obligations of the other parties to this Agreement by action, suit
or proceeding at law or equity, and shall also have the power to enjoin, by
action or suit in equity, any acts or occurrences which may be unlawful or in
violation of the rights of the Owners; provided, however, that nothing in this
Section shall require any action by the Trustee unless the Trustee shall first
(i) have been furnished indemnity satisfactory to it against the costs, expenses
and liabilities to be incurred in compliance with such action and (ii) when
required by this 



                                       56
<PAGE>

Agreement, have been requested to take such action by the Certificate Insurer,
or, with the consent of the Certificate Insurer by a majority of the Percentage
Interests represented by any Class of Class A Certificates, or, if there are no
longer any Class A Certificates then Outstanding, by such percentage of the
Percentage Interests represented by any Class of Class B Certificates then
Outstanding.

                      (c) The Trustee shall execute any instrument reasonably
required pursuant to this Section so long as such instrument does not conflict
with this Agreement or with the Trustee's fiduciary duties.


                      Section 6.4. Performance of Obligations. The Trustee will
not take any action that would release the Depositor, the Master Servicer from
any of their respective covenants or obligations under any instrument or
document relating to the Trust Estate or the Certificates or which would result
in the amendment, hypothecation, subordination, termination or discharge of, or
impair the validity or effectiveness of, any such instrument or document, except
with the prior written consent of the Certificate Insurer, or as expressly
provided in this Agreement or such other instrument or document.

                      Section 6.5. Negative Covenants. The Trustee will not, to
the extent within the control of the Trustee, take any of the following actions:

                      (i) transfer, exchange or otherwise dispose of any of the
Trust Estate except as expressly permitted by this Agreement;

                      (ii) credit on or make any deduction from the
distributions payable in respect of the Certificates (other than amounts
properly withheld from such payments under the Code) or assert any claim against
any present or former Owner by reason of the payment of any taxes levied or
assessed upon any of the Trust Estate;

                      (iii) assume or guaranty on behalf of the Trust any
indebtedness of any Person except pursuant to this Agreement;

                      (iv) liquidate in whole or in part the Trust Estate,
except pursuant to Article VIII hereof; or

                      (v) (A) impair the validity or effectiveness of this
Agreement, or release any Person from any covenants or obligations with respect
to the Trust or to the Certificates under this Agreement, except as may be
expressly permitted hereby or (B) create or extend any lien, charge, adverse
claim, security interest, mortgage or other encumbrance to or upon the Trust
Estate or any part thereof or any interest therein or the proceeds thereof.

                      Section 6.6. No Other Powers. The Trustee will not, to
the extent within the control of the Trustee, permit the Trust to engage in any
business activity or transaction other than those activities permitted by
Section 2.3 hereof.

                      Section 6.7. Limitation of Suits. No Owner shall have any
right to institute any proceeding, judicial or otherwise, with respect to this
Agreement or the Certificate Insurance Policy, or for the appointment of a
receiver or trustee, or for any other remedy hereunder, unless:

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



                                       57
<PAGE>

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

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

                      (4) no direction inconsistent with such written request
                      has been given to the Trustee during such 30-day period by
                      the Certificate Insurer or by the Owners of a majority of
                      the Percentage Interests represented by each Class of
                      Class A Certificates or, if there are no Class A
                      Certificates then Outstanding, by such percentage of the
                      Percentage Interests represented by any Class of Class B
                      Certificates then Outstanding;

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

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

                      Section 6.8. Unconditional Rights of Owners to Receive
Distributions. Notwithstanding any other provision in this Agreement, the Owner
of any Certificate shall have the right, which is absolute and unconditional, to
receive distributions to the extent provided herein and therein with respect to
such Certificate or to institute suit for the enforcement of any such
distribution, and such right shall not be impaired without the consent of such
Owner.

                      Section 6.9. Rights and Remedies Cumulative. Except as
otherwise provided herein, no right or remedy herein conferred upon or reserved
to the Depositor, the Master Servicer, the Trustee, to the Owners or to the
Certificate Insurer 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. Except as otherwise
provided herein, 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 6.10. Delay or Omission Not Waiver. No delay of
the Depositor, Master Servicer, the Trustee, or any Owner of any Certificate or
the Certificate Insurer to exercise any right or remedy under this Agreement
shall impair any such right or remedy or constitute a waiver of any such right
or remedy. Every right and remedy given by this Article VI or by law to the
Depositor or to the Owners or the Certificate Insurer may be exercised from time
to time, and as often as may be deemed expedient, by the Depositor or by the
Owners or the Certificate Insurer, as the case may be.

                      Section 6.11. Control by Owners. Either (x) the
Certificate Insurer or (y) with the consent of the Certificate Insurer, the
Owners of a majority of the Percentage Interests represented by each Class of
Class A Certificates then


                                       58


<PAGE>


Outstanding or, if there are no Class A Certificates then Outstanding, by such
majority of the Percentage Interests represented by any Class of Class B
Certificates then Outstanding, may direct the time, method and place of
conducting any proceeding for any remedy available to the Trustee, provided
that:

                      (1) such direction shall not be in conflict with any rule
                          of law or with this Agreement;

                      (2) the Trustee shall have been provided with indemnity
                          satisfactory to it; and


                      (3) the Trustee may take any other action deemed proper by
                          the Trustee which is not inconsistent with such
                          direction; provided, however, that the Trustee need
                          not take any action which it determines might involve
                          it in liability or may be unjustly prejudicial to the
                          Owners not so directing.


                                  ARTICLE VII

                            ACCOUNTS, FLOW OF FUNDS,
                            DISTRIBUTIONS AND REPORTS

                      Section 7.1. Collection of Money. Except as otherwise
expressly provided herein, the Trustee may demand payment or delivery of all
money and other property payable to or receivable by the Trustee pursuant to
this Agreement, including (a) all payments due on the Mortgage Loans in
accordance with the respective terms and conditions of such Mortgage Loans and
required to be paid over to the Trustee by the Master Servicer, or by any
Sub-Servicer and (b) Insured Payments in accordance with the terms of the
Certificate Insurance Policy. The Trustee shall hold all such money and property
received by it as part of the Trust Estate and shall apply it as provided in
this Agreement.

                      Section 7.2. Establishment of Accounts. The Trustee shall
establish and maintain, at the corporate trust office of the Trustee, a
Certificate Account, a Class A Group I Distribution Account, a Class A Group II
Distribution Account and a Class B Distribution Account, each to be held by the
Trustee as a segregated trust account so long as the Trustee qualifies as a
Designated Depository Institution and if the Trustee does not so qualify, then
by any Designated Depository Institution in the name of the Trust for the
benefit of the Owners of the Certificates and the Certificate Insurer, as their
interests may appear. 


                      In administering the Accounts the Trustee may establish
such sub-Accounts as the Trustee deems desirable.

                      Section 7.3. Flow of Funds. (a) The Trustee shall deposit
to the Certificate Account:

                      (i)  with respect to the Group I Mortgage Loans, without
                           duplication, upon receipt, each Group I Monthly
                           Remittance remitted by the Master Servicer or any
                           Sub-Servicer, together with any amounts received by
                           the Trustee in connection with the termination of the
                           Trust insofar as such amounts relate to the Group I
                           Mortgage Loans; and

                      (ii) with respect to the Group II Mortgage Loans, without
                           duplication, upon receipt, each Group II Monthly
                           Remittance remitted by the Master Servicer or any
                           Sub-Servicer, together with any amounts received by
                           the Trustee in connection with the


                                       59


<PAGE>


                           termination of the Trust, insofar as such amounts
                           relate to the Group II Mortgage Loans.

                      (b) On each Payment Date, the Trustee shall make the
following allocations, disbursements and transfers from the Group I Available
Funds and from the Group II Available Funds in the following order of priority,
and each such allocation, transfer and disbursement shall be treated as having
occurred only after all preceding allocations, transfers and disbursements have
occurred:

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

                      (ii) [Reserved];

                      (iii) second, the Trustee shall allocate the following
                      amounts in the following order of priority:

                         (A) from the Available Funds then on deposit in the
                             Certificate Account with respect to each Group, the
                             lesser of (x) the Available Funds with respect to
                             such Group and (y) the Insured Distribution Amount
                             with respect to such Group shall be allocated to
                             the Class A Distribution Account with respect to
                             such Group;

                         (B) from the remaining Available Funds then on deposit
                             in the Certificate Account with respect to each
                             Group, the lesser of (x) such remaining Available
                             Funds, and (y) the excess of (i) the Insured
                             Distribution Amount with respect to the either of
                             the other two Groups over (ii) the amount then on
                             deposit in the Class A Distribution Account with
                             respect to such Group (such excess, the "Insured
                             Shortfall" with respect to such Group), shall be
                             allocated to the Class A Distribution Accounts for
                             the other Groups; if both of the other Groups have
                             an Insured Shortfall on such Payment Date, such
                             remaining amount will be applied to both other
                             Groups pro rata in proportion to the relative
                             amounts of their respective Insured Shortfalls;

                         (C) (i) from the remaining Available Funds then on
                             deposit in the Certificate Account with respect to
                             each Group to the Certificate Insurer, the lesser
                             of (x) such remaining Available Funds with respect
                             to each Group and (y) the Premium Amount and any
                             Reimbursement Amount then due to the Certificate
                             Insurer;

                             (ii) from the remaining Available Funds then on
                             deposit in the Certificate Account with respect to
                             each Group to the Certificate Insurer, the lesser
                             of (x) such remaining Available Funds and (y) any
                             amounts remaining due to the Certificate Insurer
                             after application of (c)(i) above with respect to
                             the other Groups (such amount, a "Reimbursement
                             Shortfall" with respect to a Group) shall be paid
                             to the Certificate Insurer on behalf of the other
                             Groups; if both of the other Groups have a
                             Reimbursement Shortfall on such Payment Date, such
                             remaining amount will be applied to both other
                             Groups pro rata in proportion to the relative
                             amounts of their respective Reimbursement
                             Shortfalls;

                             (iii) from the Available Funds then on deposit in
                             the Certificate Account with respect to each Group,
                             the lesser of (x) the Available Funds with respect
                             to

                                     60
<PAGE>

                             such Group and (y) the excess of (i) the Interest
                             Distribution Amount with respect to such Group over
                             (ii) the Insured Interest Distribution Amount with
                             respect to such Group shall be allocated to the
                             Class A Distribution Account with respect to such
                             Group;

                      (D)    from the remaining Available Funds then on deposit
                             in the Certificate Account with respect to such
                             Group, the lesser of (x) such remaining Available
                             Funds with respect to such Group and (y) the excess
                             of (i) the Principal Distribution Amount applicable
                             to such Group and Payment Date over (ii) all
                             amounts then on deposit in the respective Class A
                             Distribution Account that are allocable to
                             principal, shall be allocated to such Class A
                             Distribution Account;

                      (E)    from the remaining Available Funds then on deposit
                             in the Certificate Account with respect to each
                             Group, the lesser of (x) such remaining Available
                             Funds and (y) the Subordination Deficiency Amount
                             applicable to the other Groups on such Payment
                             Date, shall be allocated to the respective Class A
                             Distribution Account as a Subordination Increase
                             Amount; if both of the other Groups have an
                             Subordination Deficiency Amount on such Payment
                             Date, such remaining amount will be applied to both
                             other Groups pro rata in proportion to the relative
                             amounts of their respective Subordination
                             Deficiency Amount;

                      (F)    from the remaining Available Funds then on deposit
                             in the Certificate Account with respect to each
                             Group, the lesser of (x) such remaining Available
                             Funds with respect to such Group and (y) the Class
                             B Interest, shall be allocated to the Class B
                             Distribution Account and applied as a distribution
                             of interest on account of the Class B Certificates;

                      (G)    from the remaining Available Funds then on deposit
                             in the Certificate Account with respect to such
                             Group, the lesser of (x) such remaining Available
                             Funds and (y) the Class B Principal Balance as of
                             such Payment Date, assuming that the amount then on
                             deposit in the Class B Distribution Account as a
                             result of the application of clause (F) above has
                             been applied as a distribution of principal on
                             account of the Class B Principal Balance on such
                             Payment Date, shall be allocated to the Class B
                             Distribution Account and applied as a distribution
                             of principal on the Class B Principal Balance; and

                      (H)    all amounts then remaining on deposit in the
                             Certificate Account shall be distributed to the
                             Owners of the Residual Certificates on such Payment
                             Date.

                      (c) On each Payment Date, the Trustee shall make the
following disbursements from amounts deposited in the Distribution Accounts
pursuant to Subsection (b) above, together with the amount of any Insured
Payment with respect to a Group deposited to the respective Distribution
Account:

                      (i)    the Trustee shall pay, pari passu from the amount
                             then on deposit in the Class A Group I Distribution
                             Account:

                      (A)    to the Owners of the Class A-1 Group I
                             Certificates, the Class A-1 Distribution Amount for
                             such Payment Date;

                                       61
<PAGE>


                      (B)    to the Owners of the Class A-2 Group I
                             Certificates, the Class A-2 Distribution Amount for
                             such Payment Date;

                      (C)    to the Owners of the Class A-3 Group I
                             Certificates, the Class A-3 Distribution Amount for
                             such Payment Date; and

                      (D)    to the Owners of the Class A-4 Group I
                             Certificates, the Class A-4 Distribution Amount for
                             such Payment Date; and

                      (E)    to the Owners of the Class A-5 Group I
                             Certificates, the Class A-5 Distribution Amount for
                             such Payment Date;

                           provided, however, that if, on any Payment Date, (x)
                           the Certificate Insurer is then in default under the
                           Certificate Insurance Policy and (y) a Group I
                           Subordination Deficit exists, then any distribution
                           of the Group I Principal Distribution Amount on such
                           Payment Date shall be made pro rata to the Owners of
                           each of the Class A-1 Group I Certificates, the Class
                           A-2 Group I Certificates, the Class A-3 Group I
                           Certificates, the Class A-4 Group I Certificates and
                           the Class A-5 Group I Certificates on such Payment
                           Date;

                      (ii) the Trustee shall pay from the amount then on deposit
                           in the Class A Group II Distribution Account, to the
                           Owners of the Class A-6 Group II Certificates, the
                           Class A-6 Distribution Amount for such Payment Date;
                           and

                      (iii) the Trustee shall transfer from the amounts then on
                           deposit in the Class B Distribution Account, to the
                           Supplemental Interest Payment Account, the Class B
                           Distribution Amount for such Payment Date; such
                           transfer shall be deemed a distribution on the Class
                           B Certificates. 



                      (d) Any amounts properly distributed to the Owners of the
Class B Certificates or to the Owners of the Residual Certificates pursuant to
the terms of this Agreement shall be distributed free of the subordination
described herein, and any such amounts shall in no event be required to be
returned to the Trustee or paid over to the Owners of the Class A Certificates.

                      (e) Whenever, during the administration of the Trust,
there comes into the possession of the Trustee any money or property which this
Agreement does not otherwise require to be distributed on account of the Class A
Certificates or the Class B Certificates or to the Certificate Insurer, the
Trustee shall distribute such money or other property to the Owners of the Class
RU Certificates.

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


                      Section 7.4. Investment of Accounts .(a) All or a portion
of any Account held by the Trustee shall be invested and reinvested by the
Trustee in the name of the Trustee for the benefit of the

                                       62
<PAGE>

Owners, as described in Section 7.4(c) hereof. No investment in any Account
shall mature later than the Business Day immediately preceding the next Payment
Date and shall be held until maturity.

                      (b) Subject to Section 9.1 hereof, the Trustee shall not
in any way be held liable by reason of any insufficiency in any Account held by
the Trustee resulting from any loss on any Eligible Investment included therein
(except to the extent that the bank serving as Trustee is the obligor thereon).

                      (c) Until it is directed in writing by the Depositor to
invest in another Eligible Investment, the Trustee shall invest in Eligible
Investments described in paragraph (h) of Section 7.5 hereof.

                      (d) All income or other gain from investments in any
Account held by the Trustee shall be deposited in such Account immediately on
receipt, and any loss resulting from such investments shall be charged to such
Account.


                      Section 7.5. Eligible Investments . The following are
Eligible Investments:

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

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

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

                      (d) Federal funds, certificates of deposit, time and
demand deposits, and bankers' acceptances (having original maturities of not
more than 365 days) of any domestic bank (which may include the Trustee or its
affiliate), the short-term debt obligations of which have been rated A-1 or
better by ____ and P-1 by ____.

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

                      (f) Commercial paper (having original maturities of not
more than 270 days) rated A-1 or better by ____ and P-1 by ____.


                      (g) Investments in money market funds (including those of
the Trustee or its affiliates (for which separate compensation may be received))
rated at least AAAm or AAAm-G by ____ and Aaa by ____.

                      (h) Such other investments as have been approved in
writing by ____, ____ and the Certificate Insurer;

provided that no instrument described above is permitted to evidence
either the right to receive (a) only interest with respect to obligations
underlying such instrument or (b) both principal and interest payments derived
from obligations underlying such instrument and the interest and principal
payments with respect 



                                       63
<PAGE>

to such instrument provide a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations; and provided, further,
that no instrument described above may be purchased at a price greater than par.
Any Eligible Investment may be purchased by or through the Trustee or any of its
affiliates. The Trustee or its affiliates may act as sponsor, manager,
depository or advisor with regard to any Eligible Investment.

                      Section 7.6. Reports by Trustee. (a) On each Payment Date
the Trustee shall report in writing to each Owner and to the Depositor and the
Master Servicer, with a copy to the Certificate Insurer, ____ and ____:

                      (i) amount of the distribution with respect to each Class
of Certificates;

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


                      (iii) amount of such distributions allocable to interest;

                      (iv) amount of such distributions allocable to any
Carry-Forward Amount;

                       (v) then-outstanding principal balance of each Class of
Class A Certificates as of such Payment Date, together with the principal
amount, by class, of each Class A Certificate (based on a Certificate in the
original principal amount of $1,000) then Outstanding, in each case after giving
effect to any payment of principal on such Payment Date;

                      (vi) then-outstanding principal balance of each class of
Class B Certificates, together with the principal amount, by class, of each
Class B Certificate (based on a Certificate in the original principal amount of
$1,000) then Outstanding, in each case after giving effect to any payment of
principal on such Payment Date;

                      (vii) total of any Substitution Amounts and any Loan
Purchase Prices included in such distribution;

                      (viii) amount of any Supplemental Interest Payment Amount,
Class B-S Certificate distribution and any Interest Advance on such Payment
Date, together with the amount of any unreimbursed Interest Advance then owed to
the Designated Residual Owner;

                      (ix) amount of the Master Servicing Fee paid with respect
to each of the three Mortgage Loan Groups with respect to the related Remittance
Period;

                      (x) amount of any Group I Insured Payment and any Group II
Insured Payment made with respect to such Payment Date; and

                      (xi) of such Payment Date, the Group I Subordinated Amount
and the Group II Subordinated Amount.

                  In preparing the report under this Section 7.6, the Trustee
shall rely solely upon the electronic report described in Section 10.8(d)(ii)
hereof being received from the Master Servicer or any Sub-Servicer. The Trustee
shall not be responsible for its obligations under this Section 7.6 unless and
until it receives such report from the Master Servicer.



                                       64
<PAGE>

                      (b) On each Payment Date the Trustee will additionally
inform the Depositor, the Master Servicer, the Certificate Insurer, ____ and
____ with respect to the following:

                      (i) the Group I Available Funds and the Group II Available
Funds for the related Payment Date;

                      (ii) the Pool Principal Balance with respect to the three
Mortgage Loan Groups as of the end of the related Remittance Period; 

                      (iii) the number and Principal Balances of all Mortgage
Loans in the three Mortgage Loan Groups which were the subject of Prepayments
during the related Remittance Period;

                      (iv) the total amount of payments in respect of or
allocable to interest on the Mortgage Loans in the three Mortgage Loan Groups
received or deemed to have been received from the related Mortgagors by the
Master Servicer or any Sub-Servicer during the related Remittance Period
(including any net income from REO Properties received during the related
Remittance Period);

                      (v) the aggregate of all principal payments received or
deemed to have been received from the related Mortgagors in the three Mortgage
Loan Groups by the Master Servicer or any Sub-Servicer during the related
Remittance Period;

                      (vi) the aggregate of any Insurance Proceeds received or
deemed to have been received by the Master Servicer or any Sub-Servicer during
the related Remittance Period with respect to the three Mortgage Loan Groups;

                      (vii) the aggregate of any Released Mortgaged Property
Proceeds received or deemed to have been received by the Master Servicer or any
Sub-Servicer during the related Remittance Period with respect to the three
Mortgage Loan Groups;

                      (viii) the aggregate of any Liquidation Proceeds,
Liquidation Expenses and Net Liquidation Proceeds received or deemed to have
been received by the Master Servicer or any Sub-Servicer, and Net Realized
Losses incurred, during the related Remittance Period with respect to the three
Mortgage Loan Groups, the Group I Cumulative Net Realized Losses, the Group II
Cumulative Net Realized Losses and the aggregate Cumulative Net Realized Losses
since the Startup Day and during the prior 12-month period and the Pool Rolling
Three Month Delinquency Rate;

                      (ix) the total amount of Compensating Interest payments
paid or to be paid by the Master Servicer or any Sub-Servicer pursuant to
Section 10.10 hereof with respect the three Mortgage Loan Groups;

                      (x) the amount of Delinquency Advances made by the Master
Servicer or any Sub-Servicer pursuant to Section 10.9 hereof with respect to
such Payment Date with respect to the three Mortgage Loan Groups;

                      (xi) the monthly Master Servicing Fee and any additional
servicing fees paid to the Master Servicer or any Sub-Servicer pursuant to
Section 10.15 hereof with respect to the three Mortgage Loan Groups;


                                       65
<PAGE>

                      (xii) the amount of Delinquency Advances with respect to
the three Mortgage Loan Groups reimbursable to the Master Servicer or any
Sub-Servicer during such Remittance Period pursuant to Section 10.9 hereof and
not previously reimbursed;


                      (xiii) the amount of any Servicing Advance made by the
Master Servicer or any Sub-Servicer pursuant to Sections 10.9 and 10.13 hereof
with respect to the three Mortgage Loan Groups and not previously reimbursed;

                      (xiv) the Class A-1 Distribution Amount, the Class A-2
Distribution Amount, the Class A-3 Distribution Amount, the Class A-4
Distribution Amount, the Class A-5 Distribution Amount, the Class A-6
Distribution Amount and the Class B Distribution Amount, with the components
thereof stated separately;

                      (xv) the weighted average remaining term to maturity and
Net Weighted Average Coupon Rate of the Mortgage Loans with respect to the three
Mortgage Loan Groups as of the close of business on the last day of the related
Remittance Period;

                      (xvi) the Group I Subordinated Amount, Group I
Subordination Deficiency Amount, Group I Specified Subordinated Amount, Group I
Subordination Increase Amount, Group II Subordinated Amount, Group II
Subordination Deficiency Amount, Group II Specified Subordinated Amount, Group
II Subordination Increase Amount;

                      (xvii) the Group I Excess Subordinated Amount, Group I
Subordination Reduction Amount, Group II Excess Subordinated Amount, Group II
Subordination Reduction Amount, for the related Payment Date;


                      (xviii) the number of Mortgage Loans in the three Mortgage
Loan Groups at the beginning and end of the related Remittance Period; 

                       (xix) the Group I Shortfall Amount and the Group II
Shortfall Amount for the related Payment Date;

                      (xx) such other information as the Certificate Insurer or
the Depositor may reasonably request and which is derived from information which
is produced or available in the ordinary course of the Master Servicer's or any
Sub-Servicer's business or which otherwise materially relates to the
transactions contemplated hereby and is provided to the Trustee by the
electronic report described in Section 10.8(d)(ii) hereof; and


                       (xxi) the number and Principal Balance of any Mortgage
Loans repurchased during the related Remittance Period pursuant to Section
10.13(f) and the number and cumulative Principal Balance of all Mortgage Loans
so repurchased since the Cut-Off Date.

                       (c) In addition, on each Payment Date the Trustee will
disseminate to each Owner, the Depositor and the Master Servicer with a copy to
the Certificate Insurer, ____ and ____, together with the information described
in Subsection (a) preceding, the following information with respect to the three
Mortgage Loan Groups as of the close of business on the last day of the related
Remittance Period, which is required to be prepared by the Master Servicer or a
Sub-Servicer and furnished to the Trustee pursuant to Section 10.8(d)(ii) hereof
for such purpose on or prior to the related Remittance Date:


                                       66
<PAGE>

                      (i) total number of Mortgage Loans and the aggregate
Principal Balances thereof, together with the number and aggregate principal
balances of Mortgage Loans (a) 30-59 days Delinquent, (b) 60-89 days Delinquent
and (c) 90 or more days Delinquent;

                      (ii) number and aggregate principal balances of all
Mortgage Loans in foreclosure proceedings (and whether any such Mortgage Loans
are also included in any of the statistics described in the foregoing clause
(i));

                      (iii) number and aggregate principal balances of all
Mortgage Loans relating to Mortgagors in bankruptcy proceedings (and whether any
such Mortgage Loans are also included in any of the statistics described in the
foregoing clauses (i) and (ii));

                      (iv) number and aggregate principal balances of all
Mortgage Loans relating to REO Properties (and whether any such Mortgage Loans
are also included in any of the statistics described in the foregoing clauses
(i), (ii) and (iii));

                      (v) number and aggregate principal balances of all
Mortgage Loans as to which foreclosure proceedings were commenced during the
prior Remittance Period; 

                       (vi) schedule regarding cumulative foreclosures since the
Cut-Off Date; and

                       (vii) book value of any REO Property and any income
received from REO Properties during the prior Remittance Period.

                  The Depositor, the Master Servicer, and the Trustee on behalf
of Certificateholders and the Trust (the "Trust Parties") hereby authorize the
Certificate Insurer to include the information contained in reports provided to
the Certificate Insurer hereunder (the "Information") on Bloomberg, an on-line
computer based information network maintained by Bloomberg L.P. ("Bloomberg"),
or in other electronic or print information services. The Trust Parties agree
not to commence any actions or proceedings, or otherwise assert any claims,
against the Certificate Insurer or its affiliates or any of the Certificate
Insurer's or its affiliates' respective agents, representatives, directors,
officers or employees (collectively, the "Certificate Insurer Parties"), arising
out of, or related to or in connection with the dissemination and/or use of any
Information by the Certificate Insurer, including, but not limited to, claims
based on allegations of inaccurate, incomplete or erroneous transfer of
information by the Certificate Insurer to Bloomberg or otherwise (other than in
connection with the Certificate Insurer's gross negligence or willful
misconduct). The Trust Parties waive their rights to assert any such claims
against the Certificate Insurer Parties and fully and finally release the
Certificate Insurer Parties from any and all such claims, demands, obligations,
actions and liabilities (other than in connection with the Certificate Insurer's
gross negligence or willful misconduct). The Certificate Insurer makes no
representations or warranties, expressed or implied, of any kind whatsoever with
respect to the accuracy, adequacy, timeliness, completeness, merchantability or
fitness for any particular purpose of any Information in any form or manner. The
Certificate Insurer reserves the right at any time to withdraw or suspend the
dissemination of the Information by the Certificate Insurer. The authorizations,
covenants and obligations of the Trust Parties under this section shall be
irrevocable and shall survive the termination of this Agreement.

                      Section 7.7. Drawings under the Certificate Insurance
Policy and Reports by Trustee.

                      (a) On each Determination Date the Trustee shall
determine, no later than 12:00 noon on such Determination Date, whether a Group
I Shortfall Amount or a Group II Shortfall Amount has theretofore occurred and
will remain uncured on the following Payment Date, and whether a Group I



                                       67
<PAGE>

Shortfall Amount or a Group II Shortfall Amount with respect to the Group I
Mortgage Loans or the Group II Mortgage Loans will occur on the following
Payment Date. If the Trustee determines that a Group I Shortfall Amount or a
Group II Shortfall Amount will, based on the amount then on deposit in the
Certificate Account and amounts to be deposited in the Certificate Account prior
to such Payment Date on account of the Trustee's advancing obligations as
successor Master Servicer as set forth in Section 11(j) hereof, occur on the
following Payment Date, the Trustee shall furnish the Certificate Insurer and
the Depositor with a completed Notice in the form set forth as Exhibit A to the
Certificate Insurance Policy. The Notice shall specify the amount of the Insured
Payment and shall constitute a claim for an Insured Payment pursuant to the
Certificate Insurance Policy.

                      (b) The Trustee shall report to the Depositor, the Master
Servicer and the Certificate Insurer with respect to the amounts then held in
each Account held by the Trustee and the identity of the investments included
therein, as the Depositor, the Master Servicer or the Certificate Insurer may
from time to time request. Without limiting the generality of the foregoing, the
Trustee shall, at the request of the Depositor, the Master Servicer or the
Certificate Insurer transmit promptly to the Depositor, the Master Servicer, and
the Certificate Insurer copies of all accountings of receipts in respect of the
Mortgage Loans furnished to it by the Master Servicer or a Sub-Servicer.

                      (c) Upon receipt of Insured Payments from the Certificate
Insurer under the Certificate Insurance Policy, the Trustee shall deposit such
Insured Payments in the Policy Payments Account. The Trustee shall withdraw
Insured Payments from the Policy Payments Account in accordance with section
13.4(a). The Trustee shall distribute all Insured Payments received, or the
proceeds thereof, in accordance with Section 7.3(b) and 7.3(c) to the Owners of
the Class A Certificates of the related Class.

                      (d) The Trustee shall (i) receive Insured Payments as
attorney-in-fact of each Owner of the Class A Certificates of the related Class
receiving any Insured Payment from the Certificate Insurer and (ii) disburse
such Insured Payment to the Owners of the related Class A Certificates as set
forth in Section 7.3(b) and 7.3(c). The Certificate Insurer shall be entitled to
receive the related Reimbursement Amount pursuant to Section 7.3(b)(iii)(C)
hereof with respect to each Insured Payment made by the Certificate Insurer. The
Trustee hereby agrees on behalf of each Owner of Class A Certificates and the
Trust for the benefit of the Certificate Insurer that it recognizes that to the
extent the Certificate Insurer makes Insured Payments, either directly or
indirectly (as by paying through the Trustee), to the Owners of such Class A
Certificates, the Certificate Insurer will be entitled to receive the related
Reimbursement Amount pursuant to Section 7.3(b)(iii)(C) hereof.



                      (e) Insured Payments disbursed by the Trustee from
proceeds of the Certificate Insurance Policy shall not be considered payment by
the Trust Fund nor shall such payments discharge the obligation of the Trust
Fund with respect to the related Class A Certificates, and the Certificate
Insurer shall become the owner of such unpaid amounts due from the Trust Fund in
respect of the related Class A Certificates. The Trustee hereby agrees on behalf
of each Holder of a related Class A Certificate for the benefit of the
Certificate Insurer that it recognizes that to the extent the Certificate
Insurer makes Insured Payments, either directly or indirectly (as by paying
through the Trustee), to the Owners of any Class A Certificates, the Certificate
Insurer will be subrogated to the rights of such Owners with respect to such
Insured Payment, shall be deemed to the extent of payments so made to be a
registered Owner of such Class A Certificates and shall receive all future
distributions (subject to the priority set forth in 7.3(b)(iii)) until all such
Insured Payments by the Certificate Insurer, together with interest thereon at
the interest rate borne by the related Class A Certificates, have been fully
reimbursed. To evidence such subrogation, the Trustee shall note the Certificate
Insurer's rights as subrogee on the registration books maintained by the Trustee
upon receipt from the Certificate Insurer of proof of payment of any Insured
Payment.


                                       68
<PAGE>

                      Section 7.8. Allocation of Realized Losses. If, on any
Payment Date, following the making of all allocations, transfers and
distributions (other than as provided in this Section) on such Payment Date (x)
the sum of the Class A-1 Principal Balance, the Class A-2 Principal Balance, the
Class A-3 Principal Balance, the Class A-4 Principal Balance, the Class A-5
Principal Balance, the Class A-6 Principal Balance, and the Class B Principal
Balance exceeds (y) the Pool Principal Balance as of the close of business on
the last day of the related Remittance Period (any such excess, "Allocable
Losses"), such Allocable Losses shall be applied as a reduction of the Class B
Principal Balance until the Class B Principal Balance has been reduced to zero.

                      Section 7.9. Supplemental Interest Payments.

                      (a) The parties hereto do hereby create and establish a
trust, the "Access Financial Supplemental Interest Trust _____" (the
"Supplemental Interest Trust"). The Supplemental Interest Trust shall hold two
trust accounts, each a "Supplemental Interest Payment Account", to be held by
the Trustee in its name on behalf of the Supplemental Interest Trust.

                  If, on any Determination Date, the Trustee determines that the
amount to be available on the next Payment Date in a Supplemental Interest
Payment Account with respect to Class A-6 (such amount, the "Supplemental
Interest Payment Amount") is less than the excess of (i) the Full Interest
Distribution Amount for such Class over (ii) the Interest Distribution Amount
for such Class as of such Payment Date (the difference, if any, between the
Supplemental Interest Payment Amount and such excess, the "Class A-6 Formula
Interest Shortfall"), the Trustee shall deliver a notice in the form of Exhibit
O hereto to the Designated Residual Owner demanding that the Designated Residual
Owner fund such Formula Interest Shortfall on the related Payment Date. The
amount so funded by the Designated Residual Owner on any such Payment Date is
the "Interest Advance" with respect to the related Class for such Payment Date.
The Trustee shall deposit any Interest Advance received by it in the amount of
the Formula Interest Shortfall for such Class into the Class A Group II
Distribution Account.

                  On each Payment Date, the Trustee shall withdraw from the
related Supplemental Interest Payment Account and deposit the Class A-6 Formula
Interest Shortfall in the Class A Group II Distribution Account; provided that
the amount to be withdrawn may not exceed the related Supplemental Interest
Payment Amount (such amount, the "Funded Amount").

                      (b) Any portion of the related Supplemental Interest
Payment Amount after application of clause (a) above (the "Remaining Amount")
shall be applied in the following order of priority:

                      (i) to the Designated Residual Owner, as reimbursement for
unpaid Interest Advances, together with interest thereon (the "Interest Advance
Reimbursement Amount"), with the earliest Interest Advances being deemed to be
paid first; and

                      (ii) to the Owners of the Class B-S Certificates, all
remaining amounts then on deposit in the Supplemental Interest Payment Account,
to such Owners pro rata in accordance with the Percentage Interests.





                                       69
<PAGE>

                                  ARTICLE VIII

                              TERMINATION OF TRUST

                       Section 8.1. Termination of Trust. The Trust created
hereunder and all obligations created by this Agreement will terminate upon the
earlier of (i) the payment to the Owners of all Certificates of all amounts held
by the Trustee and required to be paid to such Owners pursuant to this Agreement
upon the later to occur of (a) the final payment or other liquidation (or any
advance made with respect thereto) of the last Mortgage Loan in the Trust Estate
or (b) the disposition of all property acquired in respect of any Mortgage Loan
remaining in the Trust Estate or (ii) at any time when a Qualified Liquidation
of the Trust is effected as described below. To effect a termination of this
Agreement pursuant to clause (b) above, the Owners of all Certificates then
Outstanding shall (x) unanimously direct the Trustee on behalf of the Trust to
adopt a plan of complete liquidation with respect to each REMIC, as contemplated
by Section 860F(a)(4) of the Code and (y) provide to the Trustee an opinion of
counsel experienced in federal income tax matters to the effect that such
liquidation constitutes a Qualified Liquidation and the Trustee either shall
sell the Mortgage Loans and distribute the proceeds of the liquidation of the
Trust Estate, or shall distribute equitably in kind all of the assets of the
Trust Estate to the remaining Owners of the Certificates each in accordance with
such plan, so that the liquidation or distribution of the Trust Estate, the
distribution of any proceeds of the liquidation and the termination of this
Agreement occur no later than the close of the 90th day after the date of
adoption of the plan of liquidation and such liquidation qualifies as a
Qualified Liquidation. In no event, however, will the Trust created by this
Agreement continue beyond the expiration of twenty-one (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 United Kingdom, living on the date
hereof. The Trustee shall give written notice of termination of the Agreement to
the Certificate Insurer and each Owner in the manner set forth in Section 12.5
hereof.

Section 8.2.      Termination Upon Option of the Depositor.

                      (a) On any Remittance Date on or after the Remittance Date
on which the then-outstanding aggregate Principal Balances of the Mortgage Loans
is ten percent or less of the Original Pool Principal Balance, the Depositor may
determine to purchase and may cause the purchase from the Trust of all (but not
fewer than all) Mortgage Loans and all property theretofore acquired in respect
of any Mortgage Loan by foreclosure, deed in lieu of foreclosure, or otherwise
then remaining in the Trust Estate at a price equal to 100% of the aggregate
Principal Balances of the related Mortgage Loans as of the day of termination
minus amounts remitted from the Principal and Interest Account to the
Certificate Account representing collections of principal on the Mortgage Loans
during the current Remittance Period, plus (i) one month's interest on such
amount computed at the weighted average Coupon Rate for the related Mortgage
Loan Group, (ii) the aggregate amount of any unreimbursed Delinquency Advances
and Servicing Advances, including amounts which would be Delinquency Advances
which the Master Servicer has theretofore failed to remit, (iii) any amount
owing to the Trustee, (iv) any Reimbursement Amount owing to the Certificate
Insurer and the Trustee, (v) any Insured Payment due on the related Payment
Date, (vi) the amount of any unpaid Interest Advances and (vii) the aggregate
amount of any unpaid Supplemental Interest Payment Amounts. The Depositor shall
pay such termination price to the Trustee for deposit in the Certificate
Account. In connection with such termination, the Master Servicer shall remit to
the Trustee all amounts (net of investment earnings and providing for investment
losses pursuant to Section 10.8(b) hereof, net of the Master Servicing Fee and
net of amounts reimbursable for Delinquency Advances and Servicing Advances)
then on deposit in the Principal and Interest Account for deposit to the
Certificate Account, which deposit shall be deemed to have occurred immediately
preceding such purchase.

                                       70
<PAGE>


                      (b) In connection with any such purchase, the Depositor
shall provide to the Trustee an opinion of counsel experienced in federal income
tax matters to the effect that such purchase constitutes a Qualified Liquidation
with respect to each REMIC.

                      (c) Promptly following any such purchase, the Trustee will
release the Files, with appropriate endorsements and transfer documents, to the
Depositor or otherwise upon its order.


                      Section 8.3. Auction Sale. If the Depositor fails, by the
ninetieth day following the first Remittance Date on which such option may be
exercised, to exercise its purchase option pursuant to Section 8.2 hereof, then
upon receipt of written notice and direction from the Depositor, the Trustee
will notify the Representative (or, if the Representative is unable or
unwilling, another investment banking or whole-loan trading firm selected by the
Depositor (the Representative or such other investment bank or trading firm, the
"Advisor") who will solicit on behalf of the Trustee competitive bids for the
purchase of the Mortgage Loans for fair market value. Such solicitation shall be
conducted substantially in the manner described in Exhibit N hereto. In the
event that satisfactory bids are received as described below, the proceeds of
the sale of such assets shall be deposited into the Certificate Account. The
Trustee will ask the Advisor to solicit, on behalf of the Trustee, good-faith
bids from no fewer than two prospective purchasers that are considered at the
time to be competitive participants in the home equity market. The Advisor will
consult with any securities brokerage houses identified by the Depositor as then
making a market in the Class A Certificates to obtain a determination as to
whether the fair market value of such assets has been offered.

                  Any purchaser of such Mortgage Loans must agree to the
continuation of the Master Servicer or any successor Master Servicer as servicer
of the assets on terms substantially similar to those in this Agreement.

                  If the highest good-faith bid received by the Advisor from a
qualified bidder is, in the judgment of the Representative, not less than the
fair market value of such Mortgage Loans and if such bid would equal the amount
set forth in the following sentence, the Trustee, following consultation with
and written direction from the Advisor and the Depositor, will sell and assign
such Mortgage Loans without representation, warranty or recourse to such highest
bidder and will redeem the Class A Certificates. For the Trustee to consummate
the sale, the bid must be at least equal to the termination price set forth in
Section 8.2(a) hereof. In addition, the bid must be in an amount sufficient to
pay the fees and expenses of the Trustee owing hereunder. If such conditions are
not met, the Trustee will, following consultation with the Advisor and the
Depositor, decline to consummate such sale. In addition, the Trustee will
decline to consummate such sale unless it receives from the Advisor an opinion
of counsel addressed to it and the Certificate Insurer that such sale will not
give rise either to any "prohibited transaction" tax under section 860F(a)(1) of
the Code or to any tax on contributions to any REMIC after the "startup day"
under section 860G(d)(1) of the Code. In the event such sale is not consummated
in accordance with the foregoing, the Trustee will not be under any obligation
to solicit any further bids or otherwise to negotiate any further sale of the
Mortgage Loans. In such event, however, if directed by the Depositor, the
Trustee may solicit bids from time to time in the future for the purchase of the
Mortgage Loans upon the same terms described above. The Trustee may consult with
the Advisor and the advice of the Advisor shall be full and complete
authorization and protection in respect of any action taken, suffered or omitted
by it hereunder. The Depositor shall reimburse the Trustee for any fees incurred
under this Section 8.3 if a sale is not consummated.

                      Section 8.4. Disposition of Proceeds. The Trustee shall,
upon receipt thereof, deposit the proceeds of any liquidation or termination of
the Trust Estate pursuant to this Article VIII to the Certificate Account for
application as provided in Section 7.3 hereof.



                                       71
<PAGE>

                                   ARTICLE IX

                                   THE TRUSTEE

                      Section 9.1. Certain Duties and Responsibilities.

                      (a) The Trustee (i) except during the continuance of an
Event of Default, undertakes to perform such duties and only such duties as are
specifically set forth in this Agreement, and no implied covenants or
obligations shall be read into this Agreement against the Trustee and (ii) in
the absence of bad faith on its part, may conclusively rely, as to the truth of
the statements and the correctness of the opinions expressed therein, upon
certificates or opinions furnished pursuant to and conforming to the
requirements of this Agreement; but in the case of any such certificates or
opinions which by any provision hereof are specifically required to be furnished
to the Trustee, shall be under a duty to examine the same to determine whether
or not they conform to the requirements of this Agreement.

                  During the continuance of an Event of Default, 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 person
would exercise or use under the circumstances with respect to such person's
property or affairs.

                      (b) Notwithstanding the retention of the Master Servicer
pursuant hereto and subject to the provisions of Section 11.1 hereof, the
Trustee is hereby empowered (but not obligated) to perform the duties of the
Master Servicer hereunder following the failure of the Master Servicer to
perform pursuant hereto. Specifically, and not in limitation of the foregoing,
the Trustee shall have the power (but not the obligation):

                      (i) to collect Mortgagor payments;

                      (ii) to foreclose on defaulted Mortgage Loans;

                      (iii) to enforce due-on-sale clauses and to enter into
assumption and substitution agreements as permitted by Article X hereof;

                      (iv) to deliver instruments of satisfaction pursuant to
Article X hereof; 

                      (v) to enforce the Mortgage Loans; and

                      (vi) to make Delinquency Advances and Servicing Advances
and to pay Compensating Interest, in the manner required by this Agreement.

                      (c) 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, except that:

                      (i) this subsection shall not be construed to limit the
effect of clause (a) of this Section;

                      (ii) the Trustee shall not be liable for any error of
judgment made in good faith by an Authorized Officer, unless it shall be proved
that the Trustee was negligent in ascertaining the pertinent facts;

                                       72
<PAGE>

                      (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 Depositor or the Certificate Insurer or, with the
Certificate Insurer's consent, of the Owners of a majority in Percentage
Interest of the Certificates of the affected Class or Classes 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 relating to such Certificates;

                      (iv) the Trustee shall not be required to take notice or
be deemed to have notice or knowledge of any default by the Depositor or by the
Master Servicer unless the Trustee shall have received written notice thereof.
In the absence of actual receipt of such notice, the Trustee may conclusively
assume that there is no such default; and

                       (v) Subject to the other provisions of this Agreement and
without limiting the generality of this Section, the Trustee shall have no duty
(A) to see to any recording, filing, or depositing of this Agreement, any
Mortgage or any agreement referred to herein or any financing statement or
continuation statement evidencing a security interest, or to see to the
maintenance of any such recording or filing or depositing or to any rerecording,
refiling or redepositing of any thereof, (B) to see to any insurance, (C) to see
the payment or discharge of any tax, assessment, or other governmental charge or
any lien or encumbrance of any kind owing with respect to, assessed or levied
against, any property of the Trust, (D) to confirm or verify the contents of any
reports or certificates of the Master Servicer or any Sub-Servicer delivered to
the Trustee pursuant to this Agreement or any Sub-Servicing Agreement believed
by the Trustee to be genuine and to have been signed or presented by the proper
party or parties.

                      (d) Whether or not therein expressly so provided, every
provision of this Agreement relating to the conduct or affecting the liability
of or affording protection to the Trustee shall be subject to the provisions of
this Section.

                      (e) No provision of this Agreement shall require the
Trustee to expend or risk its own funds or otherwise incur any 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 for
believing that 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 hereunder except during such time, if any, as the Trustee
shall be the successor to, and be vested with the rights, duties and powers and
privileges of, the Master Servicer in accordance with the terms of this
Agreement.


                      (f) The permissive right of the Trustee to take actions
enumerated in this Agreement shall not be construed as a duty and the Trustee
shall not be answerable for other than its own negligence or willful misconduct.

                      (g) The Trustee shall be under no obligation to institute
any suit, or to take any remedial proceeding under this Agreement, or to take
any steps in the execution of the trusts hereby created or in the enforcement of
any rights and powers hereunder until it shall be indemnified to its reasonable
satisfaction against any and all costs and expenses, outlays and counsel fees
and other



                                       73
<PAGE>

reasonable disbursements and against all liability, except liability
which is adjudicated to have resulted from its negligence or willful misconduct,
in connection with any action so taken. 


                      Section 9.2. Removal of Trustee for Cause . (a) The
Trustee may be removed pursuant to clause (b) hereof upon the occurrence of any
of the following events (whatever the reason for such event and whether it shall
be voluntary or involuntary or be effected by operation of law or pursuant to
any judgment, decree or order of any court or any order, rule or regulation of
any administrative or governmental body):

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

                      (2)  the Trustee shall fail in the performance of, or
                           breach, any covenant or agreement of the Trustee in
                           this Agreement, or if any representation or warranty
                           of the Trustee made in this Agreement or in any
                           certificate or other writing delivered pursuant
                           hereto or in connection herewith shall prove to be
                           incorrect in any material respect as of the time when
                           the same shall have been made, and such failure or
                           breach shall continue or not be cured for a period of
                           30 days after there shall have been given, by
                           registered or certified mail, to the Trustee by the
                           Depositor or the Certificate Insurer or by the Owners
                           of at least 25% of the aggregate Percentage Interest
                           represented by any Class of Class A Certificates, or,
                           if there are no Class A Certificates then
                           Outstanding, by such Percentage Interest represented
                           by any Class of Class B Certificates, a written
                           notice specifying such failure or breach and
                           requiring it to be remedied (unless the Trustee is
                           aware of such breach as evidenced by notice from the
                           Trustee pursuant to Section 9.2(b) in which case the
                           30 day cure period shall begin at the time such
                           notice was given); or


                      (3)  a decree or order of a court or agency or supervisory
                           authority having jurisdiction for the appointment of
                           a conservator or 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, shall
                           have been entered against the Trustee, and such
                           decree or order shall have remained in force
                           undischarged or unstayed for a period of 60 days; or


                      (4)  a conservator or receiver or liquidator or
                           sequestrator or custodian of the property of the
                           Trustee is appointed in any insolvency, readjustment
                           of debt, marshalling of assets and liabilities or
                           similar proceedings of or relating to the Trustee or
                           relating to all or substantially all of its property;
                           or

                      (5)  the Trustee shall become insolvent (however
                           insolvency is evidenced), generally fail to pay its
                           debts as they come due, file or consent to the filing
                           of a petition to take advantage of any applicable
                           insolvency or reorganization statute, make an
                           assignment for the benefit of its creditors,
                           voluntarily suspend payment of its obligations, or
                           take corporate action for the purpose of any of the
                           foregoing.


                                       74


<PAGE>



                      (b) The Depositor and the Trustee shall give notice to
each other, to the Certificate Insurer, and to each Owner if it becomes aware
that an event described in Subsection (a) has occurred and is continuing.

                      (c) If any event described in Subsection (a) occurs and is
continuing, then and in every such case (x) the Depositor or the Certificate
Insurer or (y) with the consent of the Certificate Insurer, the Owners of a
majority of the Percentage Interest represented by any Class of Class A
Certificates, or, if there are no Class A Certificates then Outstanding, by such
Percentage Interest represented by any Class of Class B Certificates then
Outstanding, may, whether or not the Trustee resigns pursuant to Section 9.9
hereof, immediately, concurrently with the giving of notice to the Trustee,
appoint a successor trustee pursuant to the terms of Section 9.9 hereof.


                      Section 9.3. Certain Rights of the Trustee . Except as
otherwise provided in Section 9.1 hereof:

                      (a) the Trustee may rely and shall be protected in acting
or refraining from acting upon any resolution, certificate, statement,
instrument, opinion, report, notice, request, direction, consent, order, bond,
note or other paper or document believed by it to be genuine and to have been
signed or presented by the proper party or parties;

                      (b) any request or direction of the Depositor or the
Owners of any Class of Certificates mentioned herein shall be sufficient if
evidenced in writing;

                      (c) whenever in the administration of this Agreement the
Trustee shall deem it desirable that a matter be proved or established prior to
taking, suffering or omitting any action hereunder, the Trustee (unless other
evidence be herein specifically prescribed) may, in the absence of bad faith on
its part, rely upon an Officer's Certificate;

                      (d) the Trustee may consult with counsel, and the written
advice of such counsel shall be full and complete authorization and protection
in respect of any action taken, suffered or omitted by it hereunder in good
faith and in reasonable reliance thereon;

                      (e) the Trustee shall be under no obligation to exercise
any of the rights or powers vested in it by this Agreement at the request or
direction of any of the Owners pursuant to this Agreement, unless such Owners
shall have offered to the Trustee reasonable security or indemnity against the
costs, expenses and liabilities which might be incurred by it in compliance with
such request or direction;

                      (f) 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, direction, consent,
order, bond, note or other paper or document, but the Trustee in its discretion
may make such further inquiry or investigation into such facts or matters as it
may see fit; 

                      (g) 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 and the Trustee shall not be responsible for any misconduct
or negligence on the part of any agent or attorney appointed with due care by it
hereunder; and

                      (h) the Trustee shall not be liable for any action it
takes or omits to take in good faith which it reasonably believes to be
authorized by the Authorized Officer of any Person or within 


                                       75
<PAGE>

its rights or powers under this Agreement other than as to validity and
sufficiency of its authentication of the Certificates.

                      Section 9.4. Not Responsible for Recitals or Issuance of
Certificates . The recitals contained herein and in the Certificates, except any
such recitals relating to the Trustee, shall be taken as the statements of the
Depositor and the Master Servicer and the Trustee assumes no responsibility for
their correctness. The Trustee makes no representation as to the validity or
sufficiency of this Agreement, any offering materials relating to the
Certificates, or of the Certificates other than as to the validity and
sufficiency of its authentication of the Certificates.

                      Section 9.5. May Hold Certificates. The Trustee or any
other agent of the Trust, in its individual or any other capacity, may become an
Owner or pledgee of Certificates and may otherwise deal with the Trust with the
same rights it would have if it were not Trustee or such other agent.

                      Section 9.6. Money Held in Trust. Money held by the
Trustee in trust hereunder need not be segregated from other trust funds except
to the extent required herein or required by law. The Trustee shall be under no
liability for interest on any money received by it hereunder except as otherwise
agreed with the Depositor and except to the extent of income or other gain on
investments which are deposits in or certificates of deposit of the Trustee in
its commercial capacity and income or other gain actually received by the
Trustee on Eligible Investments.

                      Section 9.7. Compensation and Reimbursement . The Trustee
shall receive compensation for fees and reimbursement for expenses pursuant to
Section 2.5 hereof and Section 7.3(b)(i) hereof. The Trustee shall have no lien
on the Trust Estate for the payment of such fees and expenses.

                      Section 9.8. Corporate Trustee Required; Eligibility.
There shall at all times be a Trustee hereunder which shall be a corporation or
association acceptable to the Certificate Insurer and organized and doing
business under the laws of the United States of America or of any State
authorized under such laws to exercise corporate trust powers, having a combined
capital and surplus of at least $100,000,000, subject to supervision or
examination by the United States of America, having a rating or ratings
acceptable to the Depositor and having a long-term deposit rating of at least
BBB from ____ and Baa2 from ____ (or such lower rating as may be acceptable to
____, ____ and the Certificate Insurer). If such Trustee 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, the combined capital and surplus of such corporation or association
shall be deemed to be its combined capital and surplus as set forth in its most
recent report of condition so published. If at any time the Trustee shall cease
to be eligible in accordance with the provisions of this Section, it shall, upon
the request of the Depositor or the Certificate Insurer resign immediately in
the manner and with the effect hereinafter specified in this Article IX.

                      Section 9.9. Resignation and Removal; Appointment of
Successor. (a) No resignation or removal of the Trustee and no appointment of a
successor trustee pursuant to this Article IX shall become effective until the
acceptance of appointment by the successor trustee under Section 9.10 hereof.

                      (b) The Trustee, or any trustee or trustees hereafter
appointed, may resign at any time by giving written notice of resignation to the
Certificate Insurer, the Depositor and the Master Servicer and by mailing notice
of resignation by first-class mail, postage prepaid, to the Owners at their
addresses appearing on the Register. Upon receiving notice of resignation, the
Depositor shall promptly appoint a successor trustee or trustees satisfying the
eligibility requirements of Section 9.8 by written



                                       76
<PAGE>

instrument, in duplicate, executed on behalf of the Trust by an Authorized
Officer of the Depositor, one copy of which instrument shall be delivered to the
Trustee so resigning and one copy to the successor trustee or trustees. If no
successor trustee shall have been 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, or any Owner may, on behalf of himself and all others
similarly situated, petition any such court for the appointment of a successor
trustee. Such court may thereupon, after such notice, if any, as it may deem
proper and prescribed, appoint a successor trustee.

                      (c) If at any time the Trustee shall cease to be eligible
under Section 9.8 hereof and shall fail to resign after written request therefor
by the Depositor or the Certificate Insurer, the Depositor or the Certificate
Insurer may remove the Trustee and the Depositor, with the consent of the
Certificate Insurer, or the Certificate Insurer may appoint a successor trustee
by written instrument, in duplicate, executed on behalf of the Trust by an
Authorized Officer of the Depositor or the Certificate Insurer, one copy of
which instrument shall be delivered to the Trustee so removed and one copy to
the successor trustee.


                      (d) The Owners of a majority of the Percentage Interests
represented by any Class of Class A Certificates with the consent of the
Certificate Insurer, or, if there are no Class A Certificates then Outstanding,
by such Percentage Interest represented by any Class of Class B Certificates
then Outstanding, may at any time remove the Trustee and appoint a successor
trustee by delivering to the Trustee to be removed, to the successor trustee so
appointed, to the Depositor and to the Certificate Insurer, copies of the record
of the act taken by the Owners, as provided for in Section 12.3 hereof.

                      (e) If the Trustee fails to perform its duties in
accordance with the terms of this Agreement or becomes ineligible to serve as
Trustee, the Depositor or the Certificate Insurer may remove the Trustee and the
Depositor, with the consent of the Certificate Insurer, or the Certificate
Insurer may appoint a successor trustee by written instrument, in triplicate,
signed by the Depositor or the Certificate Insurer duly authorized, one complete
set to the Depositor, one complete set to the Trustee so removed and one
complete set to the successor trustee so appointed. (f) If the Trustee shall
resign, be removed or become incapable of acting, or if a vacancy shall occur in
the office of the Trustee for any cause, the Depositor shall promptly appoint a
successor trustee satisfying the eligibility requirements of Section 9.8.

                      (g) The Depositor shall give notice of any removal of the
Trustee by mailing notice of such event by first-class mail, postage prepaid, to
the Owners as their names and addresses appear in the Register. Each notice
shall include the name of the successor trustee and the address of its corporate
trust office.

                      Section 9.10. Acceptance of Appointment by Successor
Trustee. Every successor trustee appointed hereunder shall execute, acknowledge
and deliver to the Depositor on behalf of the Trust and to its predecessor
Trustee an instrument accepting such appointment hereunder and stating its
eligibility to serve as Trustee 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 vested with
all the rights, powers, trusts, duties and obligations of its predecessor
hereunder; but, on request of the Depositor or the successor trustee, such
predecessor Trustee shall, upon payment of its charges then unpaid, execute and
deliver an instrument transferring to such successor trustee all of the rights,
powers and trusts of the Trustee so ceasing to act, and shall duly assign,
transfer and deliver to such successor trustee all property and money held by
such trustee so ceasing to act hereunder. Upon request of any such successor
trustee, the Depositor on behalf of the Trust shall execute any and all


                                       77
<PAGE>

instruments for more fully and certainly vesting in and confirming to such
successor trustee all such rights, powers and trusts. The Depositor shall
reimburse the Trustee for any costs reasonably incurred hereunder resulting from
the Trustee's removal under Section 9.09(d) hereof.

                  Upon acceptance of appointment by a successor Trustee as
provided in this Section, the Depositor shall mail notice thereof by first-class
mail, postage prepaid, to the Owners at their last addresses appearing in the
Register. The Depositor shall send a copy of such notice to the Rating Agencies.
If the Depositor fails to mail such notice within ten days after acceptance of
appointment by the successor trustee, the successor trustee shall cause such
notice to be mailed at the expense of the Depositor.

                  No successor trustee shall accept its appointment unless at
the time of such acceptance such successor shall be qualified and eligible under
this Article IX.

                      Section 9.11. Merger, Conversion, Consolidation or
Succession to Business of the Trustee. Any corporation or association into
which the Trustee may be merged or converted or with which it may be
consolidated, or any corporation or association resulting from any merger,
conversion or consolidation to which the Trustee shall be a party, or any
corporation or association succeeding to all or substantially all of the
corporate trust business of the Trustee, shall be the successor of the Trustee
hereunder, without the execution or filing of any paper or any further act on
the part of any of the parties hereto; provided, however, that such corporation
or association shall be otherwise qualified and eligible under this Article IX.
In case any Certificates have been executed, but not delivered, by the Trustee
then in office, any successor by merger, conversion or consolidation to such
Trustee may adopt such execution and deliver the Certificates so executed with
the same effect as if such successor Trustee had itself executed such
Certificates.

                      Section 9.12. Reporting; Withholding. (a) The Trustee
shall timely provide to the Owners the Internal Revenue Service's Form 1099 and
any other statement required by applicable Treasury regulations as determined by
the Depositor, and shall withhold, as required by applicable law, federal, state
or local taxes, if any, applicable to distributions to the Owners, including but
not limited to backup withholding under Section 3406 of the Code and the
withholding tax on distributions to foreign investors under Sections 1441 and
1442 of the Code.

                      (b) The Trustee shall timely file all reports required to
be filed by the Trust with any federal, state or local governmental authority
having jurisdiction over the Trust, including other reports that must be filed
with the Owners, such as the Internal Revenue Service's Form 1066 and Schedule Q
and the form required under Section 6050K of the Code, if applicable.
Furthermore, the Trustee shall report to Owners, if required, with respect to
the allocation of expenses pursuant to Section 212 of the Code in accordance
with the specific instructions to the Trustee by the Depositor with respect to
such allocation of expenses. The Trustee shall collect any forms or reports from
the Owners determined by the Depositor to be required under applicable federal,
state and local tax laws.

                      (c) The Trustee shall provide to the Internal Revenue
Service and to persons described in section 860(E)(e)(3) and (6) of the Code the
information described in Treasury Regulation section 1.860D-1(b)(5)(ii), or any
successor regulation thereto. Such information will be provided in the manner
described in Treasury Regulation section 1.860E-2(a)(5), or any successor
regulation thereto. Section


                      9.13. Liability of the Trustee. The Trustee shall be
liable in accordance herewith only to the extent of the obligations specifically
imposed upon and undertaken by the Trustee herein. Neither the Trustee nor any
of the directors, officers, employees or agents of the Trustee shall be under
any liability on any Certificate or otherwise to any Account, the Depositor, the
Master Servicer, any Sub-


                                       78
<PAGE>

Servicer or any Owner for any action taken or for refraining from the taking
of any action in good faith pursuant to this Agreement, or for errors in
judgment; provided, however, that this provision shall not protect the Trustee
or any such Person against any liability which would otherwise be imposed by
reason of negligent action, negligent failure to act or bad faith in the
performance of duties or by reason of reckless disregard of obligations and
duties hereunder. Subject to the foregoing sentence, the Trustee shall not be
liable for losses on investments of amounts in any Account (except for any
losses on obligations on which the bank serving as Trustee is the obligor). In
addition, the Depositor covenants and agrees to indemnify the Trustee, and when
the Trustee is acting as Master Servicer, the Trustee in its capacity as Master
Servicer, from, and hold it harmless against, any and all losses, liabilities,
damages, claims or expenses (including reasonable and documented legal fees and
expenses) other than those resulting from the negligence or bad faith of the
Trustee. The Trustee and any director, officer, employee or agent of the Trustee
may rely and shall be protected in acting or refraining from acting in good
faith on any certificate, notice or other document of any kind prima facie
properly executed and submitted by the Authorized Officer of any Person
respecting any matters arising hereunder.

                      Section 9.14. 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 Estate or any Property may at the time be located, the
Master Servicer and the Trustee acting jointly and with the consent of the
Certificate Insurer 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, of all or any part of the
Trust Estate or separate Trustee or separate Trustees of any part of the Trust
Estate, and to vest in such Person or Persons, in such capacity and for the
benefit of the Owners and the Certificate Insurer, such title to the Trust
Estate, or any part thereof, and, subject to the other provisions of this
Section 9.14, such powers, duties, obligations, rights and trusts as the Master
Servicer and the Trustee may consider necessary or desirable. If the Master
Servicer shall not have joined in such appointment within 15 days after the
receipt by it of a request so to do, or in the case any event indicated in
Section 9.2 of this Agreement shall have occurred and be continuing, the Trustee
alone (with the consent of the Certificate Insurer) 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 9.8 and no
notice to Owners of the appointment of any co-Trustee or separate Trustee shall
be required under Section 9.9.

                  Every separate Trustee and co-Trustee shall, to the extent
permitted, 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 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 Trustee;

                      (ii) No co-Trustee hereunder shall be held personally
liable by reason of any act or omission of any other co-Trustee hereunder; and


                                       79


<PAGE>


                      (iii) The Master Servicer and the Trustee acting jointly
with the consent of the Certificate Insurer 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 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 Section 9.14. 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.

                                   ARTICLE X

                          SERVICING AND ADMINISTRATION
                                OF MORTGAGE LOANS

                      Section 10.1. General Servicing Procedures . (a) Acting
directly or through one or more Sub-Servicers as provided in Section 10.3, the
Master Servicer shall service and administer the Mortgage Loans in accordance
with this Agreement and shall have full power and authority, acting alone, to do
or cause to be done any and all things in connection with such servicing and
administration which it may deem necessary or desirable and consistent with the
terms of this Agreement. Notwithstanding any provision to the contrary elsewhere
in this Agreement, the Master Servicer shall not have any duties,
responsibilities, or fiduciary relationship with the parties hereto except those
expressly set forth herein, and no implied covenants, functions,
responsibilities, duties, obligations or liabilities shall be read into this
Agreement or shall otherwise exist against the Master Servicer.

                      (b) The Master Servicer may, and is hereby authorized to,
perform any of its servicing responsibilities with respect to all or certain of
the Mortgage Loans through a Sub-Servicer as it may from time to time designate,
but no such designation of a Sub-Servicer shall serve to release the Master
Servicer from any of its obligations under this Agreement. Such Sub-Servicer
shall have all the rights and powers of the Master Servicer with respect to such
Mortgage Loans under this Agreement.

                      (c) Without limiting the generality of the foregoing, but
subject to the provisions of this Article X, the Master Servicer in its own name
or in the name of a Sub-Servicer hereby is authorized and empowered, which
authorization may further be evidenced, at the reasonable request of the Master
Servicer, by a power of attorney executed and delivered by the Trustee, on
behalf of itself, the Owners and the Trustee or any of them, (i) to execute and
deliver any and all instruments of satisfaction or cancellation or of partial or
full release or discharge and all other comparable instruments with respect to
the Mortgage Loans and with respect to the Properties, (ii) to institute
foreclosure proceedings or obtain a deed in lieu of foreclosure so as to effect
ownership of any Property in the name of the Trust, and (iii) to



                                       80
<PAGE>

hold title in the name of the Trust to any Property upon such foreclosure or
deed in lieu of foreclosure on behalf of the Trustee; provided, however, that to
the extent any instrument described in clause (i) preceding would be delivered
by the Master Servicer outside of its ordinary procedures for mortgage loans
held for its own account the Master Servicer shall, prior to executing and
delivering such instrument, obtain the prior written consent of the Certificate
Insurer, and provided further, however, that Section 10.14(a) shall constitute a
power of attorney from the Trustee to the Master Servicer to execute an
instrument of satisfaction (or assignment of mortgage without recourse) with
respect to any Mortgage Loan paid in full (or with respect to which payment in
full has been escrowed). Subject to Sections 10.13 and 10.14, the Trustee shall
execute any powers of attorney and other documents as the Master Servicer or
such Sub-Servicer shall reasonably request and that are provided to the Trustee
to enable the Master Servicer and such Sub-Servicer to carry out their
respective servicing and administrative duties hereunder. The costs to the
Master Servicer of delivering any satisfactions described in clause (i) above
shall be paid by the Master Servicer to the extent not recoverable from the
related Mortgagor under applicable state law.

                      (d) The Master Servicer, with the approval of the
Depositor, shall have the right to approve requests of Mortgagors for consent to
(i) partial releases of Mortgages and (ii) alterations and removal, demolition
or division of Properties subject to Mortgages. No such request shall be
approved by the Master Servicer unless: (1) (x) the provisions of the related
Note and Mortgage have been complied with; (y) the Loan-to-Value Ratio (which
may, for this purpose, be determined at the time of any such action in a manner
reasonably acceptable to the Certificate Insurer) after any release does not
exceed the Loan-to-Value Ratio set forth for such Mortgage Loan in the Mortgage
Loan Schedule; and (z) the lien priority, monthly payment, Coupon Rate or
maturity date of the related Mortgage is not affected (except in accordance with
Section 10.2) or (2) the Certificate Insurer shall have approved the granting of
such request and shall not unreasonably withhold such approval.

                      (e) The Master Servicer shall give prompt notice to the
Depositor, the Trustee and to the Certificate Insurer of any action, of which
the Master Servicer has actual knowledge, to (i) assert a claim against the
Trust or (ii) assert jurisdiction over the Trust.

                      (f) Servicing Advances incurred by the Master Servicer or
any Sub-Servicer in connection with the servicing of the Mortgage Loans
(including any penalties in connection with the payment of any taxes and
assessments or other charges) on any Property shall be recoverable by the Master
Servicer or such Sub-Servicer to the extent described in this Agreement.

                       (g) Each of the Depositor, the Master Servicer, any
Sub-Servicer, the Trustee and the Certificate Insurer shall be entitled to rely,
and shall be fully protected in relying, upon any promissory note, writing,
resolution, notice, consent, certificate, affidavit, letter, cablegram,
telegram, telecopy, telex or teletype message, statement, order or other
document reasonably believed by it to be genuine and correct and to have been
signed, sent or made by the proper person or persons and upon advice and
statements of legal counsel (including, without limitation, counsel to the
Mortgagor(s)), independent accountants and other experts selected by the
Depositor, the Master Servicer, each Sub-Servicer, the Trustee or the
Certificate Insurer. The Master Servicer shall be fully justified in failing or
refusing to take any action under this Agreement for which failure or refusal it
has sought and received instructions from the Owners and which failure or
refusal has been consented to by the Certificate Insurer. The Master Servicer
shall in all cases be fully protected in acting, or in refraining from acting,
under this Agreement and the Mortgage Loans in accordance with an express
written request of the Owners to which the Certificate Insurer has consented,
and such request and any action taken or failure to act pursuant thereto shall
be binding upon the Depositor, the Master Servicer, the Trustee, the Certificate
Insurer and all Owners. In the event of any conflicting instructions or
requests, the instructions or requests delivered by



                                       81
<PAGE>

the Certificate Insurer shall prevail, unless such instructions or requests
violate the express terms of this Agreement or violate applicable law.

                      (h) The Master Servicer shall have no liability to the
Depositor, the Trustee, the Certificate Insurer, the Owners or any other Person
for any action taken, or for refraining from the taking of any action, in good
faith pursuant to this Agreement, or for errors in judgment; provided, however,
that the foregoing shall not apply to any breach of representations or
warranties made by the Master Servicer herein, or to any specific liability
imposed upon the Master Servicer pursuant to this Agreement or any liability
that would otherwise be imposed upon the Master Servicer by reason of its
willful misconduct, bad faith or negligence in the performance of its duties
hereunder or by reason of its reckless disregard of its obligations or duties
hereunder.

                      Section 10.2. Collection of Certain Mortgage Loan
Payments. The Master Servicer shall generally service the Mortgage Loans in a
prudent manner consistent with the Master Servicer's Servicing and Collection
Guide (the "Servicing Standards"), and agrees to make reasonable efforts to
collect all payments called for under the terms and provisions of the Mortgage
Loans, and shall, to the extent such procedures shall be consistent with this
Agreement, follow collection procedures for all Mortgage Loans at least as
rigorous as those the Master Servicer would take in servicing similar mortgage
loans and in collecting payments thereunder for its own account. Consistent with
the foregoing, the Master Servicer may (i) in its discretion waive or permit to
be waived any late payment charge or assumption fee or any other fee or charge
which the Master Servicer would be entitled to retain pursuant to Section 10.15
as servicing compensation, (ii) extend the due date for payments due on a Note
for a period (with respect to each payment as to which the due date is extended)
not greater than 125 days after the initially scheduled due date for such
payment and (iii) amend any Note to extend the maturity thereof, provided that
no maturity shall be extended beyond the maturity date of the Mortgage Loan with
the latest maturity date and that no more than ____% of the Original Pool
Principal Balance of the Mortgage Loans shall have a maturity date which has
been extended beyond the maturity date thereof at the Cut-off Date; provided
further, with respect to clauses (i), (ii) and (iii), that such action does not
violate applicable REMIC provisions. In the event the Master Servicer shall
consent to the deferment of the due dates for payments due on a Note, the Master
Servicer shall nonetheless make payment of any required Delinquency Advance with
respect to the payments so extended to the same extent as if such installment
were due, owing and Delinquent and had not been deferred, and shall be entitled
to reimbursement therefor in accordance with Sections 10.8(d)(i)(D) and 10.9(a)
hereof.

                  The Master Servicer may not waive prepayment charges or
penalty interest in connection with Prepayments. Any such amounts so received
shall be paid over to the Depositor as received.

                      Section 10.3. Sub-Servicing Agreements Between Master
Servicer and Sub-Servicers. The Master Servicer may enter into Sub-Servicing
Agreements for any servicing and administration of Mortgage Loans with any
institution which is in compliance with the laws of each state necessary to
enable it to perform its obligations under such Sub-Servicing Agreement and
which (i) has been designated an approved seller-servicer by FHLMC or FNMA for
first and second mortgage loans and (ii) has equity of at least $__________, as
determined in accordance with generally accepted accounting principles, and
(iii) must have demonstrated proficiency in the servicing of mortgage loans
having similar characteristics (including credit characteristics) to the
Mortgage Loans. The Master Servicer shall give notice to the Depositor, the
Trustee, ____, ____ and the Certificate Insurer of the removal or appointment of
any Sub-Servicer; no such removal or appointment shall be effective unless the
Trustee shall have received the prior consent of ____, the Certificate Insurer
and ____. Any such Sub-Servicing Agreement shall be consistent with and not
violate the provisions of this Agreement. For purposes of this Agreement, the
Master Servicer shall be deemed to have received payments on or with respect to
Mortgage Loans when any Sub-Servicer has received such payments. For purposes of
this Agreement,


                                       82
<PAGE>

the Master Servicer shall be deemed to have made a payment required to be made
by it hereunder when any Sub-Servicer has made such payment in the manner
required of the Master Servicer hereunder. For purposes of this Agreement, the
Master Servicer shall be deemed to have delivered any document required to be
delivered by it hereunder when any Sub-Servicer has delivered such document in
the manner required of the Master Servicer hereunder. As of the Startup Day, the
only Sub-Servicer is LSI Financial Group.

                      Section 10.4. Successor Sub-Servicers. Each Sub-Servicing
Agreement shall expressly provide that the Master Servicer or the Trustee shall
be entitled to terminate any Sub-Servicing Agreement in accordance with the
terms and conditions of such Sub-Servicing Agreement and to enter into a
Sub-Servicing Agreement with a successor Sub-Servicer which qualifies under
Section 10.3. The Trustee shall have no duty or obligation hereunder to monitor
or supervise the performance of any Sub-Servicer.

                      Section 10.5. Liability of Master Servicer. The Master
Servicer shall not be relieved of its obligations under this Agreement
notwithstanding any Sub-Servicing Agreement or any of the provisions of this
Agreement relating to agreements or arrangements between the Master Servicer and
a Sub-Servicer or otherwise, and the Master Servicer shall be obligated to the
same extent and under the same terms and conditions as if it alone were
servicing and administering the Mortgage Loans. The Master Servicer shall be
entitled to enter into any agreement with a Sub-Servicer for indemnification of
the Master Servicer by such Sub-Servicer and nothing contained in such
Sub-Servicing Agreement shall be deemed to limit or modify this Agreement.

                      Section 10.6. No Contractual Relationship Between
Sub-Servicer and Trustee or the Owners. Any Sub-Servicing Agreement and any
other transactions or services relating to the Mortgage Loans involving a
Sub-Servicer (other than the Sub-Servicing Agreement dated the date hereof among
the Master Servicer, LSI Financial Group and the Trustee) shall be deemed to be
between the Sub-Servicer, the Master Servicer and any other parties thereto
alone and the Trustee and the Owners shall not be deemed parties thereto and
shall have no claims, rights, obligations, duties or liabilities with respect to
any Sub-Servicer except as set forth in Sections 10.4 and 10.7, unless expressly
made a party thereto.

                      Section 10.7. Assumption or Termination of Sub-Servicing
Agreement by Trustee. In connection with the assumption of the responsibilities,
duties and liabilities and of the authority, power and rights of the Master
Servicer hereunder by the Trustee pursuant to Section 11.1, it is understood and
agreed that the Master Servicer's rights and obligations under any Sub-Servicing
Agreement then in force between the Master Servicer and a Sub-Servicer may be
assumed or terminated by the Trustee at its option, and the Master Servicer
shall cause each Sub-Servicing Agreement to so provide. Each Sub-Servicing
Agreement shall contain term provisions at least as restrictive as those
contained herein with respect to the Master Servicer.

                  The Master Servicer shall, upon request of the Trustee, but at
the expense of the Master Servicer, deliver to the assuming party documents and
records relating to each Sub-Servicing Agreement and an accounting of amounts
collected and held by it and otherwise use its best reasonable efforts to effect
the orderly and efficient transfer of the Sub-Servicing Agreements to the
assuming party.

                      Section 10.8. Principal and Interest Account.

                      (a) The Master Servicer shall establish and maintain at
one or more Designated Depository Institutions the Principal and Interest
Account as a segregated account.



                                       83
<PAGE>

                  Subject to Subsections (c) and (d) below, the Master Servicer
and any Sub-Servicer shall deposit all collections (other than amounts escrowed
for taxes and insurance) related to the Mortgage Loans to the Principal and
Interest Account on a daily basis (but no later than the first Business Day
after receipt).

                  On or before the Startup Day, the Master Servicer shall
deposit to the Principal and Interest Account (i) all scheduled payments due and
collected (other than amounts escrowed for taxes and insurance) on the Mortgage
Loans after the Cut-Off Date and prior to the Startup Day and (ii) all
unscheduled collections (other than amounts escrowed for taxes and insurance) on
the Mortgage Loans received on or after the Cut-Off Date and prior to the
Startup Day.

                      (b) All funds in the Principal and Interest Account shall
be invested in Eligible Investments maturing not later than the Business Day
immediately preceding the related Remittance Date; provided, however, in the
event that Trustee is acting as Successor Master Servicer, such amounts may be
held uninvested. The Principal and Interest Account shall be held in trust in
the name of the Trustee for the benefit of the Owners. Any investment earnings
on funds held in the Principal and Interest Account shall be for the account of
the Master Servicer and may only be withdrawn from the Principal and Interest
Account by the Master Servicer immediately following the remittance of the
Monthly Remittances by the Master Servicer. Any investment losses shall be paid
by the Master Servicer to the Principal and Interest Account from the Master
Servicer's own funds. Any references herein to amounts on deposit in the
Principal and Interest Account shall refer to amounts net of such investment
earnings and to additional amounts in respect of investment losses. The Trustee
shall have no responsibility or liability for actions taken by the Master
Servicer, including withdrawals, with respect to the Principal and Interest
Accounts.

                      (c) The Master Servicer shall deposit to the Principal and
Interest Account all principal and interest payments from the related Mortgagors
received by the Master Servicer (including any Prepayments), Net Proceeds, other
recoveries or amounts related to the Mortgage Loans received by the Master
Servicer, Compensating Interest, Delinquency Advances together with any amounts
which are reimbursable to the Master Servicer from the Principal and Interest
Account, the amount of any Loan Purchase Price received or paid by the Master
Servicer, the amount of any Substitution Amount received by the Master Servicer,
REO income pursuant to Section 10.13(c) hereof, and amounts required to be
deposited therein pursuant to Section 10.11 hereof in connection with blanket
insurance policies and any proceeds received by the Master Servicer in
connection with the termination of the Trust, but net of (i) the Master
Servicing Fee with respect to each Mortgage Loan and other servicing
compensation to the Master Servicer as permitted by Section 10.15 hereof, (ii)
Net Proceeds to the extent such Net Proceeds exceed the sum of (I) the Principal
Balance of the related Mortgage Loan, plus (II) accrued and unpaid interest on
such Mortgage Loan at the Coupon Rate applicable to the related Remittance
Period (net of the Master Servicing Fee) and (iii) prepayment charges and
similar amounts to be paid over to the Depositor pursuant to Section 10.2
hereof. Amounts described in clause (ii) of the preceding sentence shall be
retained by the Master Servicer as additional servicing compensation or paid
over to the related Mortgagor if required by law.


                  (d)(i) The Master Servicer may make withdrawals from the
Principal and Interest Account only for the following purposes:

                           (A) to effect the timely remittance to the Trustee of
                               the related Monthly Remittance due on each
                               Remittance Date;

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


                                       84


<PAGE>



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

                           (D) to reimburse itself for amounts which represent
                               Reimbursable Advances made by the Master Servicer
                               from its own funds and subsequently collected
                               from the related Mortgagor; and

                           (E) to clear and terminate the Principal and Interest
                               Account in connection with the termination of the
                               Trust.

                      (ii) On the tenth day of each month (or the immediately
following Business Day if the tenth day does not fall on a Business Day), the
Master Servicer shall send to the Trustee a report, in such electronic form as
may be agreed upon by the Master Servicer, the Depositor, the Certificate
Insurer and the Trustee, detailing the payments on the Mortgage Loans for each
of the Mortgage Loan Groups during the prior Remittance Period. Such report
shall be in the form and have the specifications as may be agreed to between the
Master Servicer, the Depositor, and the Trustee from time to time and, in any
event, shall have such information as shall be necessary to enable the Trustee
to perform its obligations hereunder.

                  In addition, on or prior to each Remittance Date, the Master
Servicer will furnish to the Depositor, the Trustee and to the Certificate
Insurer the following information for the three Mortgage Loan Groups as of the
close of business on the first business day of the current calendar month:

                           (A) the total number of Mortgage Loans and the
                               aggregate Principal Balances thereof, together
                               with the number and aggregate principal balances
                               of Mortgage Loans (a) 30-59 days Delinquent, (b)
                               60-89 days Delinquent and (c) 90 or more days
                               Delinquent;

                           (B) the number and aggregate principal balances of
                               all Mortgage Loans in foreclosure proceedings
                               (and whether any such Mortgage Loans are also
                               included in any of the statistics described in
                               the foregoing clause (A));

                           (C) the number and aggregate principal balances of
                               all Mortgage Loans relating to Mortgagors in
                               bankruptcy proceedings (and whether any such
                               Mortgage Loans are also included in any of the
                               statistics described in the foregoing clauses (A)
                               and (B));

                           (D) the number and aggregate principal balances of
                               all Mortgage Loans relating to REO Properties
                               (and whether any such Mortgage Loans are also
                               included in any of the statistics described in
                               the foregoing clauses (A), (B) and (C));

                           (E) the number and aggregate principal balances of
                               all Mortgage Loans as to which foreclosure
                               proceedings were commenced during the prior
                               Remittance Period;

                           (F) a schedule regarding cumulative foreclosures
                               since the Cut-Off Date;

                           (G) a schedule regarding the Group I Cumulative Net
                               Realized Losses, the Group II Cumulative Net
                               Realized Losses and the Cumulative Net Realized
                               Losses;

                                       85
<PAGE>

                           (H) the book value of any REO Property and any income
                               received from REO Properties during the prior
                               Remittance Period;

                           (I) such other information as the Trustee, the
                               Depositor or the Certificate Insurer may
                               reasonably request and as is produced by the
                               Master Servicer in the ordinary course of its
                               business; and

                           (J) the number and Principal Balance of any Mortgage
                               Loans repurchased during the related Remittance
                               Period pursuant to Section 10.13(f) and the
                               number and cumulative Principal Balance of all
                               Mortgage Loans so repurchased since the Cut-Off
                               Date.

                      (iii) On each Remittance Date the Master Servicer shall
remit the Group I Monthly Remittance and the Group II Monthly Remittance to the
Trustee by wire transfer, or otherwise make funds available in immediately
available funds.

                      (e) In connection with any exercise by the Depositor of
its option and related termination under Article VIII hereof, upon written
request of the Depositor, the Master Servicer shall remit to the Trustee all
amounts (net of investment earnings and providing for investment losses pursuant
to Section 10.8(b), net of the Master Servicing Fee and net of amounts
reimbursable for Delinquency Advances and Servicing Advances) then on deposit in
the Principal and Interest Account for deposit to the Certificate Account, which
deposit shall be deemed to have occurred immediately preceding such purchase.

                      Section 10.9. Delinquency Advances and Servicing Advances.
(a) If the amount on deposit in the Principal and Interest Account with respect
to any Mortgage Loan Group as of any Remittance Date is less than the related
Monthly Remittance for such Remittance Date, the Master Servicer shall deposit
to the Principal and Interest Account with respect to such Mortgage Loan Group a
sufficient amount of its own funds to make such amount equal to the related
Monthly Remittance for such Remittance Date. Such amounts of the Master
Servicer's own funds so deposited are "Delinquency Advances". Any Delinquency
Advances funded by the Master Servicer from its own funds are reimbursable from
subsequent collections on or with respect to the related Mortgage Loan,
including Liquidation Proceeds, Insurance Proceeds, Released Mortgaged Property
Proceeds, and payments from the related Mortgagor. Notwithstanding anything to
the contrary contained in this Agreement, no Delinquency Advance or Servicing
Advance shall be required to be made by the Master Servicer if such Delinquency
Advance or Servicing Advance would, if made, constitute a Nonrecoverable
Advance.

                  The Master Servicer shall be permitted to fund its payment of
Delinquency Advances on any Remittance Date from collections on any Mortgage
Loan deposited to the Principal and Interest Account subsequent to the related
Remittance Period, and shall deposit to the Certificate Account with respect to
Delinquency Advances funded from amounts on deposit in the Principal and
Interest Account (i) collections from the Mortgagor whose delinquency gave rise
to the shortfall which resulted in such Delinquency Advance and (ii) Net
Liquidation Proceeds recovered on account of the related Mortgage Loan to the
extent of the amount of aggregate Delinquency Advances related thereto. In any
event, to the extent the Master Servicer uses such funds, the Master Servicer
must reimburse the Principal and Interest Account by the next Remittance Date to
the extent necessary to provide for the related Monthly Remittance.

                      (b) The Master Servicer will pay all reasonable and
customary "out-of-pocket" costs and expenses (including reasonable legal fees)
incurred in the performance of its servicing obligations including, but not
limited to, the cost of (i) Preservation Expenses, (ii) any enforcement or
judicial


                                       86
<PAGE>

proceedings, including foreclosures, (iii) the management and liquidation of REO
Property (including, without limitation, realtors' commissions) and (iv)
advances made for taxes, insurance and other charges against the Property. Each
such expenditure will constitute a "Servicing Advance". The Master Servicer may
recover Servicing Advances from the Mortgagors to the extent permitted by the
Mortgage Loans or, if not theretofore recovered from the Mortgagor on whose
behalf such Servicing Advance was made, from Liquidation Proceeds, Insurance
Proceeds and/or Released Mortgage Property Proceeds realized with respect to the
related Mortgage Loan. In no case may the Master Servicer recover Servicing
Advances from the principal and interest payments on any Mortgage Loan or from
any amounts relating to any other Mortgage Loan.

                      Section 10.10. Compensating Interest. If a Prepayment in
full of the outstanding principal balance of a Mortgage Loan occurs during any
calendar month, any difference between the interest collected from the Mortgagor
during such calendar month and the full month's interest at the related Coupon
Rate less the Master Servicing Fee with respect to such Mortgage Loan
("Compensating Interest") that is due, then prior to the Remittance Date the
Master Servicer shall deposit the Compensating Interest to the Principal and
Interest Account which amount shall be included in the related Monthly
Remittance to be made available to the Trustee on the next succeeding Remittance
Date; provided, however, that Compensating Interest due from the Master Servicer
on any Remittance Date will not exceed the monthly Servicing Fee. The Master
Servicer shall not be entitled to reimbursement for Compensating Interest
payments.

                      Section 10.11. Maintenance of Insurance.

                      (a) The Master Servicer shall cause to be maintained with
respect to each Mortgage Loan a hazard insurance policy with a generally
acceptable carrier licensed in the state in which the Property is located that
provides for fire and extended coverage, and which provides for a recovery by
the Trust of insurance proceeds relating to such Mortgage Loan in an amount not
less than the least of (i) the outstanding principal balance of the Mortgage
Loan (together in the case of a Second Mortgage Loan, with the outstanding
principal balance of the Senior Lien), (ii) the minimum amount required to
compensate for loss or damage on a replacement cost basis and (iii) the full
insurable value of the premises and which otherwise conforms to the description
thereof set forth in clause (xvii) of Section 3.2(b). The Master Servicer shall
indemnify the Trust out of the Master Servicer's own funds for any loss to the
Trust resulting from the Master Servicer's failure to maintain the insurance
required by this paragraph.

                      (b) If the Mortgage Loan at the time of origination
relates to a Property in an area identified in the Federal Register by the
Federal Emergency Management Agency as having special flood hazards, the Master
Servicer will cause to be maintained with respect thereto a flood insurance
policy in a form meeting the requirements of the current guidelines of the
Federal Insurance Administration with a generally acceptable carrier, and which
provides for a recovery by the Master Servicer on behalf of the Trust of
insurance proceeds relating to such Mortgage Loan of not less than the least of
(i) the outstanding principal balance of the Mortgage Loan, (ii) the minimum
amount required to compensate for damage or loss on a replacement cost basis and
(iii) the maximum amount of insurance that is available under the Flood Disaster
Protection Act of 1973, as amended and which otherwise conforms to the
description thereof set forth in clause (xviii) of Section 3.2(b). The Master
Servicer shall indemnify the Trust and the Certificate Insurer out of the Master
Servicer's own funds for any loss to the Trust and the Certificate Insurer
resulting from the Master Servicer's failure to maintain the insurance required
by this Section.

                      (c) In the event that the Master Servicer shall obtain and
maintain a blanket policy with an insurer acceptable to the Certificate Insurer
insuring against fire and hazards of extended coverage on all of the Mortgage
Loans, then, to the extent such policy names the Master Servicer as loss

                                       87
<PAGE>

payee and provides coverage in an amount equal to the aggregate unpaid principal
balance on the Mortgage Loans with co-insurance, and otherwise complies with the
requirements of this Section 10.11, the Master Servicer shall be deemed
conclusively to have satisfied its obligations with respect to fire and hazard
insurance coverage under this Section 10.11, it being understood and agreed that
such blanket 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 Property a policy complying with subsection (a) of this Section 10.11,
and there shall have been a loss which would have been covered by such policy,
deposit in the Principal and Interest Account from the Master Servicer's own
funds the difference, if any, between the amount that would have been payable
under a policy complying with subsection (a) of this Section 10.11 and the
amount paid under such blanket policy. Upon the request of the Trustee, the
Master Servicer shall cause to be delivered to the Trustee, a certified true
copy of such policy.

                      (d) The Depositor shall indemnify the Master Servicer for
any loss to the Master Servicer if any Mortgage Loan does not, at the time the
Master Servicer assumed the servicing of such Mortgage Loan, have in place the
insurance described in Sections 3.2(b)(xvi) and (xvii) hereof and described
herein and, if applicable, Section 3.2(b)(xviii) hereof. Without limiting the
obligations of the Depositor pursuant to Section 3.2, the Master Servicer shall
only be required to maintain insurance on any Property if such insurance was in
place at the time the Master Servicer assumed the servicing of the related
Mortgage Loan.


                      Section 10.12. Due-on-Sale Clauses; Assumption and
Substitution Agreements. 

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

                      (b) The Mortgage Loan, if assumed, shall conform in all
respects to the requirements, representations and warranties of this Agreement.
The Master Servicer shall notify the Trustee in writing that any applicable
assumption or substitution agreement has been completed and shall forward to the
Trustee the original recorded copy of such assumption or substitution agreement,
which copy shall be added by the Trustee in writing to the related File and
which shall, for all purposes, be considered a part of such File to the same
extent as all other documents and instruments constituting a part thereof. The
Master Servicer shall be responsible for recording any such assumption or
substitution agreements. In connection with any such assumption or substitution
agreement, the required monthly payment on the related Mortgage Loan shall not
be changed but shall remain as in effect immediately prior to the assumption or
substitution, the stated maturity or outstanding principal amount of such
Mortgage Loan shall not be changed, the Coupon Rate shall not be changed nor
shall any required monthly payments of principal or interest be deferred or
forgiven. Any fee collected by the Master Servicer or the Sub-Servicer for
consenting to any such conveyance or entering into an assumption or substitution
agreement shall be retained by or paid to the Master Servicer as additional
servicing compensation.

                      (c) Notwithstanding the foregoing clauses (a) and (b) 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 Mortgage Loan by operation of law or any
assumption which the Master Servicer may be restricted by law from preventing,
for any reason whatsoever.


                                       88
<PAGE>

                      Section 10.13. Realization Upon Defaulted Mortgage Loans.

                      (a) The Master Servicer shall foreclose upon or otherwise
comparably effect the ownership in the name of the Trust of Properties relating
to defaulted Mortgage Loans as to which no satisfactory arrangements can be made
for collection of Delinquent payments and which the Master Servicer has not
purchased pursuant to Section 10.13(f), unless the Master Servicer reasonably
believes that Net Liquidation Proceeds with respect to such Mortgage Loan would
not be increased as a result of such foreclosure or other action, in which case
such Mortgage Loan will be charged-off and will become a Liquidated Loan. The
Master Servicer shall have no obligation to purchase any Property at any
foreclosure sale. The Master Servicer will give notice of any such charge-off to
the Certificate Insurer by delivery of a Liquidation Report in the form attached
as Exhibit G hereto. In connection with such foreclosure or other conversion,
the Master Servicer shall exercise foreclosure procedures with the same degree
of care and skill in their exercise or use, as it would exercise or use under
the circumstances in the conduct of its own affairs. Any amounts, including
Liquidation Expenses, advanced by the Master Servicer in connection with such
foreclosure or other action shall constitute "Servicing Advances" within the
meaning of Section 10.9(b) hereof.

                      (b) The Master Servicer shall sell any REO Property within
23 months of its acquisition by the Trust, unless the Master Servicer obtains
for the Trustee an opinion of counsel experienced in federal income tax matters,
addressed to the Trustee, the Certificate Insurer and the Master Servicer, to
the effect that the holding by the Trust of such REO Property for a greater
specified period will not result in the imposition of taxes on "Prohibited
Transactions" of the Trust as defined in Section 860F of the Code or cause the
REMICs to fail to qualify under the REMIC Provisions at any time that any
Certificates are outstanding.

                      (c) Notwithstanding the generality of the foregoing
provisions, the Master Servicer shall manage, conserve, protect and operate each
REO Property for the Owners solely for the purpose of its prompt disposition and
sale in a manner which does not cause such REO Property to fail to qualify as
"foreclosure property" within the meaning of Section 860G(a)(8) of the Code or
result in the receipt by the Trust of any "income from non-permitted assets"
within the meaning of Section 860F(a)(2)(B) of the Code or any "net income from
foreclosure property" which is subject to taxation under the REMIC Provisions.
Pursuant to its efforts to sell such REO Property, the Master Servicer shall
either itself or through an agent selected by the Master Servicer protect and
conserve such REO Property in the same manner and to such extent as is customary
in the locality where such REO Property is located and may, incident to its
conservation and protection of the interests of the Owners and the Certificate
Insurer, rent the same, or any part thereof, as the Master Servicer deems to be
in the best interest of the Owners and the Certificate Insurer for the period
prior to the sale of such REO Property. The net income from the sale of an REO
Property shall be deposited in the Principal and Interest Account.

                      (d) If the Master Servicer has reason to believe that a
Property which the Master Servicer is contemplating acquiring in foreclosure or
by deed in lieu of foreclosure contains environmental or hazardous waste risks
known to the Master Servicer, the Master Servicer shall notify the Depositor,
the Trustee and the Certificate Insurer prior to acquiring the Property. The
Master Servicer shall not institute foreclosure actions with respect to such a
property if it reasonably believes that such action would not be consistent with
the Servicing Standards, and the Master Servicer is not permitted to take any
action with respect to such a Property without the prior written approval of the
Depositor, the Trustee, and the Certificate Insurer, and in no event shall the
Master Servicer be required to manage, operate or take any other action with
respect thereto which the Master Servicer in good faith believes will result in
"clean-up" or other liability under applicable law, unless the Master Servicer
receives an indemnity acceptable to it in its sole discretion.

                                       89
<PAGE>

                      (e) The Master Servicer shall determine, with respect to
each defaulted Mortgage Loan, when it has recovered, whether through trustee's
sale, foreclosure sale or otherwise, all amounts, if any, it expects to recover
from or on account of such defaulted Mortgage Loan, whereupon such Mortgage Loan
shall become a "Liquidated Loan". The Master Servicer shall deliver to the
Depositor, the Trustee and the Certificate Insurer on each Remittance Date a
Liquidation Report in the form annexed as Exhibit G hereto with respect to each
Mortgage Loan as to which the Master Servicer made a determination that such
Mortgage Loan has become a Liquidated Loan during the related Remittance Period.

                      (f) The Master Servicer has the right and the option, but
not the obligation, to purchase for its own account any Mortgage Loan which
becomes Delinquent, in whole or in part, as to four consecutive monthly
installments or any Mortgage Loan as to which enforcement proceedings have been
brought by the Master Servicer pursuant to this Section 10.13 or which is in
default or as to which a default is imminent. Any such Mortgage Loan so
purchased shall be purchased on a Remittance Date at a purchase price equal to
the Loan Purchase Price thereof, which purchase price shall be deposited in the
Principal and Interest Account.

                       (g) The Master Servicer shall consult with the Depositor
with respect to its obligations under this Section 10.13.

                      Section 10.14. Trustee to Cooperate; Release of Files.
(a) Upon the payment in full of any Mortgage Loan (including the repurchase of
any Mortgage Loan or any liquidation of such Mortgage Loan through foreclosure
or otherwise), or the receipt by the Master Servicer of a notification that
payment in full will be escrowed in a manner customary for such purposes, the
Master Servicer shall deliver to the Trustee a Master Servicer's Trust Receipt.
Upon receipt of such Master Servicer's Trust Receipt, the Trustee shall promptly
release the related File, in trust to (i) the Master Servicer, (ii) an escrow
agent or (iii) any employee, agent or attorney of the Trustee, in each case
pending its release by the Master Servicer, such escrow agent or such employee,
agent or attorney of the Trustee, as the case may be. Upon any such payment in
full, or the receipt of such notification that such funds have been placed in
escrow, the Master Servicer is authorized to give, as attorney-in-fact for the
Trustee and the mortgagee under the Mortgage which secured the Note, an
instrument of satisfaction (or assignment of Mortgage without recourse)
regarding the Property relating to such Mortgage, which instrument of
satisfaction or assignment, as the case may be, shall be delivered to the Person
or Persons entitled thereto against receipt therefor of payment in full, it
being understood and agreed that no expense incurred in connection with such
instrument of satisfaction or assignment, as the case may be, shall be
chargeable to the Principal and Interest Account. In lieu of executing any such
satisfaction or assignment, as the case may be, the Master Servicer may prepare
and submit to the Trustee, a satisfaction (or assignment without recourse, if
requested by the Person or Persons entitled thereto) in form for execution by
the Trustee with all requisite information completed by the Master Servicer; in
such event, the Trustee shall execute and acknowledge such satisfaction or
assignment, as the case may be, and deliver the same with the related File, as
aforesaid.

                      (b) From time to time and as appropriate in the servicing
of any Mortgage Loan, including, without limitation, foreclosure or other
comparable conversion of a Mortgage Loan or collection under any applicable
Insurance Policy, the Trustee shall (except in the case of the payment or
liquidation pursuant to which the related File is released to an escrow agent or
an employee, agent or attorney of the Trustee), promptly upon request of the
Master Servicer and delivery to the Trustee of a Master Servicer's Trust
Receipt, release the related File to the Master Servicer and shall execute such
documents as shall be reasonably necessary to the prosecution of any such
proceedings, including, without limitation, an assignment without recourse of
the related Mortgage to the Master Servicer. The Trustee shall complete in the
name of the Trustee any endorsement in blank on any Note prior to releasing



                                       90
<PAGE>

such Note to the Master Servicer. Such receipt shall obligate the Master
Servicer to return the File to the Trustee when the need therefor by the Master
Servicer no longer exists unless the Mortgage Loan shall be liquidated, in which
case, upon receipt of the liquidation information, in physical or electronic
form, the Master Servicer's Trust Receipt shall be released by the Trustee to
the Master Servicer.

                  Notwithstanding the foregoing, at no time shall the Trustee
release to the Master Servicer pursuant to this Section 10.14 a quantity of
Files in excess of 10% of the number of Mortgage Loans within the Pool,
excluding Files relating to Mortgage Loans which have been paid in full or have
become Liquidated Loans (unless otherwise approved by the Certificate Insurer).

                      (c) In all cases where the Master Servicer needs the
Trustee to sign any document or to release a File within a particular period of
time, the Master Servicer shall notify an Authorized Officer of the Trustee by
telephone or telecopy of such need and the Trustee shall thereupon use its best
efforts to comply with the Master Servicer's needs, but in any event will comply
within two Business Days of such request.

                      Section 10.15. Master Servicing Compensation. As
compensation for its activities hereunder, the Master Servicer shall be entitled
to retain the amount of the Master Servicing Fee with respect to each Mortgage
Loan. Additional servicing compensation in the form of release and satisfaction
fees (to the extent allowed by law), bad check charges, assumption fees, late
payment charges, and any other servicing-related fees, Net Proceeds not required
to be deposited in the Principal and Interest Account pursuant to Section
10.8(c)(ii) and similar items may, to the extent collected from Mortgagors, be
retained by the Master Servicer.

                      Section 10.16. Annual Statement as to Compliance. The
Master Servicer, at its own expense, will deliver to the Depositor, the Trustee,
the Certificate Insurer, ____ and ____ annually, commencing in ____, an
Officer's Certificate stating, as to each signer thereof, that (i) a review of
the activities of the Master Servicer during such preceding fiscal year and of
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 has fulfilled all its obligations under this Agreement for such
year, or, if there has been a default in the fulfillment of one or more such
obligations, specifying each such default known to such officer and the nature
and status thereof including the steps being taken by the Master Servicer to
remedy such default. Any Sub-Servicer which is not a Master Servicer Affiliate
also shall deliver an annual statement as to compliance in the form described
above or the Master Servicer shall cover their performance in their statement.
These statements shall be available to Owners upon written request.

                      Section 10.17. Annual Independent Certified Public
Accountants' Reports. Annually, commencing in ____, the Master Servicer, at its
own expense, shall cause to be delivered to the Depositor, the Trustee, the
Certificate Insurer, ____ and ____ a letter or letters of a firm of independent,
nationally recognized certified public accountants reasonably acceptable to the
Certificate Insurer stating that such firm has, with respect to the Master
Servicer's overall servicing operations (i) performed applicable tests in
accordance with the compliance testing procedures as set forth in Appendix 3 of
the "Audit Guide for Audits of HUD Approved Non-Supervised Mortgages" or (ii)
examined such operations in accordance with the requirements of the Uniform
Single Attestation Program for Mortgage Bankers, and stating such firm's
conclusions relating thereto. These reports will be made available to Owners
upon written request.

                      Section 10.18. Access to Certain Documentation and
Information Regarding the Mortgage Loans; Confidentiality. The Master Servicer
shall provide to the Depositor, the Trustee, the Certificate Insurer, and the
supervisory agents and examiners (as required in the latter case by applicable


                                       91


<PAGE>

state and federal regulations) of each of the foregoing access to the
documentation regarding the Mortgage Loans, such access being afforded without
charge but only upon reasonable request and during normal business hours at the
offices of the Master Servicer designated by it.

                  Upon any change in the format of the computer tape maintained
by the Master Servicer in respect of the Mortgage Loans, the Master Servicer
shall deliver a copy of such computer tape to the Trustee and the Depositor and
in addition shall provide a copy of such computer tape to the Trustee and the
Depositor at such other times as the Trustee and the Depositor may request.

                  The Master Servicer, the Trustee, and the Certificate Insurer
shall keep confidential (including from affiliates thereof) information
concerning the Mortgage Loans and the underwriting criteria for the Mortgage
Loans, except as required by law.

                  Each of the Depositor, the Trustee and the Certificate Insurer
acknowledges the proprietary nature of the software, software procedures,
software development tools, know-how, methodologies, processes and technologies
of the Master Servicer and any Sub-Servicer and agrees (i) that it shall use the
same means as it uses to protect its own confidential information, but in no
event less than reasonable means, to avoid disclosure by it or its agents or
employees to any third party of any confidential or proprietary information of
the Master Servicer or any Sub-Servicer, and (ii) that all such software,
software procedures, software development tools, know-how, methodologies,
process and technologies that are based upon trade secrets or proprietary
information of the Master Servicer or any Sub-Servicer shall be and remain the
property of the Master Servicer or any Sub-Servicer and that each of the
Depositor, the Trustee and the Certificate Insurer will have no interest therein
or claim thereto. Each Sub-Servicer shall be a third-party beneficiary of this
paragraph.

                      Section 10.19. Assignment of Agreement. The Master
Servicer may not assign its obligations under this Agreement, in whole or in
part, unless it shall have first obtained (i) the written consent of the
Depositor, the Trustee and Certificate Insurer and (ii) the Trustee and
Certificate Insurer shall have received a confirmation letter from each Rating
Agency confirming the rating of the Class A Certificates as AAA or its
equivalent; provided, however, that any assignee must meet the eligibility
requirements set forth in Section 11.1(g) hereof for a successor servicer.

                      Section 10.20. Inspections by Certificate Insurer and
Account Parties; Errors and Omissions Insurance. (a) At any reasonable time and
from time to time upon reasonable notice, the Depositor, the Certificate
Insurer, the Trustee, or any agents or representatives thereof may inspect the
Master Servicer's servicing operations and discuss the servicing operations of
the Master Servicer. The out-of-pocket costs and expenses incurred by the Master
Servicer or its agents or representatives in connection with any such
examinations or discussions shall be paid by the requesting party prior to the
occurrence and continuance of an Event of Default, and by the Master Servicer
after the occurrence and during the continuance of an Event of Default.

                      (b) The Master Servicer agrees to maintain or cause a
Sub-Servicer to maintain errors and omissions coverage and a fidelity bond, each
at least to the extent required by Section 305 of Part I of FNMA Guide or any
successor provision thereof or such other insurance arrangements reasonably
satisfactory to the Certificate Insurer.

                      Section 10.21. Financial Statements. The Master Servicer
understands that, in connection with the transfer of the Certificates, Owners
may request that the Master Servicer make available upon written request to
prospective Owners any publicly available annual audited financial statements of
the Master Servicer for one or more of the most recently completed four fiscal
years for



                                       92
<PAGE>

which such statements are available, which request shall not be unreasonably
denied. Such financial statements shall also be supplied to the Certificate
Insurer.

                  The Master Servicer also agrees to make available on a
reasonable basis to the Depositor, the Trustee, the Certificate Insurer, any
Owner or any prospective Owner a knowledgeable financial or accounting officer
for the purpose of answering reasonable questions respecting recent developments
affecting the Master Servicer or the financial statements of the Master Servicer
and to permit the Depositor, the Trustee, the Certificate Insurer, any Owner or
any prospective Owner to inspect the Master Servicer's servicing facilities
during normal business hours for the purpose of satisfying the Depositor, the
Trustee, the Certificate Insurer, any Owner or such prospective Owner that the
Master Servicer has the ability to service the Mortgage Loans in accordance with
this Agreement.

                  Each requesting party shall use the same means as it uses to
protect its own confidential information, but in no event less than reasonable
means, to avoid disclosure by it or its agents or employees to any third party
of any confidential or proprietary information of the Master Servicer.

                       Section 10.22. REMIC. The Master Servicer covenants and
agrees for the benefit of the Owners (i) to take no action which would result in
the termination of REMIC status for any of the REMICs, (ii) not to engage in any
"prohibited transaction", as such term is defined in Section 860F(a)(2) of the
Code and (iii) not to engage in any other action which may result in the
imposition of any other taxes under the Code.

                      Section 10.23. The Designated Depository Institution. The
Master Servicer shall give the Depositor, the Trustee and the Certificate
Insurer (a) at least thirty days' prior written notice of any anticipated change
of the Designated Depository Institution at which the Principal and Interest
Account is maintained and (b) written notice of any change in the ratings of
such Designated Depository Institution of which the Master Servicer is aware,
within two Business Days after discovery.

                      Section 10.24. Appointment of Custodian. If the Master
Servicer determines that the Trustee is unable to deliver Files to the Master
Servicer as required pursuant to Section 10.14 hereof, the Master Servicer shall
so notify the Depositor, the Trustee, the Certificate Insurer, ____ and ____,
and make request that a custodian acceptable to the Depositor, the Master
Servicer and the Certificate Insurer be appointed to retain custody of the Files
on behalf of the Trustee. The Depositor and the Trustee agree to co-operate
reasonably with the Master Servicer in connection with the appointment of such
custodian. The Trustee shall pay from the Trustee's Fee all reasonable fees and
expenses of such custodian, in an amount not to exceed 1 basis point of the Pool
Principal Balance.

                                   ARTICLE XI

              EVENTS OF DEFAULT; REMOVAL OF MASTER SERVICER; MERGER

                      Section 11.1. Removal of Master Servicer; Resignation of
Master Servicer. (a) The Certificate Insurer (or, with the consent of the
Certificate Insurer, the Depositor or the Owners of Class A Certificates
evidencing at least a majority in Percentage Interest of all Class A
Certificates) may remove the Master Servicer upon the occurrence of any of the
following events (each, an "Event of Default"):

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


                                       93
<PAGE>

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

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

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

                      (iv) The Master Servicer shall fail to cure any breach of
any of its representations and warranties set forth in Section 3.1(c) which
materially and adversely affects the interests of the Owners or Certificate
Insurer for a period of thirty (30) days after the earlier of (x) the date on
which an Authorized Officer of the Master Servicer knows or reasonably should
know of such breach or (y) receipt by the Master Servicer of a written notice
from the Trustee, any Owner, the Depositor or the Certificate Insurer of such
breach; or

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


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


                      (vii) The failure by the Master Servicer to make any
required Delinquency Advance, to pay any Compensating Interest or to pay over
any Monthly Remittance or other amounts required to be remitted by the Master
Servicer pursuant to this Agreement; or

                      (viii) If on any Payment Date the Pool Rolling Three Month
Delinquency Rate (including all foreclosures and REO Properties) exceeds ____%
during the period __________ through __________, ____% during 


                                       94
<PAGE>

the period __________ through __________, ____% during the period __________
through ___________, ____% during the period __________ through __________,
____% during the period __________ through __________ or ____% after __________;
or

                      (ix) If on any Payment Date occurring in __________ of any
year, commencing in __________, the aggregate Pool Cumulative Net Realized
Losses over the prior twelve month period exceed ____% of the average Pool
Principal Balance as of the close of business on the last day of each of the
twelve preceding Remittance Periods; or

                      (x) If on any Payment Date the aggregate Pool Cumulative
Net Realized Losses for all prior Remittance Periods since the Startup Day
exceed ____% of the Original Pool Principal Balance;

provided, however, that (x) prior to any removal of the Master Servicer pursuant
to clauses (ii) through (iv) and (vi) of this Section 11.1(a), any applicable
grace period granted by any such clause shall have expired prior to the time
such occurrence shall have been remedied and (y) in the event of the refusal or
inability of the Master Servicer to comply with its obligations described in
clause (vii) above, such removal shall be effective (without the requirement of
any action on the part of the Depositor, the Certificate Insurer or of the
Trustee) at 4 p.m. New York City time on the second Business Day following the
day on which the Trustee notifies an Authorized Officer of the Master Servicer
that a required amount described in clause (vii) above has not been received by
the Trustee, unless the required amount described in clause (vii) above is paid
by the Master Servicer prior to such time or the Certificate Insurer grants an
extension of time for such payment. Upon the Trustee's obtaining actual
knowledge that a required amount described in clause (vii) above has not been
made by the Master Servicer, the Trustee shall so notify an Authorized Officer
of the Master Servicer, and the Certificate Insurer, as soon as is reasonably
practical.

                      (b) Upon the occurrence of an Event of Default as
described in clauses (viii), (ix) or (x) of Section 11.1(a), the Certificate
Insurer may remove the Master Servicer; provided, however, that if such
occurrence of an Event of Default is the result of circumstances beyond the
Master Servicer's control, the Master Servicer shall not be removed, and
provided further, that in the event of any disagreement between the Depositor
and the Certificate Insurer, the decision of the Certificate Insurer shall
control.

                      (c) The Master Servicer shall not resign from the
obligations and duties hereby imposed on it, except upon determination that its
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, the other activities of the Master Servicer so causing such a conflict
being of a type and nature carried on by the Master Servicer at the date of this
Agreement. Any such determination permitting the resignation of the Master
Servicer shall be evidenced by an opinion of counsel to such effect which shall
be delivered to the Depositor, the Trustee and the Certificate Insurer.

                      (d) No removal or resignation of the Master Servicer shall
become effective until the Trustee or a successor Master Servicer acceptable to
the Certificate Insurer shall have assumed the Master Servicer's
responsibilities and obligations in accordance with this Section.

                      (e) Upon removal or resignation of the Master Servicer,
the Master Servicer also shall promptly deliver or cause to be delivered to a
successor Master Servicer or the Trustee all the books and records (including,
without limitation, records kept in electronic form) that the Master Servicer
has maintained for the Mortgage Loans, including all tax bills, assessment
notices, insurance premium notices and all other documents as well as all
original documents then in the Master Servicer's possession.



                                       95
<PAGE>

                      (f) Any collections received by the Master Servicer after
removal or resignation shall be endorsed by it to the Trustee and remitted
directly and immediately to the Trustee or the successor Master Servicer.


                      (g) Upon removal or resignation of the Master Servicer,
the Trustee (x) may solicit bids for a successor Master Servicer as described
below, and (y) pending the appointment of a successor Master Servicer as a
result of soliciting such bids, shall serve as Master Servicer; provided,
however, that the Trustee shall not be liable for any acts, omissions or
obligations of the Master Servicer prior to such succession or for any breach by
the Master Servicer of any of its representations and warranties contained in
this Agreement or in any related document or agreement. The Trustee shall, if it
is unable to obtain a qualifying bid and is prevented by law from acting as
Master Servicer, appoint, or petition a court of competent jurisdiction to
appoint, any housing and home finance institution, bank or mortgage servicing
institution which (i) has been designated as an approved seller-servicer by FNMA
or FHLMC for first and second mortgage loans, (ii) has equity of not less than
$__________, as determined in accordance with generally accepted accounting
principles, and (iii) must have demonstrated proficiency in the servicing of
mortgage loans having similar characteristics (including credit characteristics)
to the Mortgage Loans, (iv) and must be acceptable to the Certificate Insurer 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.



                  The compensation of any successor Master Servicer (including,
without limitation, the Trustee) so appointed shall be the aggregate Master
Servicing Fees, together with the other servicing compensation in the form of
assumption fees, late payment charges or otherwise as provided in Sections 10.8
and 10.15.

                      (h) In the event the Trustee solicits bids as provided
above, the Trustee shall solicit, by public announcement, bids from housing and
home finance institutions, banks and mortgage servicing institutions meeting the
qualifications set forth above. Such public announcement shall specify that the
successor Master Servicer shall be entitled to the full amount of the aggregate
Master Servicing Fees as servicing compensation (including the servicing
compensation received in the form of assumption fees, late payment charges or
otherwise) as provided in Sections 10.8 and 10.15. Within thirty days after any
such public announcement, the Trustee shall, with the consent of the Certificate
Insurer, negotiate and effect the sale, transfer and assignment of the servicing
rights and responsibilities hereunder to the qualified party submitting the
highest satisfactory bid. The Trustee shall deduct from any sum received by the
Trustee from the successor to the Master Servicer in respect of such sale,
transfer and assignment all costs and expenses of any public announcement and of
any sale, transfer and assignment of the servicing rights and responsibilities
hereunder. After such deductions, the remainder of such sum shall be paid by the
Trustee to the Master Servicer at the time of such sale, transfer and assignment
to the successor Master Servicer.

                      (i) The Trustee and such successor Master Servicer shall
take such action, consistent with this Agreement, as shall be necessary to
effectuate any such succession. The Master Servicer agrees to cooperate with the
Trustee and any successor Master Servicer in effecting the termination of the
Master Servicer's servicing responsibilities and rights hereunder and shall
promptly provide the Trustee or such successor Master Servicer, as applicable,
all documents and records reasonably requested by it to enable it to assume the
Master Servicer's functions hereunder and shall promptly also transfer to the
Trustee or such successor Master Servicer, as applicable, all amounts which then
have been or should have been deposited in the Principal and Interest Account by
the Master Servicer or which are thereafter received with respect to the
Mortgage Loans. Neither the Trustee nor any other successor Master Servicer
shall be held liable by reason of any failure to make, or any delay in making,
any distribution hereunder or any portion thereof caused by (i) the failure of
the Master Servicer to deliver, or any delay in delivering, cash,



                                       96
<PAGE>

documents or records to it, or (ii) restrictions imposed by any regulatory
authority having jurisdiction over the Master Servicer.


                       (j) The Trustee or any other successor Master Servicer,
upon assuming the duties of Master Servicer hereunder, shall immediately make
all Delinquency Advances and pay all Compensating Interest which the Master
Servicer has theretofore failed to remit with respect to the Mortgage Loans;
provided, however, that if the Trustee is acting as successor Master Servicer or
another successor Master Servicer has become the Master Servicer, the Trustee or
such other successor Master Servicer, as the case may be, shall only be required
to make Delinquency Advances (including the Delinquency Advances described in
this clause (j)) if, in the Trustee's or such other successor Master Servicer's,
as the case may be, reasonable good faith judgment, such Delinquency Advances
will ultimately be recoverable from the related Mortgage Loans. The Trustee,
while acting as Master Servicer hereunder, shall only be obligated to make
payments with respect to Compensating Interest to the extent of its Master
Servicing Fee.

                      (k) The Master Servicer that is being removed or is
resigning shall give notice to the Mortgagors and to the Rating Agencies of the
transfer of the servicing to the successor Master Servicer.

                      (l) Any successor Master Servicer shall assume all rights
and obligations of the predecessor Master Servicer under this Agreement, except
those arising before succession (other than the obligation to make Delinquency
Advances) and under Section 3.1(b) (insofar as such provisions relate to the
predecessor Master Servicer).

                      (m) If the Master Servicer is removed pursuant to Section
11.1(a) or the first paragraph of Section 11.1(b) hereof the Master Servicer
shall remain entitled to reimbursement for Reimbursable Advances to the extent
that the related amounts are thereafter recovered with respect to the related
Mortgage Loans.


                      Section 11.2. Trigger Events; Removal of Master Servicer.

                      (a) Upon determination by the Certificate Insurer that a
Trigger Event has occurred, the Certificate Insurer shall give notice of such
Trigger Event to the Master Servicer, the Depositor, the Trustee and to ____ and
____.

                      (b) At any time after such determination and while a
Trigger Event is continuing, the Certificate Insurer may direct the Trustee to
remove the Master Servicer if the Certificate Insurer makes a determination that
the manner of master servicing was a factor contributing to the end of the
delinquencies or losses incurred in the Trust Fund.

                      (c) Upon receipt of directions to remove the Master
Servicer pursuant to the preceding clause (b), the Trustee shall notify the
Master Servicer that it has been terminated and the Master Servicer shall be
terminated in the same manner as specified in Section 11.1.

                      (d) After notice of occurrence of a Trigger Event has been
given and while a Trigger Event is continuing, until and unless the Master
Servicer has been removed as provided in clause (b), the Master Servicer
covenants and agrees to act as the Master Servicer for a term from the
occurrence of the Trigger Event to the end of the calendar quarter in which such
Trigger Event occurs, which term may at the Certificate Insurer's discretion be
extended by notice to the Trustee for successive terms of three (3) calendar
months each, until the termination of the Trust Fund. The Master Servicer will,
upon the receipt of each such notice of extension (a "Master Servicer Extension
Notice") become bound for the duration of the term covered by such Master
Servicer Extension Notice to continue as Master Servicer subject to and in
accordance with this Agreement. If, as of the fifteenth (15th) day prior to the
last day of any term as


                                       97


<PAGE>


the Master Servicer, the Trustee shall not have received any Master Servicer
Extension Notice from the Certificate Insurer, the Trustee shall, within five
(5) days thereafter, give written notice of such nonreceipt to the Certificate
Insurer and the Master Servicer. If any such term expires without a Master
Servicer Extension Notice then the Trustee shall act as Master Servicer as
provided in Section 11.1.


                      (e) No provision of this Section 11.2 shall have the
effect of limiting the rights of the Company, the Trustee, the
Certificateholders or the Certificate Insurer under Section 11.1.

                      Section 11.3. Merger, Conversion, Consolidation or
Succession to Business of Master Servicer. Subject to the immediately succeeding
sentence, any corporation into which the Master Servicer 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 Master Servicer shall
be a party, or any corporation succeeding to all or substantially all of 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 provided (x) that such corporation meets
the qualifications set forth in Section 11.1(g) and (y) that any successor
Master Servicer must meet the qualifications set forth in Section 11.1(g). Any
Affiliate into which the Master Servicer may be merged or converted or with
which it may be consolidated, or any corporation resulting from any merger,
conversion or consolidation of the Master Servicer and an Affiliate, or any
Affiliate succeeding to all or substantially all of 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.

                                  ARTICLE XII

                                  MISCELLANEOUS

                      Section 12.1. Compliance Certificates and Opinions. Upon
any application or request by the Depositor or the Owners to the Trustee to take
any action under any provision of this Agreement, the Depositor or the Owners,
as the case may be, shall furnish to the Trustee a certificate stating that all
conditions precedent, if any, provided for in this Agreement relating to the
proposed action have been complied with, except that in the case of any such
application or request as to which the furnishing of any documents is
specifically required by any provision of this Agreement relating to such
particular application or request, no additional certificate need be furnished.

                  Except as otherwise specifically provided herein, each
certificate or opinion with respect to compliance with a condition or covenant
provided for in this Agreement shall include:

                      (a) a statement that each individual signing such
certificate or opinion has read such covenant or condition and the definitions
herein relating thereto;

                      (b) 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; and

                      (c) a statement as to whether, in the opinion of each such
individual, such condition or covenant has been complied with.

                      Section 12.2. Form of Documents Delivered to the 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


                                       98
<PAGE>

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 of an Authorized Officer of the Trustee may be
based, insofar as it relates to legal matters, upon an opinion of counsel,
unless such Authorized Officer knows, or in the exercise of reasonable care
should know, that the opinion is erroneous. Any such certificate of an
Authorized Officer of the Trustee or any opinion of counsel may be based,
insofar as it relates to factual matters upon a certificate or opinion of, or
representations by, one or more Authorized Officers of the Depositor, the Master
Servicer, stating that the information with respect to such factual matters is
in the possession of the Depositor, the Master Servicer, unless such Authorized
Officer or 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. Any opinion of counsel may also be based, insofar as it relates
to factual matters, upon a certificate or opinion of, or representations by, an
Authorized Officer of the Trustee, stating that the information with respect to
such matters is in the possession of the Trustee, 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. Any opinion of
counsel may be based on the written opinion of other counsel, in which event
such opinion of counsel shall be accompanied by a copy of such other counsel's
opinion and shall include a statement to the effect that such counsel believes
that such counsel and the Trustee may reasonably rely upon the opinion of such
other counsel.

                  Where any Person is required to make, give or execute two or
more applications, requests, consents, certificates, statements, opinions or
other instruments under this Agreement, they may, but need not, be consolidated
and form one instrument.

                      Section 12.3. Acts of Owners. (a) Any request, demand,
authorization, direction, notice, consent, waiver or other action provided by
this Agreement to be given or taken by the Owners may be embodied in and
evidenced by one or more instruments of substantially similar tenor signed by
such Owners 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, where it is
hereby expressly required, delivered to and with the consent of the Depositor
and the Certificate Insurer. Such instrument or instruments (and the action
embodied therein and evidenced thereby) are herein sometimes referred to as the
"act" of the Owners 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 Agreement and conclusive in favor of the
Trustee and the Trust, if made in the manner provided in this Section.

                      (b) The fact and date of the execution by any Person of
any such instrument or writing may be proved by the affidavit of a witness of
such execution or by the certificate of any notary public or other officer
authorized by law to take acknowledgments of deeds, certifying that the
individual signing such instrument or writing acknowledged to him the execution
thereof. Whenever such execution is by an officer of a corporation or a member
of a partnership on behalf of such corporation or partnership, such certificate
or affidavit shall also constitute sufficient proof of his authority.

                      (c) The ownership of Certificates shall be proved by the
Register.


                      (d) Any request, demand, authorization, direction, notice,
consent, waiver or other action by the Owner of any Certificate shall bind the
Owner of every Certificate issued upon the registration of transfer thereof or
in exchange therefor or in lieu thereof, in respect of anything done, omitted or
suffered to be done by the Trustee or the Trust in reliance thereon, whether or
not notation of such action is made upon such Certificates.



                                       99
<PAGE>

                      Section 12.4. Notices, etc. to Trustee. Any request,
demand, authorization, direction, notice, consent, waiver or act of the Owners
or other documents provided or permitted by this Agreement to be made upon,
given or furnished to, or filed with the Trustee by any Owner or by the
Depositor shall be sufficient for every purpose hereunder if made, given,
furnished or filed in writing to or with and received by the Trustee at its
corporate trust office as set forth in Section 12.19 hereof.

                      Section 12.5. Notices and Reports to Owners; Waiver of
Notices. Where this Agreement provides for notice to Owners of any event or the
mailing of any report to Owners, such notice or report shall be sufficiently
given (unless otherwise herein expressly provided) if mailed, first-class
postage prepaid, to each Owner affected by such event or to whom such report is
required to be mailed, at the address of such Owner as it appears on the
Register, not later than the latest date, and not earlier than the earliest
date, prescribed for the giving of such notice or the mailing of such report. In
any case where a notice or report to Owners is mailed in the manner provided
above, neither the failure to mail such notice or report nor any defect in any
notice or report so mailed to any particular Owner shall affect the sufficiency
of such notice or report with respect to other Owners, and any notice or report
which is mailed in the manner herein provided shall be conclusively presumed to
have been duly given or provided.

                  Where this Agreement 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 Owners shall be filed with the Trustee, but
such filing shall not be a condition precedent to the validity of any action
taken in reliance upon such 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 Owners when such notice is required
to be given pursuant to any provision of this Agreement, then any manner of
giving such notice as the Depositor shall direct to the Trustee shall be deemed
to be a sufficient giving of such notice.

                  Where this Agreement provides for notice to any rating agency
that rated any Certificates, failure to give such notice shall not affect any
other rights or obligations created hereunder.

                      Section 12.6. Rules by Trustee and Depositor. The Trustee
may make reasonable rules for any meeting of Owners. The Depositor may make
reasonable rules and set reasonable requirements for its functions.

                      Section 12.7. Successors and Assigns. All covenants and
agreements in this Agreement by any party hereto shall bind its successors and
assigns, whether so expressed or not.

                      Section 12.8. Severability. In case any provision in this
Agreement or in the Certificates 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 12.9. Benefits of Agreement. Nothing in this
Agreement or in the Certificates, expressed or implied, shall give to any
Person, other than the Owners, the Certificate Insurer and the parties hereto
and their successors hereunder, any benefit or any legal or equitable right,
remedy or claim under this Agreement.

                      Section 12.10. Legal Holidays. In any case where the date
of any Remittance Date, any Payment Date, any other date on which any
distribution to any Owner is proposed to be paid, or any date on which a notice
is required to be sent to any Person pursuant to the terms of this Agreement
shall not be


                                      100
<PAGE>

a Business Day, then (notwithstanding any other provision of the Certificates or
this Agreement) payment or mailing 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 or mailed on the nominal date of any such Remittance Date, such Payment
Date, or such other date for the payment of any distribution to any Owner or the
mailing of such notice, as the case may be, and no interest shall accrue for the
period from and after any such nominal date, provided such payment is made in
full on such next succeeding Business Day.

                      Section 12.11. Governing Law. This Agreement and each
Certificate shall be construed in accordance with and governed by the laws of
the State of New York applicable to agreements made and to be performed therein.

                      Section 12.12. 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 12.13. Usury. The amount of interest payable or
paid on any Certificate under the terms of this Agreement shall be limited to an
amount which shall not exceed the maximum nonusurious rate of interest allowed
by the applicable laws of the State of New York or any applicable law of the
United States permitting a higher maximum nonusurious rate that preempts such
applicable New York laws, which could lawfully be contracted for, charged or
received (the "Highest Lawful Rate"). In the event any payment of interest on
any Certificate exceeds the Highest Lawful Rate, the Trust stipulates that such
excess amount will be deemed to have been paid to the Owner of such Certificate
as a result of an error and the Owner receiving such excess payment shall
promptly, upon discovery of such error or upon notice thereof from the Trustee
on behalf of the Trust, refund the amount of such excess or, at the option of
such Owner, apply the excess to the payment of principal of such Certificate, if
any, remaining unpaid. In addition, all sums paid or agreed to be paid to the
Trustee for the benefit of Owners of Certificates for the use, forbearance or
detention of money shall, to the extent permitted by applicable law, be
amortized, prorated, allocated and spread throughout the full term of such
Certificates.

                      Section 12.14. Amendment. The Depositor, the Master
Servicer and the Trustee, may at any time and from time to time, with the prior
written consent of the Certificate Insurer but without the consent of the
Owners, amend this Agreement, and the Trustee shall consent to such amendment,
for the purpose of (i) curing any ambiguity, or correcting or supplementing any
provision hereof which may be inconsistent with any other provision hereof, or
to add provisions hereto which are not inconsistent with the provisions hereof,
(ii) upon receipt of an opinion of counsel experienced in federal income tax
matters to the effect that no entity-level tax will be imposed on the Trust or
upon the transferor of a Residual Certificate as a result of the ownership of
any Residual Certificate by a Disqualified Organization, removing the
restriction on transfer set forth in Section 5.8(b) hereof or (iii) complying
with the requirements of the Code and the regulations proposed or promulgated
thereunder; provided, however, that any such action shall not, as evidenced by
an opinion of counsel delivered to the Trustee, materially and adversely affect
the interests of any Owner or materially and adversely affect (without its
written consent) the rights and interests of the Certificate Insurer.

                  This Agreement may also be amended by the Depositor, the
Master Servicer and the Trustee at any time and from time to time, with the
prior written approval of the Certificate Insurer and of not less than 66 2/3%
of the Percentage Interest represented by each affected Class of Certificates
then Outstanding, for the purpose of adding any provisions or changing in any
manner or eliminating any of the provisions of this Agreement or of modifying in
any manner the rights of the Owners hereunder; provided, however, that no such
amendment shall (a) change in any manner the amount of, or change the timing of,
payments which are required to be distributed to any Owner without the consent
of the Owner of such Certificate or (b) reduce the aforesaid percentages of
Percentage Interests which are required to 


                                      101
<PAGE>

consent to any such amendments, without the consent of the Owners of all
Certificates of the Class or Classes affected then Outstanding.

                  The Trustee shall be entitled to receive upon request, and
shall be fully protected in relying in good faith upon, an opinion of counsel
reasonably acceptable to the Trustee stating that the execution of such
amendment is authorized or permitted by this Agreement.

                  Promptly after the execution of any such amendment, the
Trustee shall furnish written notification of the substance of such amendment to
each Owner and to the Rating Agencies.

                  The Certificate Insurer and the Owners, if they so request,
shall be provided with copies of any amendments to this Agreement, together with
copies of any opinions or other documents or instruments executed in connection
therewith.

                  The Trustee shall not be required to enter into any amendment
which affects its rights or obligations hereunder.

                  The definitions of "Group I Specified Subordinated Amount" and
"Group II Specified Subordinated Amount" may be amended by the Depositor, the
Master Servicer and the Trustee, with the consent of the Certificate Insurer, in
any respect without the consent of, or notice to, the Owners of any
Certificates; provided, (x) that the Certificate Insurer is not then in default,
(y) that the effect of such change would not be to alter materially (in the
judgment of the Depositor) the weighted average life of the related Class A
Certificates and (z) the then-current ratings on the related Class A
Certificates are not thereby reduced.

                      Section 12.15. REMIC Status; Taxes. (a) The Tax Matters
Person shall prepare and file or cause to be filed with the Internal Revenue
Service Federal tax or information returns with respect to each REMIC and the
Certificates containing such information and at the times and in such manner as
may be required by the Code or applicable Treasury regulations, and shall
furnish to Owners such statements or information at the times and in such manner
as may be required thereby. For this purpose, the Tax Matters Person may, but
need not, rely on any proposed regulations of the United States Department of
the Treasury. The Tax Matters Person shall indicate the election to treat each
REMIC as a REMIC (which election shall apply to the taxable period ending
December 31, 1996 and each calendar year thereafter) in such manner as the Code
or applicable Treasury regulations may prescribe. The Trustee, as Tax Matters
Person appointed pursuant to Section 12.17 hereof shall sign all tax information
returns filed pursuant to this Section 12.16. The Tax Matters Person shall
provide information necessary for the computation of tax imposed on the transfer
of a Residual Certificate to a Disqualified Organization, or an agent of a
Disqualified Organization, or a pass-through entity in which a Disqualified
Organization is the record holder of an interest. The Trustee shall not be
required to file a separate tax return for the Supplemental Interest Trust.

                      (b) The Tax Matters Person shall timely file all reports
required to be filed by the Trust with any federal, state or local governmental
authority having jurisdiction over the Trust, including other reports that must
be filed with the Owners, such as the Internal Revenue Service's Form 1066 and
Schedule Q and the form required under Section 6050K of the Code, if applicable
to REMICs. Furthermore, the Tax Matters Person shall report to Owners, if
required, with respect to the allocation of expenses pursuant to Section 212 of
the Code in accordance with the specific instructions to the Tax Matters Person
by the Depositor with respect to such allocation of expenses. The Tax Matters
Person shall collect any forms or reports from the Owners determined by the
Depositor to be required under applicable federal, state and local tax laws.


                                      102


<PAGE>


                      (c) The Tax Matters Person shall provide to the Internal
Revenue Service and to persons described in Section 860E(e)(3) and (6) of the
Code the information described in Treasury Regulation Section
1.860D-1(b)(5)(ii), or any successor regulation thereto. Such information will
be provided in the manner described in Treasury Regulation Section
1.860E-2(a)(5), or any successor regulation thereto. 

                       (d) The Depositor covenants and agrees to within ten
Business Days after the Startup Day provide to the Trustee any information
necessary to enable the Trustee to meet its obligations under subsections (b)
and (c) above.

                      (e) The Trustee, the Depositor and the Master Servicer
each covenants and agrees for the benefit of the Owners (i) to take no action
which would result in the termination of "REMIC" status for any of the REMICs,
(ii) not to engage in any "prohibited transaction", as such term is defined in
Section 860F(a)(2) of the Code and (iii) not to engage in any other action which
may result in the imposition on the Trust of any other taxes under the Code,
including, without limitation, for purposes of this paragraph any alteration,
modification, amendment, extension, waiver or forbearance with respect to any
Mortgage Loan.


                      (f) The Trust shall, for federal income tax purposes,
maintain books on a calendar year basis and report income on an accrual basis.

                      (g) No Eligible Investment shall be sold prior to its
stated maturity (unless sold pursuant to a plan of liquidation in accordance
with Article VIII hereof).

                      (h) Neither the Depositor nor the Trustee shall enter into
any arrangement by which the Trustee will receive a fee or other compensation
for services rendered pursuant to this Agreement, which fee or other
compensation is paid from the Trust Estate, other than as expressly contemplated
by this Agreement.

                      (i) Notwithstanding the foregoing clauses (g) and (h), the
Trustee, the Depositor may engage in any of the transactions prohibited by such
clauses, provided that the Trustee shall have received an opinion of counsel
experienced in federal income tax matters to the effect that such transaction
does not result in a tax imposed on the Trust or cause a termination of REMIC
status for any of the REMICs; provided, however, that such transaction is
otherwise permitted under this Agreement.

                      Section 12.16. Additional Limitation on Action and
Imposition of Tax. (a) Any provision of this Agreement to the contrary
notwithstanding, the Trustee shall not, without having obtained an opinion of
counsel experienced in federal income tax matters to the effect that such
transaction does not result in a tax imposed on the Trust or cause a termination
of REMIC status for either REMIC, (i) sell any assets in the Trust Estate, (ii)
accept any contribution of assets after the Startup Day or (iii) agree to any
modification of this Agreement.

                      (b) In the event that any tax is imposed on "prohibited
transactions" as defined in Section 860F(a)(2) of the Code, on the "net income
from foreclosure property" as defined in Section 860G(c) of the Code, on any
contribution to either REMIC after the Startup Day pursuant to Section 860G(d)
of the Code, or any other tax is imposed, such tax shall be paid by (i) the
Trustee, if such tax arises out of or results from the Trustee's negligence or
willful misconduct, (ii) the Master Servicer, if such tax arises out of or
results from a breach by the Master Servicer of any of its obligations under
this Agreement, or otherwise (iii) the Owners of the Residual Certificates in
proportion to their Percentage Interests. To the extent such tax is chargeable
against the Owners of the Residual Certificates,


                                      103
<PAGE>

notwithstanding anything to the contrary contained herein, the Trustee is hereby
authorized to retain from amounts otherwise distributable to the Owners of the
Residual Certificates on any Payment Date sufficient funds for the payment of
such tax.

                      Section 12.17. Appointment of Tax Matters Person. A Tax
Matters Person will be appointed by the Owners of the Residual Certificates for
all purposes of the Code and such Tax Matters Person will perform, or cause to
be performed, such duties and take, or cause to be taken, such actions, as are
required to be performed or taken by the Tax Matters Person under the Code. The
Trustee hereby agrees to act as the Tax Matters Person (and the Trustee is
hereby appointed by the Owners of the Residual Certificates as the Tax Matters
Person) for each REMIC held by the Trust.

                      Section 12.18. Reports to the Securities and Exchange
Commission. The Trustee shall, on behalf of the Trust, cause to filed with the
Securities and Exchange Commission any periodic reports required to be filed
under the provisions of the Securities Exchange Act of 1934, as amended, and the
rules and regulations of the Securities and Exchange Commission thereunder. Upon
the request of the Trustee, each of the Master Servicer and the Depositor shall
cooperate with the Trustee in the preparation of any such report and shall
provide to the Trustee in a timely manner all such information as the Trustee
may reasonably request in connection with the performance of its duties and
obligations under this Section.

                      Section 12.19. Notices. All notices hereunder shall be
given as follows, until any superseding instructions are given to all other
Persons listed below:

             The Master
             Servicer:

             The Depositor:       Home Equity Securitization Corp.


             The Trustee:

             The Certificate
              Insurer:

             Underwriters:

                      Section 12.20. Grant of Security Interest. It is the
express intent of the parties hereto that the conveyance of the Mortgage Loans
and all other assets constituting the Trust Estate by the Depositor to the Trust
be, and be construed as, a sale of the Mortgage Loans and such other assets
constituting the Trust Estate by the Depositor and not a pledge by the Depositor
to secure a debt or other obligation of the Depositor. However, in the event
that, notwithstanding the aforementioned intent of the parties, the Mortgage
Loans and other assets constituting the Trust Estate are held to be property of
the Depositor, then (a) it is the express intent of the parties that such
conveyance be deemed as a pledge of the Mortgage Loans and all other assets
constituting the Trust Estate to the Trust to secure a debt or other obligation
of the Depositor and this Agreement shall be deemed to be a security agreement
within the meaning of the Uniform Commercial Code and the conveyance provided
for in Section 3.3 hereof shall be deemed a grant by the Depositor to the Trust
of a security interest in all of the Depositor's right, title and interest in
and to the Mortgage Loans and all other assets constituting the Trust Estate.

                  Accordingly, the Depositor hereby grants to the Trustee a
security interest in the Mortgage Loans and all other assets constituting the
Trust Estate for the purpose of securing to the Trust


                                      104
<PAGE>

the performance by the Depsitor of the obligations under this Agreement.
Notwithstanding the foregoing, the parties hereto intend the conveyance pursuant
to Section 3.3 to be a true, absolute and unconditional sale of the Mortgage
Loans and all other assets constituting the Trust Estate by the Depositor to the
Trust. The Depositor shall take such actions, and the Trustee shall take such
actions as directed in writing by the Depositor, as may be necessary to ensure
that if this Agreement were deemed to create a security interest, such security
interest would be deemed to be a perfected security interest of first priority
under applicable law and will be maintained as such for the term of this
Agreement. Without limiting the generality of the foregoing, the Depositor shall
file, or shall cause to be filed, all filings necessary to maintain the
effectiveness of any original filings necessary under the Uniform Commercial
Code to perfect the Trustee's security interest in or lien on the Mortgage Loans
for the benefit of the Owners, including, without limitation, (x) continuation
statements and (y) such other statements as may be occasioned by (i) any change
of name of the Depositor or Trustee, (ii) any change of location of the place of
business or the chief executive office of the Depositor or (iii) any transfer of
any interest of the Depositor in any Mortgage Loan; provided, however, that with
respect to clauses (i) through (iii) above, the Depositor shall notify the
Trustee of any changes related thereto.

                      Section 12.21. Indemnification.

                      (a) The Master Servicer agrees to indemnify and hold the
Trustee, the Depositor, the Certificate Insurer, each Certificateholder harmless
against any and all claims, losses, penalties, fines, forfeitures, reasonable
legal fees and related costs, judgments, and any other reasonable costs, fees
and expenses that were caused by (i) the failure of the Master Servicer to
perform its duties and service the Mortgage Loans in compliance with the terms
of this Agreement and the Servicing Standards and (ii) a breach of any of the
Master Servicer's representations, covenants and warranties contained in this
Agreement. This indemnity shall survive the termination of this Agreement and
the payment of the Mortgage Loans, provided, that the Master Servicer shall have
no liability to indemnify any such indemnified party under this Agreement to the
extent that any such losses, penalties, fines, forfeitures, costs, fees,
judgments, liabilities, damages, claims or expenses were caused by the
negligence, willful misconduct or bad faith of such indemnified party. If the
Master Servicer shall have made any indemnity payment pursuant to this Section
12.21(a) and the recipient thereafter collects from another Person any amount
relating to the matters covered by the foregoing indemnity, the recipient shall
promptly repay such amount to the Master Servicer.

                  Promptly after receipt by any of the above-mentioned
indemnified parties of notice of any claim or commencement of any action
discussed above, such indemnified party shall, if a claim in respect thereof is
to be made against the Master Servicer, promptly notify the Master Servicer in
writing of the claim or the commencement of that action; provided, however, that
the failure to notify the Master Servicer shall not relieve it from any
liability which it may have under this Section 12.21(a) except to the extent it
has been materially prejudiced by such failure; and provided, further, that the
failure to notify the Master Servicer shall not relieve it from any liability
which it may have to the above-mentioned indemnified parties otherwise than
under this Section 12.21(a).

                       (b) The Depositor agrees to indemnify and hold the Master
Servicer, the Depositor, the Certificate Insurer, the Trustee, each
Certificateholder harmless against any and all claims, losses, penalties, fines,
forfeitures, reasonable legal fees and related costs, judgments and other
reasonable costs, fees and expenses that were caused by (i) the failure of the
Depositor to perform its duties in accordance with the terms of this Agreement
or (ii) a breach of any of the Depositor's representations, covenants, and
warranties contained in this Agreement. This indemnity shall survive the
termination of this Agreement, the payment of the Mortgage Loans and the removal
or resignation of the Trustee; provided, that the Depositor shall have no
liability to indemnify any such indemnified party under this Agreement to the
extent that any such losses, penalties, fines, forfeitures, costs, fees and
judgments, liabilities, damages,


                                      105
<PAGE>

claims or expenses were caused by the negligence, willful misconduct or bad
faith of such indemnified party. If the Depositor shall have made any indemnity
payment pursuant to this Section 12.21 and the recipient thereafter collects
from another Person any amount relating to the matters covered by the foregoing
indemnity, the recipient shall promptly repay such amount to the Depositor.

                  Promptly after receipt by any of the above-mentioned
indemnified parties of notice of any claim or commencement of any action
discussed above, such indemnified party shall, if a claim in respect thereof is
to be made against the Depositor, promptly notify the Depositor in writing of
the claim or the commencement of that action; provided, however, that the
failure to notify the Depositor shall not relieve it from any liability which it
may have under this Section 12.21(b) except to the extent it has been materially
prejudiced by such failure; and provided, further, that the failure to notify
the Depositor shall not relieve it from any liability which it may have to the
above-mentioned indemnified parties otherwise than under this Section 12.21(b).

                      (c) The Depositor hereby covenants and agrees to
indemnify, exonerate and hold the Master Servicer, the Depositor, the Trustee,
the Trust Estate, the Owners, the Certificate Insurer, their respective
directors, officers, agents and employees (collectively, the "Indemnified
Persons") harmless from and against any and all damages, losses, liabilities,
obligations, penalties, fines, claims, litigation, demands, defenses, judgments,
suits, proceedings, costs, disbursements or expenses (including, without
limitation, reasonable attorneys' and experts' fees and disbursements as they
become due and without waiting for the ultimate outcome of the matter) of any
kind or of any nature whatsoever which may at any time be imposed upon, incurred
by or asserted or awarded against any Indemnified Person arising from or out of
any Hazardous Substances (as defined below) on, in, under or affecting all or
any portion of any of the Properties. The matters covered by the foregoing
indemnity shall include, without limitation, all of the following: (i) the costs
of removal of any and all Hazardous Substances from all or any portion of the
Properties or any adjacent property, (ii) the costs required to take necessary
precautions to protect against the release of Hazardous Substances on, in, under
or affecting any of the Properties into the air, ground, water, other public
domain or any adjacent property to the extent required by applicable
Environmental Laws or any governmental authority, including, without limitation,
the costs and expenses of environmental testing and assessments, and (iii) the
costs incurred to comply, in connection with all or any portion of the
Properties, with all applicable Environmental Laws, including without limitation
fines, penalties, and administrative and overhead costs charged by any
governmental entity.

                  The obligations of the Depositor under this Section to
compensate the Indemnified Persons and to reimburse them for expenses
(including, without limitation, litigation expenses), disbursements and advances
shall survive the termination of this Agreement and the resignation or removal
of the Trustee, and continue thereafter for so long as any liability or expenses
indemnified against may be imposed under applicable Environmental Law (as
defined below) against any Indemnified Person.

                      (d) In no event shall any Person be indemnified for any
losses, expenses, damages, claims or liabilities incurred by such Person by
reason of such Person's (or such Person's agents) willful malfeasance, bad faith
or negligence.

                  "Hazardous Substance" shall include, without limitation: (i)
those substances included within the definitions of one or more of the terms
"hazardous substances," "hazardous materials" and "toxic substances" in CERCLA,
RCRA, and the Hazardous Materials Transportation Act, as amended, 49 U.S.C.
ss.ss. 1801 et seq., and in the regulations promulgated pursuant to said laws
under applicable law; (ii) those substances listed in the United States
Department of Transportation Table (49 CFR 172 1 01 and amendments thereto) or
by the Environmental Protection Agency (or any successor agency) as hazardous
substances (40 CFR Part 302 and amendments thereto); (iii) such other
substances, materials and wastes


                                      106
<PAGE>

as are or become regulated under applicable local, state or Federal laws or
regulations, or which are classified as hazardous or toxic under Federal, state,
or local laws or regulations; and (iv) any material, waste or substance which is
(a) petroleum; (b) friable asbestos; (c) polychlorinated biphenyls; (d)
designated as a "Hazardous Substance" pursuant to Section 311 of the Clean Water
Act, as amended, 13 U.S.C. ss.ss. 1321 et seq. (33 U.S.C. ss.ss. 1321) or
designated as "toxic pollutants" subject to Chapter 26 of the Clean Water Act
pursuant to Section 307 of the Clean Water Act (33 U.S.C. ss.ss. 1317); (e)
flammable explosive; or (f) radioactive materials.

                  "Environmental Law" shall mean any Federal, state or local
statute, law, regulation, order, consent decree, judgment, permit, license,
code, covenant, deed restriction, common law, ordinance or other requirement
relating to public health, safety or the environment, including, without
limitation, those relating to releases, discharges or emissions to air, water,
land or ground water, to the withdrawal or use of groundwater, to the use and
handling of polychlorinated biphenyls or asbestos, to the disposal, treatment,
storage or management of hazardous or solid waste, or Hazardous Substances or
crude oil, or any fraction thereof, or to exposure to toxic hazardous materials,
to the handling, transportation, discharge or release of gaseous or liquid
Hazardous Substances and any regulation, order, notice or demand issued pursuant
to such law, statute or ordinance, in each case applicable to the property of
Borrower or the operation, construction or modification of any thereof,
including without limitation the following: CERCLA, the Solid Waste Disposal
Act, as amended by the Resource Conservation and Recovery Act of 1976 and the
Hazardous and Solid Waste Amendments of 1984, the Hazardous Materials
Transportation Act, as amended, the Federal Water Pollution Control Act, as
amended by the Clean Water Act of 1976, the Safe Drinking Water Control Act, the
Clean Air Act of 1966, as amended, the Toxic Substances Control Act of 1976, the
Occupational Safety and Health Act of 1977, as amended, the Emergency Planning
and Community Right-to-Know Act of 1986, the National Environmental Policy Act
of 1975 and the Oil Pollution Act of 1990 and any similar or implementing state
law, and any state statute and any further amendments to these laws, providing
for financial responsibility for cleanup or other actions with respect to the
release or threatened release of Hazardous Substances or crude oil, or any
fraction thereof and all rules, regulations, guidance documents and publication
promulgated thereunder.

                                  ARTICLE XIII

                CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER

                      Section 13.1. Rights of the Certificate Insurer to
Exercise Rights of the Owners of the Class A Certificates. By accepting its
Certificate, each Owner of a Class A Certificate agrees that unless a
Certificate Insurer Default exists, the Certificate Insurer shall be deemed to
be the Class A Certificateholders for all purposes (other than with respect to
payment on the Class A Certificates) and will be entitled to exercise all rights
of the Class A Certificateholders under this Agreement.

                  In addition, each Owner of a Class A Certificate agrees that,
unless a Certificate Insurer Default exists, the rights specifically set forth
above may be exercised by the Owners of Class A Certificates only with the prior
written consent of the Certificate Insurer.

                      Section 13.2. Trustee to Act Solely with Consent of the
Certificate Insurer. Unless a Certificate Insurer Default exists, the Trustee
shall not:

                      (i) agree to any amendment to this Agreement; or

                      (ii) undertake any litigation pursuant to or in connection
with this Agreement; or 


                                      107
<PAGE>

                      (iii) terminate or assume any Sub-Servicing Agreement
pursuant to this Agreement;

without the prior written consent of the Certificate Insurer which consent shall
not be unreasonably withheld; provided, however, if a Certificate Insurer
Default occurs hereunder, the Trustee shall act hereunder without Certificate
Insurer consent.

                      Section 13.3. Trust Fund and Accounts Held for Benefit of
the Certificate Insurer. The Trustee shall hold the Trust Estate and the
Mortgage Files for the benefit of the Owners and the Certificate Insurer and all
references in this Agreement and in the Certificates to the benefit of Owners of
the Certificates shall be deemed to include the Certificate Insurer. The Trustee
shall cooperate in all reasonable respects with any reasonable request by the
Certificate Insurer for action to preserve or enforce the Certificate Insurer's
rights or interests under this Agreement and the Certificates.

                  The Master Servicer hereby acknowledges and agrees that it
shall service and administer the Mortgage Loans and any REO Properties, and
shall maintain the Principal and Interest Account, for the benefit of the Owners
and for the benefit of the Certificate Insurer, and all references in this
Agreement to the benefit of or actions on behalf of the Owners shall be deemed
to include the Certificate Insurer.

                      Section 13.4. Claims Upon the Policy; Policy Payments
Account. (a) The Trustee shall establish a separate special purpose trust
account for the benefit of Owners of the Class A Certificates and the
Certificate Insurer referred to herein as the "Policy Payments Account" over
which the Trustee shall have exclusive control and sole right of withdrawal. The
Trustee shall deposit any amount paid under the Certificate Insurance Policy in
the Policy Payments Account and distribute such amount only for purposes of
payment to Owners of Class A Certificates of the Insured Payments for which a
claim was made and such amount may not be applied to satisfy any costs, expenses
or liabilities of the Master Servicer, the Trustee or the Trust. Amounts paid
under the Certificate Insurance Policy shall be transferred to the related Class
A Distribution Account in accordance with the next succeeding paragraph and
disbursed by the Trustee to Owners of Class A Certificates in accordance with
Section 7.3. It shall not be necessary for such payments to be made by checks or
wire transfers separate from the checks or wire transfers used to pay the
Insured Payments with other funds available to make such payment. However, the
amount of any payment of principal of or interest on the Class A Certificates to
be paid from funds transferred from the Policy Payments Account shall be noted
as provided in paragraph (b) below in the Register and in the statement to be
furnished to Owners of the Certificates pursuant to Section 7.6. Funds held in
the Policy Payments Account shall not be invested by the Trustee.

                  On any Payment Date with respect to which a claim has been
made under the Certificate Insurance Policy, the amount of any funds received by
the Trustee as a result of any claim under the Certificate Insurance Policy, to
the extent required to pay the related Insured Distribution Amount on such
Payment Date shall be withdrawn from the Policy Payments Account and deposited
in the related Distribution Account and applied by the Trustee, together with
the other funds to be withdrawn from the related Distribution Account pursuant
to this Agreement, directly to the payment in full of the related Insured
Distribution Amount due on the related Class A Certificates. Funds received by
the Trustee as a result of any claim under the Certificate Insurance Policy
shall be deposited by the Trustee in the Policy Payments Account and used solely
for payment to the Owners of the Class A Certificates and may not be applied to
satisfy any costs, expenses or liabilities of the Master Servicer, the Trustee
or the Trust Fund. Any funds remaining in the Policy Payments Account on the
first Business Day following a Payment Date shall be remitted to the Certificate
Insurer, pursuant to the instructions of the Certificate Insurer, by the end of
such Business Day.


                                      108
<PAGE>

                      (b) The Trustee shall keep a complete and accurate record
of the amount of interest and principal paid in respect of any Class A
Certificate from moneys received under the Certificate Insurance Policy. The
Certificate Insurer shall have the right to inspect such records at reasonable
times during normal business hours upon one Business Day's prior notice to the
Trustee.

                      (c) The Trustee shall promptly notify the Certificate
Insurer and Fiscal Agent of any proceeding or the institution of any action, of
which a Responsible Officer of the Trustee has actual knowledge, seeking the
avoidance as a preferential transfer under applicable bankruptcy, insolvency,
receivership or similar law (a "Preference Claim") of any distribution made with
respect to the Class A Certificates. Each Owner of a Class A Certificate, by its
purchase of Class A Certificates, the Master Servicer and the Trustee hereby
agree that, the Certificate Insurer (so long as no Certificate Insurer Default
exists) may at any time during the continuation of any proceeding relating to a
Preference Claim direct all matters relating to such Preference Claim,
including, without limitation, (i) the direction of any appeal of any order
relating to such Preference Claim and (ii) the posting of any surety,
supersedeas or performance bond pending any such appeal. In addition and without
limitation of the foregoing, the Certificate Insurer shall be subrogated to the
rights of the Master Servicer, the Trustee and each Owner of a Class A
Certificate in the conduct of any such Preference Claim, including, without
limitation, all rights of any party to an adversary proceeding action with
respect to any court order issued in connection with any such Preference Claim.


                      Section 13.5. Effects of Payments by the Certificate
Insurer. To the extent that the Certificate Insurer makes Insured Payments it
will be entitled to receive the related Reimbursement Amounts, pursuant to
Section 7.3(b)(iii)(C) hereof.

                  The Trustee and the Master Servicer shall cooperate in all
respects with any reasonable request by the Certificate Insurer for action to
preserve or enforce the Certificate Insurer's rights or interests under this
Agreement without limiting the rights or affecting the interests of the Owners
as otherwise set forth herein.

                      Section 13.6. Notices to the Certificate Insurer. All
notices, statements, reports, certificates or opinions required by this
Agreement to be sent to any other party hereto or to any of the Owners shall
also be sent to the Certificate Insurer.

                      Section 13.7. Third-Party Beneficiary. Subject to the
provisions below, the Certificate Insurer is a third party beneficiary of each
provision of this Agreement that creates a right of or benefit to the
Certificate Insurer. Any right conferred to the Certificate Insurer shall not
arise until the issuance by the Certificate Insurer of the Certificate Insurance
Policy and shall be suspended during any Certificate Insurer Default described
in clause (a) of the definition thereof (except that subrogation rights which
have previously arisen shall not be so suspended). During the period of any such
suspension, such rights shall vest in the Owners of the Class A Certificates,
and may be exercised by the Owners of a majority in Percentage Interest of each
Class of Class A Certificates then Outstanding or, if there are no Class A
Certificates then Outstanding, by such Percentage Interest represented by the
Class B Certificates then Outstanding.


                      [Except for these words (and the accompanying punctuation)
the rest of this page has been intentionally left blank.]



                                      109
<PAGE>


                  IN WITNESS WHEREOF, the Depositor, the Master Servicer and the
Trustee have caused this Agreement to be duly executed by their respective
officers thereunto duly authorized, all as of the day and year first above
written.


                                           ----------,
                                             as Depositor


                                           By: _________________________________
                                               Name:
                                               Title:


                                           ----------,
                                             as Master Servicer


                                           By: _________________________________
                                               Name:
                                               Title:


                                           HOME EQUITY SECURITIZATION CORP.,
                                             as Depositor


                                           By: _________________________________
                                               Name:
                                               Title:



                                           ----------,
                                             as Trustee


                                           By: _________________________________
                                               Name:
                                               Title:



                       [Pooling and Servicing Agreement]


<PAGE>

<TABLE>
<S> <C>

                                                                                         Exhibit 99.1  Form of Prospectus Supplement
PROSPECTUS SUPPLEMENT
(To Prospectus Dated _________)
====================================================================================================================================
                                                               $--------
                                                  __________ MORTGAGE LOAN TRUST_____
                                         MORTGAGE LOAN PASS-THROUGH CERTIFICATES, SERIES _____
- ------------------------------------------------------------------------------------------------------------------------------------
                                 $__________ CLASS A-1 GROUP I CERTIFICATES, VARIABLE PASS-THROUGH RATE
                                  $__________ CLASS A-2 GROUP I CERTIFICATES, _____% PASS-THROUGH RATE
                                  $__________ CLASS A-3 GROUP I CERTIFICATES, _____% PASS-THROUGH RATE
                                  $__________ CLASS A-4 GROUP I CERTIFICATES, _____% PASS-THROUGH RATE
                                  $__________ CLASS A-5 GROUP I CERTIFICATES, _____% PASS-THROUGH RATE
                                $__________ CLASS A-6 GROUP II CERTIFICATES, VARIABLE PASS-THROUGH RATE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                 LOGO HOME EQUITY SECURITIZATION CORP.

                                                               DEPSOITOR
====================================================================================================================================


The __________Mortgage Loan Asset Backed Certificates, Series _____ (the
"Certificates") will consist of six classes of offered certificates, the Class
A-1 Group I Certificates, the Class A-2 Group I Certificates, the Class A-3
Group I Certificates, the Class A-4 Group I Certificates, the Class A-5 Group I
Certificates, (collectively, the "Class A Group I Certificates" or the "Group I
Certificates"), and the Class A-6 Group II Certificates (the "Class A-6 Group II
Certificates" or the "Group II Certificates", together with the Group I
Certificates and the Group II Certificates, the "Class A Certificates") which
represent beneficial ownership interests in __________ Mortgage Loan Trust _____
(the "Trust"). The assets of the Trust consist primarily of a pool (the "Pool")
of fixed and adjustable rate, amortizing mortgage loans which are secured by
first or second liens on residential properties (the "Mortgage Loans") and the
Certificate Insurance Policy (as defined below; see the Index of Principal
Definitions on page i hereof) covering the Class A Certificates.

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

                                                         INSURER LOGO                                 (Cover continued on next page)

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

FOR A DISCUSSION OF CERTAIN RISK FACTORS REGARDING AN INVESTMENT IN THE CLASS A
CERTIFICATES, SEE "RISK FACTORS" ON PAGE HEREIN AND ON PAGE __ OF THE
ACCOMPANYING PROSPECTUS.


- ------------------------------------------------------------------------------------------------------------------------------------
__________ and ___________ (the "Underwriters") have agreed to purchase from the
Trust the Class A-1 Group I Certificates at an aggregate price of _____% of the
principal amount thereof, the Class A-2 Group I Certificates at an aggregate
price of _____% of the principal amount thereof, the Class A-3 Group I
Certificates at an aggregate price of _____% of the principal amount thereof,
the Class A-4 Group I Certificates at an aggregate price of _____% of the
principal amount thereof, the Class A-5 Group I Certificates at an aggregate
price of _____% of the principal amount thereof, and the Class A-6 Group II
Certificates at an aggregate price of _____% of the principal amount thereof,
(representing $__________ aggregate proceeds to the Company before deducting
expenses payable by the Company, estimated at $______) plus accrued interest, if
any, from __________ for the Class A-2, A-3, A-4 and A-5 Group I Certificates
(together, the "Class A Fixed Rate Certificates") subject to the terms and
conditions set forth in the Underwriting Agreement dated __________ among the
Underwriters and the Company. See "Underwriting" in this Prospectus Supplement.
- ------------------------------------------------------------------------------------------------------------------------------------
                         THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE
                           COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES AND EXCHANGE
                               COMMISSION NOR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
                                     ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS. ANY
                                         REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
- ------------------------------------------------------------------------------------------------------------------------------------
The Class A Certificates are offered hereby by the Underwriters when, as and if
issued by the Trust, delivered and accepted by the Underwriters and subject to
their right to reject orders in whole or in part. It is expected that delivery
of the Class A Certificates will be made in book-entry form only through the
facilities of The Depository Trust Company, CEDEL, S.A. and Euroclear on or
about __________ against payment in immediately available funds.
- ----------                                                                                                                ----------
</TABLE>


<PAGE>


               
(COVER CONTINUED FROM PREVIOUS PAGE)

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

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

The Certificates will be issued pursuant to a Pooling and Servicing Agreement
(the "Pooling and Servicing Agreement") among Home Equity Securitization Corp.
as the Depositor (the "Depositor"), __________, as Master Servicer (the "Master
Servicer"), and __________ (the "Trustee"). On or prior to the Closing Date, the
Company will acquire the Mortgage Loans from the Originators, as described
herein. Pursuant to a Purchase and Sale Agreement dated as of __________ (the
"Sale Agreement"), the Company will sell the Mortgage Loans to the Depositor.
The Depositor will in turn sell the Mortgage Loans to the Trust pursuant to the
Pooling and Servicing Agreement. In addition to the Class A Certificates, the
Trust will also issue a subordinate Class of Certificates with respect to Group
I and Group II (the "Class B Certificates"), and one or more Classes of Residual
Certificates. Only the Class A Certificates are offered hereby. Distributions of
interest on the Class A Certificates are of an equal priority to the extent
described herein, and distributions on the Class B Certificates and on the
Residual Certificates are subordinate to distributions on the Class A
Certificates to the extent described herein. See "Description of the
Certificates" herein.

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

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

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

There is currently no secondary market for any Class of the Class A
Certificates. There can be no assurance that a secondary market for any of the
Class A Certificates will develop, or if it does develop, that it will continue.
One or more elections will be made to treat certain assets of the Trust as "real
estate mortgage investment conduits" ("REMICs") for federal income tax purposes,
pursuant to the Internal Revenue Code of 1986, as amended (the "Code"). See
"Federal Tax Consequences" herein.
                                      S-2

<PAGE>


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

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

THE CLASS A CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT
REPRESENT INTERESTS IN OR OBLIGATIONS OF HOME EQUITY SECURITIZATION CORP.,
__________, THE TRUSTEE, THE CERTIFICATE INSURER, ANY SUB-SERVICER OR ANY OF
THEIR RESPECTIVE AFFILIATES, EXCEPT TO THE EXTENT DESCRIBED HEREIN. THE CLASS A
CERTIFICATES AND THE MORTGAGE LOANS ARE NOT INSURED OR GUARANTEED BY ANY
GOVERNMENTAL AGENCY, NOR HAS ANY GOVERNMENTAL AGENCY PASSED UPON THE ACCURACY OF
THE INFORMATION CONTAINED IN THIS PROSPECTUS.

                              AVAILABLE INFORMATION


         The Depositor has filed a Registration Statement under the Securities
Act of 1933, as amended, (the "1933 Act") with the Securities and Exchange
Commission (the "Commission") on behalf of the Trust with respect to the Class A
Certificates offered pursuant to this Prospectus Supplement and the related
Prospectus. For further information, reference is made to the Registration
Statement and amendments thereof and to the exhibits thereto, which are
available for inspection without charge at the public reference facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549;
7 World Trade Center, 13th Floor, New York, New York 10048; and 500 West Madison
Street, Chicago, Illinois 60661. Copies of the Registration Statement and
amendments thereof and exhibits thereto may be obtained from the Public
Reference Section of the Commission, 450 Fifth Street, N.W., Washington, D.C.
20549 at prescribed rates. In addition, the Commission maintains a site on the
World Wide Web at http://www.sec.gov containing reports, proxy and information
statements and other information regarding registrants that file electronically
with the Commission.


                             REPORTS TO THE HOLDERS


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


                                      S-3

<PAGE>



                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         In addition to the documents described in the accompanying Prospectus
under "Incorporation of Certain Documents by Reference," the financial
statements of the Certificate Insurer included in, or as exhibits to, the
following documents which have been filed with the Commission by ___________ are
hereby incorporated by reference in the Registration Statement of which this
Prospectus and Prospectus Supplement form a part:

                  (i) Annual Report on Form 10-K for the year ended __________,
                  (ii) Quarterly Report on Form 10-Q for the period ended
                  __________, and 
                  (iii) Quarterly Report on Form 10-Q for the period ended
                  __________.

         The Depositor will provide, without charge, to any person to whom this
Prospectus Supplement is delivered, upon oral or written request of such person,
a copy of any or all of the foregoing financial statements incorporated by
reference. Requests for such copies should be sent to Home Equity Securitization
Corp., attention: Law Department, __________. All financial statements of the
Certificate Insurer included in documents filed by Holdings pursuant to Section
13(a), 14 or 15(d) of the Securities Exchange Act of 1934 (the "Exchange Act")
subsequent to the date of this Prospectus Supplement and prior to the
termination of the offering of the Securities shall be deemed to be incorporated
by reference into this Prospectus Supplement and to be a part hereof from the
respective dates of filing of such documents.


                                      S-4

<PAGE>



                                     SUMMARY


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


Issuer                                        __________ Mortgage Loan Trust _____ (the "Trust").

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


Company                                       ___________ (the "Company").


Depositor                                     Home Equity Securitization Corp., a Delaware corporation (the
                                              "Depositor").

Master Servicer                               __________, a __________ corporation (the "Master
                                              Servicer").

Trustee                                       __________ (the "Trustee").

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

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

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

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

Closing Date                                  On or about __________.

Cut-Off Date                                  ___________.

Description of the Certificates               The  Certificates  will be issued by the Trust  pursuant  to a Pooling
                                              and Servicing  Agreement to be dated as of  ___________  (the "Pooling
                                              and Servicing  Agreement")  among the Master  Servicer,  the Depositor
                                              and the Trustee.  The $________  aggregate principal amount of Class A
                                              Group   I   Certificates   (collectively,   the   "Class   A  Group  I
                                              Certificates"  or the  "Group  I  Certificates"),  and  the  $________
                                              aggregate  principal  amount of Class A-6 Group II Certificates (the 
                                              "Class A-6 Group II Certificates" or the "Group II

                                       S-5
<PAGE>

                                              Certificates"), are senior certificates as described herein.

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

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

A. Class A Group I                            The Class A Group I Certificates represent senior
                                              beneficial ownership interests in Group I. One hundred percent (100%)
     Certificates                             of the Group I Insured Distribution Amount (as described herein under
                                              "Description of the Certificates") due to the Owners of the Class A
                                              Group I Certificates on each Payment Date is guaranteed by the
                                              Certificate Insurer. The final scheduled Payment Date for the Class A-1
                                              Group I Certificates is ___________, for the Class A-2 Group I
                                              Certificates is _______, for the Class A-3 Group I Certificates is
                                              _______, for the Class A-4 Group I Certificates is _________ and for
                                              the Class A-5 Group I Certificates is _______. Each Class of Class A
                                              Group I Certificates is issuable in original principal amounts of
                                              $1,000 and integral multiples thereof except that one certificate for
                                              each Class of Class A Group I Certificates may be issued in a different
                                              amount

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

                                    S-6
<PAGE>


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

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

                                              Each Mortgage Loan in the Trust will be assigned to one of two mortgage
                                              loan groups ("Group I" or "Group II", each, a "Mortgage Loan Group")
                                              comprised of Mortgage Loans which bear fixed-interest rates only in the
                                              case of Group I, and Mortgage Loans which bear adjustable interest
                                              rates only in the case of Group II. As of the Cut-Off Date, the
                                              Mortgage Loans in Group I had an aggregate principal balance of
                                              approximately $________ (the "Original Group I Pool Principal Balance")
                                              and the Mortgage Loans in Group II had an aggregate principal balance
                                              of approximately $________ (the "Original Group II Pool Principal
                                              Balance"). The sum of the Original Group I Pool Principal Balance and
                                              the Original Group II Pool Principal Balance is equal to the "Original
                                              Pool Principal Balance".

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

                                     S-7
<PAGE>



                                              approximately $______, the highest principal balance is approximately
                                              $______ and the lowest principal balance is approximately $________;
                                              the coupon rates (the "Coupon Rates") of the Mortgage Loans in Group I
                                              range from ___% per annum to ______% per annum, with a weighted average
                                              Coupon Rate of approximately ____% per annum.


                                              The Pool of Mortgage Loans in Group II consists of approximately _____
                                              Mortgages secured by Mortgaged Properties located in __ states and the
                                              District of Columbia. The Pool of Mortgage Loans in Group II consists
                                              as of the Cut-Off Date and as a percentage of the Original Group II
                                              Pool Principal Balance, of ___% of loans secured by first liens on the
                                              related Mortgaged Properties. The Pool of Mortgage Loans in Group II
                                              consists of approximately ____% of loans secured by primary residences.
                                              _____% of the Mortgage Loans in Group II will be fully amortizing and
                                              _____% of the Mortgage Loans in Group II are Balloon Loans. The
                                              weighted average Loan-to-Value Ratio (with property values calculated
                                              as of the time of origination of the related Mortgage Loan) of the Pool
                                              of Mortgage Loans in Group II is approximately _____% with a range from
                                              approximately _____% to approximately ______%; the weighted average
                                              stated remaining term to maturity is approximately ____ months, with a
                                              range from ___ months to ___ months; the weighted average number of
                                              months since origination is approximately _ month; the average
                                              principal balance of the Mortgage Loans in Group II is approximately
                                              $_____, the highest principal balance is approximately $______ and the
                                              lowest principal balance is approximately $______; the Coupon Rates of
                                              the Mortgage Loans in Group II range from ____% per annum to ____% per
                                              annum, with a weighted average Coupon Rate of approximately ____% per
                                              annum; the margins of the Mortgage Loans in Group II range from ____%
                                              to ____% with a weighted average margin of approximately ____% per
                                              annum. The Coupon Rates of Mortgage Loans in Group II bear interest
                                              rates that adjust semi-annually based on six-month LIBOR. In general
                                              the interest rates on the Mortgage Loans in Group II are subject to
                                              periodic interest rate caps and lifetime interest rate ceilings. ____%
                                              of the aggregate principal balance of the Mortgage Loans in Group II
                                              were fixed rate loans that, in 2 years from origination, will be
                                              converted into variable rate loans and ____% of the aggregate principal
                                              balance of the Mortgage Loans in Group II were fixed rate loans that,
                                              in 3 years from origination, will be converted into variable rate
                                              loans.


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



                                        S-8                 
<PAGE>


                                              on the Mortgage Loans in Group I less the sum of the per annum rates at
                                              which the Servicing Fees, Trustee fees and Certificate Insurer premiums
                                              are calculated, which sum shall not exceed ___% for any Payment Date)
                                              for Group I for such Payment Date (the "Group I Available Funds
                                              Pass-Through Rate").


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

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

Class A-4 Pass-Through Rate                   _____% per  annum;  provided,  that on no Payment  Date will the Class
                                              A-4  Pass-Through  Rate be greater  than the Group I  Available  Funds
                                              Pass-Through Rate.

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

Class A-6 Pass-Through Rate                   On each Payment Date, the "Class A-6 Pass-Through  Rate" will be equal
                                              to the  lesser of (i)  LIBOR as of the  second  to last  business  day
                                              prior to the immediately  preceding  Payment Date (or as of the second
                                              to the last  business day prior to the Closing Date in the case of the
                                              first  Payment  Date)  plus  ____% per  annum,  and (ii) the  weighted
                                              average net coupon rate (i.e.,  the  weighted  average  coupon rate on
                                              the Mortgage  Loans in Group II less the sum of the per annum rates at
                                              which  the  Servicing  Fees,  Trustee  fees  and  Certificate  Insurer
                                              premiums  are  calculated,  which sum shall  not  exceed  ___% for any
                                              Payment  Date) for Group II for such Payment Date and less ___% on the
                                              ___  Payment  Date and  thereafter  (the  "Class A-6  Available  Funds
                                              Pass-Through Rate").

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

                                              If, on any Payment Date, there is a Group II Supplemental Interest
                                              Amount calculated for any Payment Date, such amount shall be payable
                                              from amounts that would otherwise be distributed to the Owners of the
                                              Class B Certificates, and the Owners of certain of the Class R
                                              Certificates have agreed to pay any remaining amounts. If the full
                                              amount of the Group II Supplemental Interest Amount is not paid on a
                                              Payment Date, then the amount not paid will accrue interest at the
                                              Class A-6 Formula Pass-Through Rate until actual payment.

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


                                       S-9

<PAGE>


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

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


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

                                              The Owners of the Class A Group I Certificates and the Class A-6 Group
                                              II Certificates will receive certain monthly distributions of principal
                                              on each Payment Date which generally reflect


                                        S-10

<PAGE>

                                              collections of principal during the prior Remittance Period with
                                              respect to the related Mortgage Loan Group. The Certificate Insurance
                                              Policy only guarantees the amount by which the sum of the related
                                              Interest Distribution Amount and the related Subordination Deficit, if
                                              any, exceeds Total Available Funds.


B.   Distributions on the Class A
     Certificates

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

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

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

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

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


                                   S-11
<PAGE>

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



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

                                              (z) the amount of any Subordination Increase Amount with respect to the
                                              related Mortgage Loan Group for such Payment Date;

                                              minus

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


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


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

                                              Principal distributions with respect to the Class A Group I
                                              Certificates will generally be distributed in a sequential-pay fashion,
                                              subject to the "lockout" provisions applicable to the Class A-5 Group I
                                              Certificates.

                                              The Owners of the Class A-5 Group I Certificates are entitled to
                                              receive payments of the Class A-5 Lockout Distribution Amount specified
                                              herein; provided, that if on any Payment Date the Class A-4 Certificate
                                              Principal Balance is zero, the Owners of the Class



                                        S-12
<PAGE>

                                              A-5 Group I Certificates will be entitled to receive the entire Class A
                                              Principal Distribution Amount for Group I for such Payment Date.

                                              The "Class A-5 Lockout Distribution Amount" for any Payment Date will
                                              be the product of (i) the applicable Class A-5 Lockout Percentage for
                                              such Payment Date and (ii) the Class A-5 Lockout Pro Rata Distribution
                                              Amount for such Payment Date.

                                              The "Class A-5 Lockout Percentage" for each Payment Date shall be as
                                              follows:
               
                                                     Payment Dates                    Lockout Percentage






                                              The "Class A-5 Lockout Pro Rata Distribution Amount" for any Payment
                                              Date will be an amount equal to the product of (x) a fraction, the
                                              numerator of which is the Certificate Principal Balance of the Class
                                              A-5 Group I Certificates immediately prior to such Payment Date and the
                                              denominator of which is the aggregate Certificate Principal Balance of
                                              all Classes of the Group I Certificates immediately prior to such
                                              Payment Date and (y) the Class A Principal Distribution Amount for
                                              Group I for such Payment Date.

                                              After payment of the Class A-5 Lockout Distribution Amount, the
                                              remaining Class A Principal Distribution Amount for Group I shall be
                                              paid to the Owners of the other Classes of Class A Group I Certificates
                                              sequentially, such that the Class A-4 Group I Certificates are entitled
                                              to receive no principal distributions until the Class A-3 Certificate
                                              Principal Balance has been reduced to zero, the Class A-3 Group I
                                              Certificates are entitled to receive no principal distributions until
                                              the Class A-2 Certificate Principal Balance has been reduced to zero,
                                              the Class A-2 Group I Certificates are entitled to receive no principal
                                              distributions until the Class A-1 Certificate Principal Balance has
                                              been reduced to zero.

                                              As of any Payment Date, the "Class A Certificate Principal Balance" for
                                              a Class of Class A Certificates, prior to any distribution on such
                                              Payment Date, will equal the original Class A Certificate Principal
                                              Balance of such Class less the sum of all

                                        S-13

<PAGE>

                                              amounts previously distributed to the Owners of the related Class of
                                              Class A Certificates on account of principal. "Class A Group I
                                              Certificate Principal Balance" refers to the Class A Group I
                                              Certificates and the "Class A Group II Certificate Principal Balance"
                                              refers to the Class A-6 Group II Certificates.


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



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


                                              The "Class A Insured Distribution Amount" with respect to each Class of
                                              Class A Certificates and Payment Date is the sum, without duplication,
                                              of (x) the Class A Interest Distribution Amount with respect to such
                                              Class and Payment Date, less interest shortfalls arising from
                                              Prepayments of principal and from application of the Soldiers' and
                                              Sailors' Civil Relief Act of 1940, as amended (the "Relief Act") and
                                              (y) the amount of any Subordination Deficit with respect to such Class
                                              and Payment Date.

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

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

Registration of the Class A Certificates      The Class A  Certificates  will  initially  be  issued  in  book-entry
                                              form. Persons acquiring  beneficial  ownership interests in such Class
                                              A  Certificates  ("Beneficial  Certificate  Owners") may elect to hold
                                              their interests  through The Depository Trust Company ("DTC"),  in the
                                              United  States,  or Centrale de Livraison de Valeurs  Mobiliers,  S.A.
                                              ("CEDEL")  or  the   Euroclear   System   ("Euroclear"),   in  Europe.
                                              Transfers within DTC, CEDEL or Euroclear,  as the case may be, will be
                                              in  accordance  with the usual rules and  operating 

                                        S-14


<PAGE>


                                              procedures of the relevant system. So long as the Class A Certificates
                                              are book-entry certificates, such Class A Certificates will be
                                              evidenced by one or more Class A Certificates registered in the name of
                                              Cede & Co. ("Cede"), as the nominee of DTC or one of the relevant
                                              depositories (collectively, the "European Depositories"). Cross-market
                                              transfers between persons holding directly or indirectly through DTC,
                                              on the one hand, and counterparties holding directly or indirectly
                                              through CEDEL or Euroclear, on the other, will be effected in DTC
                                              through Citibank N.A. ("Citibank") or The Chase Manhattan Bank
                                              ("Chase"), the relevant depositories of CEDEL or Euroclear,
                                              respectively, and each a participating member of DTC. The Class A
                                              Certificates will initially be registered in the name of Cede. The
                                              interests of the Owners of such Class A Certificates will be
                                              represented by book-entries on the records of DTC and participating
                                              members thereof. No Beneficial Certificate Owner will be entitled to
                                              receive a definitive certificate representing such person's interest,
                                              except in the event that Definitive Certificates (as defined herein)
                                              are issued under the limited circumstances described herein. All
                                              references herein to any Class A Certificates reflect the rights of
                                              Beneficial Certificate Owners only as such rights may be exercised
                                              through DTC and its participating organizations for so long as such
                                              Class A Certificates are held by DTC. See "Risk Factors" and
                                              "Description of the Certificates -- Book-Entry Registration of the
                                              Class A Certificates" herein.


Servicing of the Mortgage Loans               The Master Servicer has agreed to service the Mortgage Loans in accordance
                                              with the Pooling and Servicing Agreement. In certain limited circumstances
                                              and with the consent of the Certificate Insurer, the Master Servicer may
                                              be removed as Master Servicer under the Pooling and Servicing Agreement.
                                              In the event that Home Equity Securitization Corp. is removed as Master
                                              Servicer under the Pooling and Servicing Agreement, a successor Master
                                              Servicer will be appointed thereunder. See "Servicing" herein.


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

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


Certificate Insurer                           ________________, a ___________________.

CertificateInsurance Policy                   Pursuant  to  an  Insurance  and  Indemnity   Agreement  dated  as  of
                                              __________ (the "Insurance Agreement"),  the Depositor will obtain the
                                              Certificate  Insurance Policy,  which is  non-cancelable,  


                                                          S-15


<PAGE>

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

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


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

Auction Sale                                  The Pooling and Servicing Agreement requires that, within ninety days
                                              following the Depositor Optional Termination Date, if the Depositor has
                                              not exercised its optional termination right by such date, the Trustee
                                              solicit bids for the purchase of all Mortgage Loans remaining in the
                                              Trust. In the event that satisfactory bids are received as described in
                                              the Pooling and Servicing Agreement, the net sale proceeds will be
                                              distributed to Certificateholders, in the same order of priority as
                                              collections received in respect of the Mortgage Loans. If satisfactory
                                              bids are not received, the Trustee shall decline to sell the Mortgage
                                              Loans and shall not be under any obligation to solicit any further bids or
                                              otherwise negotiate any further sale of the Mortgage Loans. Such sale and
                                              consequent termination of the Trust must constitute a "qualified
                                              liquidation" of each REMIC established by the Trust under Section 860F of
                                              the Internal Revenue Code of 1986, as

                                                          S-16

<PAGE>


                                              amended, including, without limitation, the requirement that the qualified
                                              liquidation takes place over a period not to exceed 90 days. Such sale
                                              shall be subject to the consent of the Certificate Insurer in certain
                                              circumstances.

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

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

Federal Income                                One or more elections will be made to treat certain assets of the Trust as
                                              one or more REMICs for federal income tax purposes. Each

   Tax Consequences                           Class of the Class A Certificates will be designated as a "regular
                                              interest" in a REMIC and a separate class of certificates will be
                                              designated as the "residual interest" with respect to each REMIC.
                                              Certificateholders that would otherwise report income under a cash method
                                              of accounting will be required to include in income interest on the Class
                                              A Certificates (including original issue discount, if any) in accordance
                                              with an accrual method of accounting. See "Federal Income Tax
                                              Consequences" herein and in the Prospectus.

ERISA Considerations                          As described under "ERISA Considerations" herein, the Class A Certificates
                                              may be purchased by a pension or other employee benefit plan subject to
                                              the Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
                                              or by individual retirement accounts or Keogh plans covering only a sole
                                              proprietor or partner which are not subject to ERISA but are subject to
                                              Section 4975 of the Code ("Plans"). See "ERISA Considerations" herein and
                                              in the Prospectus.

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


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

</TABLE>


                                      S-17

<PAGE>



                                  RISK FACTORS


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


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


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


         RISK OF HIGHER DEFAULT RATES FOR MORTGAGE LOANS WITH BALLOON PAYMENTS.
_____% of the Original Group I Pool Principal Balance of the Mortgage Loans in
Group I, and ___% of the Original Group II Pool Principal Balance of the
Mortgage Loans in Group II are Balloon Loans. See "Risk Factors" in the
accompanying Prospectus.


         GEOGRAPHIC CONCENTRATION OF MORTGAGE LOANS. Approximately ___% of the
Original Group I Pool Principal Balance represents Mortgage Loans relating to
Mortgaged Properties located in five states: Florida


                                      S-18


<PAGE>



_____%, Michigan _____%, Ohio _____%, Georgia _____% and North Carolina _____%.
Approximately _____% of the Original Group II Pool Principal Balance represents
Mortgage Loans relating to Mortgaged Properties located in five states: Michigan
_____%, Minnesota _____%, Wisconsin _____%, Illinois ____% and Texas _____%. See
"Risk Factors" in the Prospectus.


         RISK OF HIGHER DEFAULT RATES FOR JUNIOR LIEN LOANS. ____% of the
Original Group I Pool Principal Balance of the Mortgage Loans relates to
Mortgage Loans secured by liens which are in a second position. See "Risk
Factors" in the Prospectus.


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


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


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


                                 USE OF PROCEEDS


         The Trust will acquire the Mortgage Loans from the Depositor (the
Depositor having obtained the Mortgage Loans from the Company) concurrently with
the sale of the Certificates and the net proceeds from 


                                      S-19

<PAGE>



the sale of the Certificates will be paid to the Depositor. Such net proceeds
will, in effect, represent the purchase price paid by the Trust to the Depositor
for the Mortgage Loans. The net proceeds, after funding transaction costs, to be
received from the sale of the Mortgage Loans will be added to the Depositor's
general funds and will be available for general corporate purposes.


                                   THE COMPANY

[description]

                                    SERVICING


         THE MASTER SERVICER


         As Master Servicer, __________ will be obligated to service the
Mortgage Loans pursuant to the Pooling and Servicing Agreement. See "Description
of the Certificates -- General Servicing Procedures" herein.


<TABLE>
<CAPTION>


                        DELINQUENCY EXPERIENCE ON THE COMPANY'S PORTFOLIO OF MORTGAGE LOANS

                                                                       AS OF
                      ---------------------------------------------------------------------------------------------------------

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

<S>                   <C>
Number of Mortgage
Loans................

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

DELINQUENCY
Period30-59 Days

    % of number of
    loans (1)........

    % of dollar
    amount of loans
    (2)..............

60-89 days

    % of number of
    loans (1)........

    % of dollar
    amount of loans
    (2)..............

90 days and over

    % of number of
    loans (1)........

    % of dollar
    amount of loans
    (2)..............

Foreclosed
Properties

    %  of  number  of
    loans (1)........

    % of dollar
    amount of loans
    (2)..............
</TABLE>

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


                                      S-20

<PAGE>


<TABLE>
<CAPTION>

                         LOAN LOSS EXPERIENCE ON THE COMPANY'SPORTFOLIO OF MORTGAGE LOANS





                                                -------------------------------- -----------------------------------
<S>                                             <C>
Average amount outstanding(1).............
Gross losses(2)...........................
Recoveries(3).............................
Net losses(4).............................
Net losses as a percentage  of average  amount
outstanding ..............................
</TABLE>


(1)   "Average Amount Outstanding" during the period is the arithmetic average
      of the principal balances of the mortgage loans outstanding on the last
      business day of each month during the period.

(2)   "Gross Losses" are the principal amounts of the mortgage loans for each
      respective period which have been determined to be uncollectible.

(3)   "Recoveries" represent the excess of (x) the sum of recoveries from
      liquidation proceeds and deficiency judgments over (y) the sum of expenses
      and accrued interest.

(4)   "Net Losses" represents "Gross Losses" minus "Recoveries".

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


                             THE MORTGAGE LOAN POOL


GENERAL


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


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


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

                                      S-21



<PAGE>


         The Mortgage Loans in Group I consist of _____% of fully amortizing
mortgage loans and ______% of Balloon Loans; consist of approximately _____% of
loans secured by first liens on the related Properties, with the remainder
representing second liens; and consist of approximately _____% of loans secured
by primary residences. No Group I Mortgage Loan is more than 60 days
contractually delinquent as of the Cut-Off Date.


         The Mortgage Loans in Group II consist of _____% of fully amortizing
mortgage loans and _____% of Balloon Loans; consist of _____% of loans secured
by first liens on the related Properties; and consist of approximately _____% of
Loans secured by primary residences. No Group II Mortgage Loan is more than 60
days contractually delinquent as of the Cut-Off Date.


GROUP I


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


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

                                      S-22

<PAGE>

<TABLE>
<CAPTION>

                                              GEOGRAPHIC DISTRIBUTION
                                                      GROUP I

                                                     Aggregate Unpaid       
                                      Number        Principal Balance             % of       
                                        of              as of the               Aggregate    
             State                Mortgage Loans       Cut-Off Date         Principal Balance
             -----                --------------       ------------         -----------------
<S>                               <C>                  <C>                  <C>                                          





























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

================================================================================================
</TABLE>

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

                                      S-23

<PAGE>

<TABLE>
<CAPTION>

                                     COMBINED LOAN-TO-VALUE RATIO DISTRIBUTION
                                                      GROUP I

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

















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

================================================================================================
</TABLE>

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


                                      S-24

<PAGE>


<TABLE>
<CAPTION>



                                             COUPON RATE DISTRIBUTION
                                                      GROUP I

                                                NUMBER        AGGREGATE UNPAID       
                                                  OF          PRINCIPAL BALANCE            % OF        
               RANGE OF                        MORTGAGE           AS OF THE              AGGREGATE     
           COUPON RATES (%)                     LOANS           CUT-OFF DATE         PRINCIPAL BALANCE 
           ----------------                     -----           ------------         ----------------- 
<S>                                             <C>            <C>                   <C>                              












</TABLE>



                                      S-25



<PAGE>



<TABLE>
<CAPTION>


                         DISTRIBUTION OF UNPAID PRINCIPAL BALANCES AS OF THE CUT-OFF DATE
                                                      GROUP I

                                                                         AGGREGATE UNPAID         
                                                   NUMBER               PRINCIPAL BALANCE              % OF        
            RANGE OF UNPAID                          OF                      AS OF THE               AGGREGATE     
         PRINCIPAL BALANCES ($)                 MORTGAGE LOANS             CUT-OFF DATE           PRINCIPAL BALANCE
- ----------------------------------------  ------------------------  --------------------------  -------------------
<S>                                       <C>                       <C>                         <C>










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

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


                                         LIEN STATUS AND OCCUPANCY STATUS
                                                      GROUP I

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






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

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


                       DISTRIBUTION OF AGE (IN MONTHS) FROM ORIGINATION TO THE CUT-OFF DATE
                                                      GROUP I

                                              NUMBER          AGGREGATE UNPAID PRINCIPAL       
                                                OF                     BALANCE                       % OF         
           MONTHS ELAPSED                    MORTGAGE                 AS OF THE                    AGGREGATE      
          SINCE ORIGINATION                    LOANS                  CUT-OFF DATE             PRINCIPAL BALANCE  
          -----------------                    -----                  ------------             -----------------  
                                                                                               









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

=====================================================================================================================
</TABLE>


                                      S-26

<PAGE>


<TABLE>
<CAPTION>

                                                   PROPERTY TYPE
                                                      GROUP I


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









                   DISTRIBUTION OF REMAINING TERM TO MATURITY(IN MONTHS) AS OF THE CUT-OFF DATE
                                                      GROUP I

                                            NUMBER        AGGREGATE UNPAID      
                                              OF          PRINCIPAL BALANCE           % OF        
          MONTHS REMAINING                 MORTGAGE          AS OF THE               AGGREGATE    
            TO MATURITY                     LOANS           CUT-OFF DATE        PRINCIPAL BALANCE 
            -----------                     -----           ------------        ----------------- 
<S>                                        <C>              <C>                 <C>        














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

- --------------------------------------------------------------------------------------------------
</TABLE>


                                      S-27

<PAGE>



GROUP I


         The Mortgage Loans in Group II consist of approximately _____ loans
under which the related Mortgaged Properties are located in __ states and the
District of Columbia as set forth herein. As of the Cut-Off Date, the Mortgage
Loans in Group II had an aggregate principal balance of $_________, the maximum
principal balance of any of the Mortgage Loans in Group II was $__________, the
minimum principal balance thereof was $_________ and the principal balance of
the Mortgage Loans in Group II averaged $_________. As of the Cut-Off Date,
Coupon Rates of the Mortgage Loans in Group II ranged from _____% per annum to
_____% per annum. As of the Cut-Off Date, the weighted average Coupon Rate of
the Mortgage Loans in Group II was ______%. As of the Cut-Off Date, margins of
the Mortgage Loans in Group II ranged from _____% per annum to _____% per annum,
and the weighted average margin was _____%. As of the Cut-Off Date, the maximum
coupons of the Mortgage Loans in Group II ranged from _____% per annum to
______% per annum, and the weighted average maximum coupon was ______%. _____%
of the aggregate principal balance of the Mortgage Loans in Group II had a
periodic interest rate cap of ____% and ____% of the aggregate principal balance
of the Mortgage Loans in Group II had a periodic interest rate cap of ____%.
_____% of the aggregate principal balance of the Mortgage Loans in Group II were
fixed rate loans that, in 2 years from origination, will be converted into
variable rate loans with an interest rate cap of ____% on the date of such
conversion and with a periodic interest rate cap of ___% or ___% thereafter.
____% of the aggregate principal balance of the Mortgage Loans in Group II were
fixed rate loans that, in 3 years from origination, will be converted into
variable rate loans with an interest rate cap of ___% on the date of such
conversion and with a periodic interest rate cap of ____% thereafter.


         As of the Cut-Off Date, the original term to stated maturity of the
Mortgage Loans in Group II ranged from ___ months to ___ months, the remaining
term to stated maturity ranged from ___ months to ___ months, the weighted
average original term to stated maturity was ___ months and the weighted average
remaining term to stated maturity was ___ months. No Mortgage Loan in Group II
had a stated maturity later than May _______. _____% of the aggregate principal
balance of the Mortgage Loans in Group II require monthly payments of principal
that will fully amortize the Mortgage Loans by their respective dates and 0.04%
of the aggregate principal balance of the Mortgage Loans in Group II are Balloon
Loans.


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


                                      S-28

<PAGE>



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

<TABLE>
<CAPTION>


                                              GEOGRAPHIC DISTRIBUTION
                                                     GROUP II

                                NUMBER          AGGREGATE UNPAID        
                                  OF            PRINCIPAL BALANCE              % OF      
                               MORTGAGE             AS OF THE               AGGREGATE    
          STATE                  LOANS            CUT-OFF DATE          PRINCIPAL BALANCE
          -----                  -----            ------------          -----------------
<S>                           <C>               <C>                     <C>                                   







































- ---------------------------------------------------------------------------------------------
    TOTAL
- ---------------------------------------------------------------------------------------------
</TABLE>


                                      S-29

<PAGE>



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

<TABLE>
<CAPTION>

                                     COMBINED LOAN-TO-VALUE RATIO DISTRIBUTION
                                                     GROUP II

                                     NUMBER         AGGREGATE UNPAID      
                                       OF          PRINCIPAL BALANCE             % OF      
      RANGE OF COMBINED             MORTGAGE           AS OF THE              AGGREGATE    
     LOAN-TO-VALUE RATIOS            LOANS           CUT-OFF DATE         PRINCIPAL BALANCE
     --------------------            -----           ------------         -----------------
<S>                                <C>             <C>                    <C>                 














</TABLE>


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


                                      S-30

<PAGE>




<TABLE>
<CAPTION>

                         DISTRIBUTION OF UNPAID PRINCIPAL BALANCES AS OF THE CUT-OFF DATE
                                                     GROUP II


                                               AGGREGATE UNPAID              % OF
                            NUMBER OF         PRINCIPAL BALANCE            AGGREGATE
    RANGE OF UNPAID          MORTGAGE             AS OF THE                PRINCIPAL
 PRINCIPAL BALANCES ($)       LOANS              CUT-OFF DATE               BALANCE
 ----------------------       -----              ------------               -------
<S>                        <C>                <C>                          <C>                            










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

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




                                         LIEN STATUS AND OCCUPANCY STATUS
                                                     GROUP II

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





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

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



                       DISTRIBUTION OF AGE (IN MONTHS) FROM ORIGINATION TO THE CUT-OFF DATE
                                                     GROUP II

                                      NUMBER           AGGREGATE UNPAID       
                                        OF            PRINCIPAL BALANCE              % OF      
               MONTHS ELAPSED        MORTGAGE             AS OF THE               AGGREGATE    
              SINCE ORIGINATION        LOANS             CUT-OFF DATE         PRINCIPAL BALANCE
              -----------------        -----             ------------         -----------------


                                                                              



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

- -------------------------------------------------------------------------------------------------------------------
</TABLE>



                                      S-31

<PAGE>


<TABLE>
<CAPTION>

                                                   PROPERTY TYPE
                                                     GROUP II

                                      NUMBER        AGGREGATE UNPAID       
                                        OF          PRINCIPAL BALANCE            % OF        
                                     MORTGAGE          AS OF THE              AGGREGATE     
         PROPERTY TYPE                 LOANS          CUT-OFF DATE        PRINCIPAL BALANCE 
         -------------                 -----          ------------        ----------------- 
<S>                                  <C>            <C>                   <C>








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

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



                                    DISTRIBUTION OF REMAINING TERM TO MATURITY
                                        (IN MONTHS) AS OF THE CUT-OFF DATE
                                                     GROUP II

                                      NUMBER        AGGREGATE UNPAID        
                                        OF          PRINCIPAL BALANCE            % OF        
        MONTHS REMAINING              MORTGAGE           AS OF THE             AGGREGATE     
          TO MATURITY                  LOANS           CUT-OFF DATE         PRINCIPAL BALANCE
          -----------                  -----           ------------         -----------------
                                                                            



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

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

                                       DISTRIBUTION OF CURRENT COUPON RATES
                                              AS OF THE CUT OFF DATE
                                                     GROUP II

                                            NUMBER         AGGREGATE UNPAID       
                                              OF           PRINCIPAL BALANCE      
                                           MORTGAGE            AS OF THE         % OF AGGREGATE    
       CURRENT COUPON RATES (%)              LOANS           CUT-OFF DATE       PRINCIPAL BALANCE  
       ------------------------              -----           ------------       -----------------  
                                                                                













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

- -------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-32

<PAGE>

<TABLE>
<CAPTION>

                                       DISTRIBUTION OF MAXIMUM COUPON RATES
                                                     GROUP II

                                                                 AGGREGATE UNPAID        
                                       NUMBER OF                 PRINCIPAL BALANCE       % OF AGGREGATE 
                                       MORTGAGE                      AS OF THE             PRINCIPAL    
    MAXIMUM COUPON RATES (%)             LOANS                      CUT-OFF DATE            BALANCE     
    ------------------------             -----                      ------------            -------     
<S>                                    <C>                       <C>                      <C>                           

















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

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


                                              DISTRIBUTION OF MARGINS
                                              AS OF THE CUT OFF DATE
                                                     GROUP II

                                                              AGGREGATE UNPAID        
                                        NUMBER OF             PRINCIPAL BALANCE       
                                         MORTGAGE                 AS OF THE          % OF ORIGINAL POOL
          MARGINS (%)                     LOANS                  CUT-OFF DATE        PRINCIPAL BALANCE 
                                                                                     






















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

- -------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      S-33

<PAGE>

<TABLE>
<CAPTION>


                                           NEXT INTEREST ADJUSTMENT DATE
                                                     GROUP II

                                NUMBER        AGGREGATE UNPAID       
                                  OF          PRINCIPAL BALANCE      
       NEXT INTEREST           MORTGAGE           AS OF THE            % OF AGGREGATE  
      ADJUSTMENT DATE           LOANS           CUT-OFF DATE          PRINCIPAL BALANCE
      ---------------           -----           ------------          -----------------
<S>                            <C>            <C>                     <C>                                          















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

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


                                              DISTRIBUTION OF MINIMUM
                                                   COUPON RATES
                                                     GROUP II

                                                   AGGREGATE UNPAID      
                                   NUMBER OF       PRINCIPAL BALANCE     
                MINIMUM             MORTGAGE           AS OF THE             % OF AGGREGATE 
           COUPON RATES (%)          LOANS           CUT-OFF DATE          PRINCIPAL BALANCE
           ----------------          -----           ------------          -----------------
                                                                           



















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

- -------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      S-34

<PAGE>



THE MORTGAGE LOAN PROGRAM -- UNDERWRITING STANDARDS; REPRESENTATIONS

[DESCRIBE]

                  MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS

CLASS A CERTIFICATES


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


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


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


         All of the Mortgage Loans in Group II are adjustable rate mortgage
loans. As is the case with conventional fixed rate mortgage loans, adjustable
rate mortgage loans may be subject to a greater rate of principal prepayments in
a declining interest rate environment. For example, if prevailing interest rates
fall significantly, adjustable rate mortgage loans could be subject to higher
prepayment rates than if prevailing interest rates remain constant because the
availability of fixed rate mortgage loans at competitive interest rates may
encourage Mortgagors to refinance their adjustable rate mortgage loans to "lock
in" a lower fixed interest rate. However, no assurance can be given by the
Company as to the level of prepayments that the Mortgage Loans in Group II will
experience.


         The final scheduled Payment Date for the A-1 Group I Certificates is
______________, for the Class A-2 Group I Certificates is _____________, for the
Class A-3 Group I Certificates is ________________, for the A-4 Group I
Certificates is _____________, for the A-5 Group I Certificates is
_____________, and for the Class A-6 Group II Certificates is ____________. Such
dates are the dates on which the related Class A Certificate Principal Balance
would be reduced to zero, assuming, among other things that with respect to the
Class A-1 Group I Certificates, the Class A-2 Group I Certificates and the Class
A-3 Group I Certificates (i) no Prepayments are received on any of the Mortgage
Loans, (ii) distributions of principal and interest on each of the Mortgage
Loans is timely received, (iii) Class B Interest will not be used to make
accelerated payments of principal (i.e. Subordination Increase Amounts) to the
Holders of the Class A Certificates and (iv) the 


                                      S-35


<PAGE>


Mortgage Loans in each Mortgage Loan Group have the applicable characteristics
set forth in the "Weighted Average Lives of Class A Certificates" section
herein. The final scheduled Payment Date for the Class A-4 Group I Certificates
and the Class A-5 Group I Certificates is the Payment Date in the calendar month
after the month in which the stated maturity of the Mortgage Loan in the related
Mortgage Loan Group having the latest stated maturity occurs. The final
scheduled Payment Date for the Class A-6 Group II Certificates is the Payment
Date in the calendar month in which the stated maturity of the Mortgage Loan in
Group II having the last stated maturity occurs. The weighted average life of
the Class A Certificates of each Class is likely to be shorter than would be the
case if payments actually made on the Mortgage Loans in the related Mortgage
Loan Group conformed to the foregoing assumptions, and the final Payment Dates
with respect to the Class A Certificates of each Class could occur significantly
earlier than such final scheduled Payment Dates because (i) Prepayments are
likely to occur, (ii) the Company may repurchase Mortgage Loans in the related
Mortgage Loan Group in the event of breaches of representations and warranties
and (iii) subject to the Certificate Insurer's consent in certain circumstances,
the Depositor may cause, and the Trustee may, pursuant to the Auction Sale,
cause a termination of the Trust when the Pool Principal Balance has declined to
ten percent or less of the Original Pool Principal Balance.


         "Weighted average life" refers to the average amount of time from the
date of issuance of a security until each dollar of principal of such security
will be repaid to the investor. The weighted average lives of the Classes of
Class A Certificates will be influenced by the rate at which principal payments
(including scheduled payments and prepayments) on the Mortgage Loans in the
related Mortgage Loan Group are made. Principal payments on Mortgage Loans may
be in the form of scheduled amortization or prepayments (for this purpose, the
term "prepayment" includes prepayments and liquidations due to a default or
other dispositions of the Mortgage Loans). The weighted average lives of the
Class A Certificates will also be influenced by delays associated with realizing
on defaulted Mortgage Loans in the related Mortgage Loan Group. The model used
in this Prospectus Supplement assumes that, (i) with respect to Group I, the
pool of loans prepays in the first month at a constant prepayment rate of 2.4%
and increases by an additional 2.4% each month thereafter until the tenth month,
where it remains at a constant prepayment rate equal to 24% (the "Home Equity
Prepayment" Model or "HEP"), and (ii) with respect to Group II, the pool of
loans prepays a constant prepayment rate equal to 26% ("CPR") ((i) and (ii)
together, the "Prepayment Assumption"). HEP represents an assumed annualized
rate of prepayment relative to the then outstanding principal balance on a pool
of new mortgage loans.


         WEIGHTED AVERAGE LIVES OF CLASS A CERTIFICATES


         For the purpose of the tables below, it is assumed that: (i) the
Mortgage Loans of each Mortgage Loan Group consist of pools of loans with
level-pay and balloon amortization methodologies, Cut-Off Date principal
balances, gross coupon rates, net coupon rates, original and remaining terms to
maturity, and original amortization terms as applicable, as set forth below,
(ii) the Closing Date for the Certificates occurs on __________, (iii)
distributions on the Certificates are made on the __ day of each month
regardless of the day on which the Payment Date actually occurs, commencing in
__________ in accordance with the priorities described herein, (iv) the
difference between the gross coupon rate and the net coupon rate is sufficient
to pay Servicer Fees, Trustee fees and Certificate Insurer premiums (the sum of
which is assumed to be ___%), (v) the Mortgage Loans' prepayment rates are a
multiple of the Prepayment Assumption, (vi) prepayments include 30 days'
interest thereon, (vii) optional termination is not exercised, (viii) the
Specified Subordinated Amount for each Mortgage Loan Group is set initially as
specified in the Insurance Agreement and thereafter changes in accordance with
the provisions of the Insurance Agreement, (ix) no delinquencies in the payment
by Mortgagors of principal and interest on the Mortgage Loans are experienced,
(x) no Mortgage Loan is repurchased for breach of a representation and warranty
or otherwise, (xi) the Coupon Rate for each Mortgage Loan in Group II is
adjusted on its next rate adjustment date (and on subsequent rate adjustment
dates, if necessary) to equal the sum of (a) an assumed level of the applicable
index (_____%) and (b) the respective gross margin (such sum being subject to
the applicable periodic adjustment cap and maximum interest rate), (xii) the
Class A-1 Group I Pass-Through Rate remains constant at ____%, and (xiii) the
Class A-6 Group II Pass-Through Rate remains constant at ______%.


                                      S-36

<PAGE>


<TABLE>
<CAPTION>
                             GROUP I CHARACTERISTICS
                             -----------------------


                                                                     ORIGINAL        REMAINING       ORIGINAL       
                                                                      TERM TO         TERM TO      AMORTIZATION     
   POOL                            GROSS COUPON      NET COUPON       MATURITY        MATURITY          TERM         AMORTIZATION 
  NUMBER     PRINCIPAL BALANCE        RATE (%)         RATE (%)       (IN MONTHS)     (IN MONTHS)     (IN MONTHS)        METHOD    
- ------------ ------------------ ------------------ -------------- ---------------- -------------- ---------------- ----------------
<S>          <C>                <C>                <C>            <C>              <C>            <C>              <C>











                            GROUP II CHARACTERISTICS
                            ------------------------


                                                                                    NET         ORIGINAL     REMAINING   
                                GROSS                    MONTHS TO                 MAXIMUM       TERM TO      TERM TO    
               PRINCIPAL        COUPON     NET COUPON      RATE                    INTEREST     MATURITY      MATURITY   
POOL NUMBER   BALANCE (1)      RATE (%)      RATE (%)     CHANGE     MARGIN (%)    RATE (%)    (IN MONTHS)  (IN MONTHS)  
- ------------ -------------- ------------ ------------- ------------ ------------ ------------ ------------ ------------- 
<S>                   <C>           <C>           <C>   <C>                 <C>         <C>   <C>           <C>          











<CAPTION>

   ORIGINAL                                  
 AMORTIZATION                                
     TERM       PERIODIC    AMORTIZATION     
 (IN MONTHS)    CAP (%)        METHOD        
- ------------- ------------- -------------    
 <C>                <C>     <C>              


















- -----------------------------------------------------
</TABLE>

                                      S-37

<PAGE>


<TABLE>
<CAPTION>

                   PERCENTAGE OF CERTIFICATE PRINCIPAL BALANCE
                   -------------------------------------------

                            CLASS A-1 GROUP I CERTIFICATES    CLASS A-2 GROUP I CERTIFICATES      CLASS A-3 GROUP I CERTIFICATES
                                          HEP                              HEP                                  HEP


PAYMENT DATE
<S>                          <C>                              <C>                                 <C>

































</TABLE>
- -----------------------------------------------------

(1)  For purposes of calculating the percentages and the weighted average lives
     with respect to the Group I Certificates, the Mortgage Loans in Group II
     are assumed to prepay at 26% CPR and for purposes of calculating the
     percentages and the weighted average lives with respect to the Group II
     Certificates, the Mortgage Loans in Group I are assumed to prepay at 24%
     HEP.

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


                                      S-38

<PAGE>

<TABLE>
<CAPTION>

                PERCENTAGE OF CERTIFICATE PRINCIPAL BALANCE (1)-
                ------------------------------------------------



                            CLASS A-4 GROUP I CERTIFICATES    CLASS A-5 GROUP I CERTIFICATES     CLASS A-6 GROUP I CERTIFICATES
                                         HEP                               HEP                                 HEP


PAYMENT DATE
<S>                          <C>                              <C>                                 <C>


















</TABLE>
- -----------------------------------------------------

(1)  For purposes of calculating the percentages and the weighted average lives
     with respect to the Group I Certificates, the Mortgage Loans in Group II
     are assumed to prepay at 26% CPR and for purposes of calculating the
     percentages and the weighted average lives with respect to the Group II
     Certificates, the Mortgage Loans in Group I are assumed to prepay at 24%
     HEP.

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


                                      S-39

<PAGE>


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


PAYMENT DELAY FEATURE OF CLASS A-2, A-3, A-4 AND A-5 GROUP I CERTIFICATES


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


                         DESCRIPTION OF THE CERTIFICATES


GENERAL


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


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


PAYMENT DATES AND DISTRIBUTIONS


         On the __ day of each month, or, if such day is not a business day then
the next succeeding business day, commencing ___________ (each such day being a
"Payment Date"), the Trustee will be required to distribute to the Owners of
record of the Certificates as of the related Record Date, such Owners'
Percentage Interest in the amounts required to be distributed to the Owners of
each Class of Certificates on such Payment Date. For so long as any Class A
Certificate is in book-entry form with DTC, the only "Owner" of such Class A
Certificates will be Cede. See " -- Book-Entry Registration of the Class A
Certificates" herein.



                                      S-40



<PAGE>


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


FLOW OF FUNDS AND DISTRIBUTIONS ON THE CLASS A CERTIFICATES


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


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


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


                                      S-41


<PAGE>


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


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


         THE POLICY PAYMENTS ACCOUNT. The Pooling and Servicing Agreement
requires that the Trustee shall establish a separate special purpose trust
account for the benefit of Owners of the Class A Certificates and the
Certificate Insurer (the "Policy Payments Account"). On the second business day
prior to each Payment Date, in preparation of making distributions on such
Payment Date, if the Trustee determines with respect to either Mortgage Loan
Group that the Total Available Funds to be on deposit in the Certificate Account
with respect to such Mortgage Loan Group will be insufficient to pay the full
amount of the related Insured Distribution Amount and the fees of the Trustee
for such Payment Date, the Trustee will then be required to make a draw on the
Certificate Insurance Policy for the deficiency (the amount of any such
deficiency being the amount of the "Insured Payment" required to be made) and to
deposit the amount received with respect to such draw into the Policy Payments
Account. The Trustee will then distribute such amount only for purposes of
payment to Owners of Class A Certificates of the Insured Payments for which a
claim was made.


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


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

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

                  (ii) second, the Trustee shall pay to the Certificate Insurer
         the premium amount then due and any other amounts then due the
         Certificate Insurer under the Insurance Agreement;

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


                                      S-42



<PAGE>


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

         Principal distributions with respect to the Class A Group I
Certificates will generally be distributed in a sequential-pay fashion, subject
to the "lockout" provisions applicable to the Class A-5 Group I Certificates.


         The Owners of the Class A-5 Group I Certificates are entitled to
receive payments of the Class A-5 Lockout Distribution Amount specified herein;
provided, that if on any Payment Date the Class A-4 Certificate Principal
Balance is zero, the Owners of the Class A-5 Group I Certificates will be
entitled to receive the entire Class A Principal Distribution Amount for Group I
for such Payment Date.


         The "Class A-5 Lockout Distribution Amount" for any Payment Date will
be the product of (i) the applicable Class A-5 Lockout Percentage for such
Payment Date and (ii) the Class A-5 Lockout Pro Rata Distribution Amount for
such Payment Date.


         The "Class A-5 Lockout Percentage" for each Payment Date shall be as
follows:

           PAYMENT DATES                        LOCKOUT PERCENTAGE
           -------------                        ------------------











         The "Class A-5 Lockout Pro Rata Distribution Amount" for any Payment
Date will be an amount equal to the product of (x) a fraction, the numerator of
which is the Certificate Principal Balance of the Class A-5 Group I Certificates
immediately prior to such Payment Date and the denominator of which is the
aggregate Certificate Principal Balance of all Classes of the Group I
Certificates immediately prior to such Payment Date and (y) the Class A
Principal Distribution Amount for Group I for such Payment Date.


         After payment of the Class A-5 Lockout Distribution Amount, the
remaining Class A Principal Distribution Amount for Group I shall be paid to the
Owners of the other Classes of Class A Group I Certificates sequentially, such
that the Class A-4 Group I Certificates are entitled to receive no principal
distributions until the Class A-3 Certificate Principal Balance has been reduced
to zero, the Class A-3 Group I Certificates are entitled to receive no principal
distributions until the Class A-2 Certificate Principal Balance has been reduced
to zero, and the Class A-2 Group I Certificates are entitled to receive no
principal distributions until the Class A-1 Certificate Principal Balance has
been reduced to zero.


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


CALCULATION OF LIBOR


         On the second business day preceding each Payment Date or, in the case
of the first Payment Date, on the second business day preceding the Closing Date
(each such date, an "Interest Determination Date"), 



                                      S-43



<PAGE>


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


         On each Interest Determination Date, LIBOR for the related Accrual
Period for the Class A-1 Group I Certificates and the Class A-6 Group II
Certificates will be established by the Trustee as follows:

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

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

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


SUBORDINATION OF CLASS B CERTIFICATES


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


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



                                      S-44



<PAGE>


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


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


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


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


         On each Payment Date the Class B Interest will be used, to the extent
available and prior to any distribution thereof to the Class B Certificates, to
fund any shortfalls in amounts due to the Owners of the Class A Certificates on
such Payment Date. In addition, to the extent that the related Specified
Subordinated Amount increases or "steps up" due to the effect of the triggers
set forth in the definition thereof, or if, due to Realized Losses, the related
Subordinated Amount has been reduced below the related Specified Subordinated
Amount, the Pooling and Servicing Agreement requires that Class B Interest be
used to make payments of principal to the Owners of the Class A Group I
Certificates and the Class A-6 Group II Certificates for the purposes of
accelerating the amortization thereof relative to the amortization of the
Mortgage Loans in the related Mortgage Loan Group. Such accelerated payments of
principal will be made to the extent necessary to increase the related
Subordinated Amount to its then-applicable Specified Subordinated Amount. To the
extent that, on any Payment Date, the actual related Subordinated Amount is less
than the related Specified Subordinated Amount, a "Subordination Deficiency"
will exist. The Insurance Agreement defines a "Group I Subordination Deficit"
with respect to a Payment Date to be the amount, if any, by which (x) the
aggregate Certificate Principal Balance of the Class A Group I Certificates as
of such Payment Date, and following the making of all distributions to be made
on such Payment Date (except for any payment to be made as to principal from
proceeds of the Certificate Insurance Policy), exceeds (y) an amount equal to
the aggregate principal balances of the Mortgage Loans in Group I as of the
close of business on the last day of the preceding Remittance Period and a
"Group II Subordination Deficit" with respect to a Payment Date is the amount,
if any, by which (x) the aggregate Certificate Principal Balance of the Class
A-6 Group II Certificates as of such Payment Date, and following the making of
all distributions to be made on such Payment Date (except for any payment to be
made as to principal from proceeds of the Certificate 


                                      S-45



<PAGE>



Insurance Policy) exceeds (y) the aggregate principal balances of the Mortgage
Loans in Group II as of the close of business on the last day of the preceding
Remittance Period.


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


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


         OVERCOLLATERALIZATION AND THE CERTIFICATE INSURANCE POLICY. The Pooling
and Servicing Agreement requires the Trustee to make a claim for an Insured
Payment under the Certificate Insurance Policy not later than 12:00 p.m., New
York City time on the second business day prior to any Payment Date as to which
the Trustee has determined that a Subordination Deficit will occur for the
purpose of applying the proceeds of such Insured Payment to the extent of such
Subordination Deficit as a payment of principal to the Owners of the Class A
Group I Certificates or the Class A-6 Group II Certificates, as the case may be,
on such Payment Date. Investors in the Class A Group I Certificates of each
Class and the Class A-6 Group II Certificates should realize that, under extreme
loss or delinquency scenarios applicable to the related Mortgage Loan Pool, they
may temporarily receive no distributions of principal.


CROSSCOLLATERALIZATION PROVISIONS


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


CREDIT ENHANCEMENT DOES NOT APPLY TO PREPAYMENT RISK


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


CLASS A CERTIFICATE DISTRIBUTIONS AND INSURED PAYMENTS


         No later than the second business day prior to each Payment Date the
Trustee will be required to determine the amounts to be on deposit in the
Certificate Account on such Payment Date, following (i) 


                                      S-46


<PAGE>


payment of the applicable Trustee's fee and the premiums due the Certificate
Insurer and (ii) the application of the cross-collateralization provisions
described above with respect to each of the two Mortgage Loan Groups, such
amounts being the "Group I Total Available Funds" and the "Group II Total
Available Funds", respectively, or, collectively, the "Total Available Funds".
If the aggregate Class A Insured Distribution Amount related to the Class A
Group I Certificates for any Payment Date exceeds the Group I Total Available
Funds for such Payment Date and the amounts available by reason of the
application of the cross-collateralization provisions described above, the
Trustee will be required to draw the amount of such insufficiency from the
Certificate Insurer under the Certificate Insurance Policy. If on any Payment
Date the Class A Insured Distribution Amount related to the Class A-6 Group II
Certificates exceeds the Group II Total Available Funds for such Payment Date
and the amounts available by reason of the application of the
cross-collateralization provisions described above, the Trustee will be required
to draw the amount of such insufficiency from the Certificate Insurer under the
Certificate Insurance Policy. The Trustee will be required to deposit to the
Policy Payments Account the amount of any Insured Payment made by the
Certificate Insurer. The Pooling and Servicing Agreement provides that amounts
which cannot be distributed to the Owners of the Certificates as a result of
final, non-appealable proceedings under the United States Bankruptcy Code or
similar insolvency laws will not be considered in determining the amount of
Total Available Funds with respect to any Payment Date.


BOOK-ENTRY REGISTRATION OF THE CLASS A CERTIFICATES


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


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


         Beneficial Certificate Owners will receive all distributions of
principal of, and interest on, the Class A Certificates from the Trustee through
DTC and DTC Participants. While such Class A Certificates are outstanding
(except under the circumstances described below), under the rules, regulations
and procedures 


                                      S-47



<PAGE>



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


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


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


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


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


                                      S-48


<PAGE>


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


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


         Euroclear was created in 1968 to hold securities for participants of
Euroclear ("Euroclear Participants") and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities and
cash. Transactions may now be settled in any of 31 currencies, including United
States dollars. Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several countries
generally similar to the arrangements for cross-market transfers with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the "Euroclear Operator"), under contract
with Euroclear Clearance Systems S.C., a Belgian cooperative corporation (the
"Cooperative"). All operations are conducted by the Euroclear Operator, and all
Euroclear Securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear operator, not the Cooperative. The Cooperative establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional financial intermediaries. Indirect access to Euroclear is
also available to other firms that clear through or maintain a custodial
relationship with a Euroclear Participant, either directly or indirectly.


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


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


                                      S-49


<PAGE>


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


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


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


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


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


         Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Trustee will be required to notify all Beneficial
Certificate Owners of the occurrence of such event and the availability through
DTC of Definitive Certificates. Upon surrender by DTC of the global certificate
or 


                                      S-50


<PAGE>


certificates representing the Book-Entry Certificates and instructions for
re-registration, the Trustee will issue Definitive Certificates, and thereafter
the Trustee will recognize the holders of such Definitive Certificates as Owners
under the Pooling and Servicing Agreement.


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


CERTAIN ACTIVITIES


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


GENERAL SERVICING PROCEDURES


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


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


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


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



                                      S-51



<PAGE>


COLLECTION OF CERTAIN MORTGAGE LOAN PAYMENTS


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


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


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


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


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


PRINCIPAL AND INTEREST ACCOUNT


         The Master Servicer, in its own name or in the name of a Sub-Servicer,
is required to deposit to the Principal and Interest Account all collections on
the Mortgage Loans, certain proceeds received by the Master 


                                      S-52


<PAGE>


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


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


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


SERVICING ADVANCES


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


COMPENSATING INTEREST


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


MAINTENANCE OF INSURANCE


         The Master Servicer is required to cause to be maintained with respect
to each Mortgage Loan that it services and related Property a hazard insurance
policy with a carrier licensed in the state in which such 


                                      S-53


<PAGE>


Property is located that provides for fire and extended coverage, and which
provides for a recovery by the Trust of insurance proceeds relating to such
Mortgage Loan in an amount not less than the least of (i) the outstanding
principal balance of the Mortgage Loan (together in the case of a Junior
Mortgage, with the outstanding principal balance of the senior lien), or (ii)
the minimum amount required to compensate for loss or damage on a replacement
cost basis, or (iii) the full insurable value of the premises.


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


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


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


DUE-ON-SALE CLAUSES


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


REALIZATION UPON DEFAULTED MORTGAGE LOANS


         The Master Servicer, in its own name or in the name of a Sub-Servicer,
is required to foreclose upon or otherwise comparably effect the ownership in
the name of the Trust, on behalf of the Trustee, of Properties relating to
defaulted Mortgage Loans that it services as to which no satisfactory
arrangements can be made for 


                                      S-54


<PAGE>


collection of delinquent payments and which the Master Servicer has not
purchased pursuant to its purchase option described below, unless the Master
Servicer reasonably believes that Net Liquidation Proceeds with respect to such
Mortgage Loan would not be increased as a result of such foreclosure or other
action, in which case such Mortgage Loan will be charged off and will become a
Liquidated Mortgage Loan. In connection with such foreclosure or other
conversion, the Master Servicer is required to exercise or use foreclosure
procedures with the same degree of care and skill as it would exercise or use
under the circumstances in the conduct of its own affairs. Any amounts advanced
in connection with such foreclosure or other action shall constitute "Servicing
Advances".


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


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


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


SERVICING COMPENSATION


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


ANNUAL STATEMENT AS TO COMPLIANCE


         The Master Servicer is required to deliver, on its own behalf, to the
Trustee, the Depositor, the Company and the Certificate Insurer, annually,
commencing in 1998, an Officer's Certificate stating, as to each signer thereof,
that (i) a review of the activities of the Master Servicer during such preceding
calendar year and of performance under the Pooling and Servicing Agreement has
been made under such officer's supervision, and (ii) to the best of such
officer's knowledge, based on such review, the Master Servicer has fulfilled all
its obligations under the Pooling and Servicing Agreement for such year, or, if
there has been a default in the fulfillment of all such obligations, specifying
each such default known to such officer and the nature and status thereof
including the steps being taken by the Master Servicer to remedy such default.


ANNUAL INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS' REPORTS


         Annually, commencing in 1998, the Master Servicer is required to cause
to be delivered, on its own behalf, to the Trustee and the Certificate Insurer a
letter or letters of a firm of independent, nationally 


                                      S-55


<PAGE>



recognized certified public accountants reasonably acceptable to the Certificate
Insurer stating that such firm has, with respect to the Master Servicer's
overall servicing operations (i) performed applicable tests in accordance with
the compliance testing procedures as set forth in Appendix 3 of the Audit Guide
for Audits of HUD Approved Nonsupervised Mortgagees or (ii) examined such
operations in accordance with the requirements of the Uniform Single Attestation
Program for Mortgage Bankers, and stating such firm's conclusions relating
thereto.


ASSIGNMENT OF AGREEMENT


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


REMOVAL AND RESIGNATION OF THE MASTER SERVICER; EVENTS OF DEFAULT


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


                  (i) The Master Servicer shall (I) apply for or consent to the
         appointment of a receiver, trustee, liquidator or custodian or similar
         entity with respect to itself or its property, (II) admit in writing
         its inability to pay its debts generally as they become due, (III) make
         a general assignment for the benefit of creditors, (IV) be adjudicated
         bankrupt or insolvent, (V) commence a voluntary case under the federal
         bankruptcy laws of the United States of America or file a voluntary
         petition or answer seeking reorganization, an arrangement with
         creditors or an order for relief or seeking to take advantage of any
         insolvency law or file an answer admitting the material allegations of
         a petition filed against it in any bankruptcy, reorganization or
         insolvency proceeding or (VI) cause corporate action to be taken by it
         for the purpose of effecting any of the foregoing; or

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

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


                  (iv) The Master Servicer shall fail to cure any breach of any
         of its representations and warranties set forth in the Pooling and
         Servicing Agreement which materially and adversely affects



                                      S-56



<PAGE>


         the interests of the Owners or Certificate Insurer for a period of
         thirty (30) days after the earlier of (x) the date on which an
         authorized officer of the Master Servicer knows or reasonably should
         know of such breach or (y) receipt by the Master Servicer of a written
         notice from the Trustee, any Owner, the Depositor or the Certificate
         Insurer of such breach;

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

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

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

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

                  (ix) An "Event of Default" exists and is continuing under the
         Insurance Agreement;

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


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


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


                                      S-57


<PAGE>


SUCCESSOR MASTER SERVICER


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


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


INVESTMENT OF ACCOUNTS


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


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


         All income or other gain from investments in any Account will be
required to be deposited in such Account immediately upon receipt, and any loss
resulting from such investments will be required to be charged to such Account
(except with respect to the Principal and Interest Account, as to which the
Master Servicer is entitled to retain any gain from investments and is required
to deposit an amount equal to any loss into the Principal and Interest Account
from its own funds).


ELIGIBLE INVESTMENTS


         The following are "Eligible Investments":



                                      S-58



<PAGE>


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

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

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

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

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

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

         (g) Commercial paper (having original maturities of not more than 270
days) rated ___ or better by ___ and ___ by ___;

         (h) Investments in money market funds rated ___ or ___ by ___ and ___
or ___ by ___; and

         (i) Such other investments as have been approved in writing by ___, ___
and the Certificate Insurer;

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


AMENDMENTS


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


                                      S-59



<PAGE>


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


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


TERMINATION OF THE TRUST


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


OPTIONAL TERMINATION BY THE DEPOSITOR


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


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


AUCTION SALE


         The Pooling and Servicing Agreement requires that, within ninety days
following the Depositor Optional Termination Date, if the Depositor has not
exercised its optional termination right by such date, the Trustee solicit bids
for the purchase of all Mortgage Loans remaining in the Trust. In the event that
satisfactory bids are received as described in the Pooling and Servicing
Agreement, the net sale proceeds will be distributed to Certificateholders, in
the same order of priority as collections received in respect of the Mortgage
Loans. If satisfactory bids are not received, the Trustee shall decline to sell
the Mortgage Loans and shall not be under any obligation to solicit any further
bids or otherwise negotiate any further sale of the Mortgage Loans. Such sale
and consequent termination of the Trust must constitute a "qualified
liquidation" of each REMIC established by the Trust under Section 860F of the
Internal Revenue Code of 1986, as amended, including, without limitation, the
requirement that the qualified liquidation takes place over a 


                                      S-60


<PAGE>


period not to exceed 90 days. Such Auction Sale shall be subject to the consent
of the Certificate Insurer in certain circumstances.


                                     TRUSTEE


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


CERTAIN COVENANTS OF THE TRUSTEE


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


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


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


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


         PERFORMANCE AND ENFORCEMENT OF OBLIGATIONS. The Pooling and Servicing
Agreement provides that the Trustee is under no obligation to exercise any of
the rights or powers vested in it by the Pooling and 

                                      S-61


<PAGE>



Servicing Agreement at the request or direction of any of the Owners, unless
such Owners shall have offered to the Trustee reasonable security or indemnity
against the costs, expenses and liabilities which might be incurred by it in
compliance with such request or direction.


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


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


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

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

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

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

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

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

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


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


                                      S-62



<PAGE>


         The Certificate Insurer or, with the consent of the Certificate
Insurer, the Owners of a majority of the Percentage Interests represented by
each Class of Class A Certificates then outstanding or, if there are no Class A
Certificates then outstanding, by such majority of the Percentage Interests
represented by the Class B Certificates then outstanding, may direct the time,
method and place of conducting any proceeding for any remedy available to the
Trustee with respect to the Certificates or exercising any trust or power
conferred on the Trustee with respect to the Certificates or the Trust Estate
provided that: (1) such direction is not in conflict with any rule of law or
with the Pooling and Servicing Agreement; (2) the Trustee has been provided with
indemnity satisfactory to it; and (3) the Trustee may take any other action
deemed proper by the Trustee which is not inconsistent with such direction;
provided, however, that the Trustee need not take any action which it determines
might involve it in liability or may be unjustly prejudicial to the Owners not
so directing.


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


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


REMOVAL OF TRUSTEE FOR CAUSE


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

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

                  (2) the Trustee shall fail in the performance of, or breach,
         any covenant or agreement of the Trustee in the Pooling and Servicing
         Agreement, or if any representation or warranty of the Trustee made in
         the Pooling and Servicing Agreement or in any certificate or other
         writing delivered pursuant thereto or in connection therewith shall
         prove to be incorrect in any material respect as of the time when the
         same shall have been made, and such failure or breach shall continue or
         not be cured for a period of 30 days after, there shall have been
         given, by registered or certified mail, to the Trustee by the Depositor
         or by the Certificate Insurer or by the Owners of at least 25% of the
         aggregate Percentage Interest represented by any Class of Class A
         Certificates then outstanding, or, if 



                                      S-63


<PAGE>


         there are no Class A Certificates then outstanding, by such Percentage
         Interest represented by the Class B Certificates then outstanding, a
         written notice specifying such failure or breach and requiring it to be
         remedied; or 

                  (3) certain insolvency events related to the Trustee.

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


LIABILITY OF THE TRUSTEE


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


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


          THE CERTIFICATE INSURANCE POLICY AND THE CERTIFICATE INSURER


CERTIFICATE INSURER

[describe]


THE CERTIFICATE INSURANCE POLICY


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


         The Certificate Insurance Policy unconditionally guarantees the payment
of Insured Payments on the Class A Certificates. The Certificate Insurer is
required to make Insured Payments to the Trustee for the benefit of the Class A
Certificateholders on the later of the Payment Date or on the second Business
Day next 


                                      S-64


<PAGE>


following the day on which the Certificate Insurer and its fiscal agent, if any,
shall have received an appropriate written notice of claim from the Trustee that
an Insured Payment is due.


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


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


         Under the Certificate Insurance Policy, "Business Day" means any day
other than a Saturday, Sunday or other day on which commercial banking
institutions or trust companies in New York, New York, or the principal place of
business of any successor Trustee is authorized or required to be closed.


         The Certificate Insurance Policy is noncancelable.


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


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



                                      S-65



<PAGE>


         The Certificate Insurance Policy does not guarantee to the Owners of
the Class A Certificates any specific rate of prepayments of principal of the
Mortgage Loans. Also, the Certificate Insurance Policy does not guarantee the
payment of any Group II Supplemental Interest Amount and does not cover interest
shortfalls arising from Prepayments or the application of the Relief Act.


         Claims under the Certificate Insurance Policy will rank equally with
any other unsecured debt and unsubordinated obligations of the Certificate
Insurer except for certain obligations in respect of tax and other payments to
which preference is or may become afforded by statute. Claims against the
Certificate Insurer under the Certificate Insurance Policy constitute pari passu
claims against the general assets of the Certificate Insurer. The terms of the
Certificate Insurance Policy cannot be modified or altered by any other
agreement or instrument, or by the merger, consolidation or dissolution of the
Depositor. The Certificate Insurance Policy may not be cancelled or revoked
prior to payment in full of the Class A Certificates.


         Pursuant to the terms of the Pooling and Servicing Agreement, unless a
Certificate Insurer default exists, the Certificate Insurer shall be deemed to
be the Certificateholders for all purposes (other than with respect to payment
on the Certificates), will be entitled to exercise all rights of the Class A
Certificateholders thereunder, without the consent of such Certificateholders,
and the Class A Certificateholders may exercise such rights only with the prior
written consent of the Certificate Insurer. In addition, the Certificate Insurer
will, as a third party beneficiary to the Pooling and Servicing Agreement, have
among others, the following rights: (i) the right to give notices of breach or
to terminate the rights and obligations of the Master Servicer under the Pooling
and Servicing Agreement in the event of an Event of Default by the Master
Servicer; (ii) the right to direct the actions of the Trustee during the
continuation of a Master Servicer default; (iii) the right to require the
Company to repurchase Mortgage Loans for breach of representation and warranty
or defect in documentation; and (iv) the right to direct foreclosures upon the
failure of the Master Servicer to do so in accordance with the Pooling and
Servicing Agreement. The Certificate Insurer's consent will be required prior
to, among other things, (i) the appointment of any successor Trustee or Master
Servicer or (ii) any amendment to the Pooling and Servicing Agreement (which
consent will not be unreasonably withheld).


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


CREDIT ENHANCEMENT DOES NOT APPLY TO PREPAYMENT RISK


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


                         FEDERAL INCOME TAX CONSEQUENCES


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



                                      S-66


<PAGE>


REMIC ELECTION


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


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


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


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


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


TAXATION OF FOREIGN INVESTORS


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


                                      S-67


<PAGE>


                              ERISA CONSIDERATIONS


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


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


         The DOL has issued to __________ an administrative exemption,
Prohibited Transaction Exemption ____ (the "Exemption"), which generally exempts
from the application of the prohibited transaction provisions of Section 406(a),
Section 406(b)(1) and Section 406(b)(2) of ERISA and the excise taxes imposed
pursuant to Sections 4975(a) and (b) of the Code, certain transactions relating
to the servicing and operation of asset pools, including pools of mortgage
loans, and the purchase, sale and holding of asset-backed pass-through
certificates, including pass-through certificates evidencing interests in
mortgage loans, such as the Class A Certificates underwritten by __________ and
certain of its affiliates, provided that certain conditions set forth in the
Exemption are satisfied.


         If the general conditions of Section II of the Exemption are satisfied,
the Exemption may provide an exemption from the restrictions imposed by Sections
406(a) and 407(a) of ERISA (as well as the excise taxes imposed by Sections
4975(a) and (b) of the Code by reason of Section 4975(c)(1)(A) through (D) of
the Code) in connection with the direct or indirect sale, exchange or transfer
of Class A Certificates by Plans in the initial issue of Certificates, the
holding of Class A Certificates by Plans or the direct or indirect acquisition
or disposition in the secondary market of Class A Certificates by Plans.
However, no exemption is provided from the restrictions of Section 406(a)(1)(E),
406(a)(2) and 407 of ERISA for the acquisition or holding of a Class A
Certificate on behalf of an "Excluded Plan" (defined below) by any person who
has discretionary authority or renders investment advice with respect to the
assets of such Excluded Plan. For purposes of the Class A Certificates, an
Excluded Plan is a Plan sponsored by (1) the Underwriters, (2) the Master
Servicer and any Sub-Servicer, (3) the Certificate Insurer, (4) the Trustee, (5)
the Company, (6) the Depositor, (7) any Mortgagor with respect to Mortgage Loans
constituting more than 5 percent of the aggregate unamortized principal balance
of the Mortgage Loans as of the date of initial issuance and (8) any affiliate
or successor of a person described in (1) to (7) above (the "Restricted Group").


                                      S-68



<PAGE>


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


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


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


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

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

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

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

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

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

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


                                      S-69


<PAGE>


                  (7) The trust fund must also meet the following requirements:

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

                           (ii) certificates in such other investment pools must
                  have been rated in one of the three highest generic rating
                  categories of S&P, Moody's, Fitch or D&P for at least one year
                  prior to the Plan's acquisition of certificates; and

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

         It is a condition of issuance of the Class A Certificates that they be
rated ___ or ___ by ___ and ___, respectively. Before purchasing a Class A
Certificate, based on the Exemption, a fiduciary of a Plan should itself confirm
(1) that such Certificate constitutes a "certificate" for purposes of the
Exemption and (2) that the specific conditions set forth in Section I of the
Exemption, the general conditions set forth in Section II of the Exemption and
the other requirements set forth in the Exemption would be satisfied.


         Any person purchasing a Class A-6 Group II Certificate and the related
right to receive Supplemental Interest Amounts will have acquired for purposes
of ERISA and for federal income tax purposes, such Class A-6 Group II
Certificate without the right to receive the Supplemental Interest Amounts,
together with the right to receive the Supplemental Interest Amounts. The
Exemption does not apply to the acquisition, holding or resale of the right to
receive the Supplemental Interest Amounts. Accordingly, the acquisition of the
right to receive the Supplemental Interest Amounts by a Plan could result in a
prohibited transaction unless another administrative exemption to ERISA's
prohibited transaction rules is applicable. One or more alternative exemptions
may be available with respect to certain prohibited transaction rules of ERISA
that might apply in connection with the initial purchase, holding and resale of
the right to receive the Supplemental Interest Amounts, including, but not
limited to: (i) Prohibited Transaction Class Exemption ("PTCE") 91-38, regarding
investments by bank collective investment funds; (ii) PTCE 90-1, regarding
investments by insurance company pooled separate accounts; (iii) PTCE 84-14,
regarding transactions negotiated by qualified professional asset managers; or
(iv) PTCE 75-1, Part II, regarding principal transactions by broker-dealers (the
"Principal Transactions Exemption"). It is believed that the conditions of the
Principal Transactions Exemption will be met with respect to the acquisition of
a right to receive the Supplemental Interest Amounts by a Plan, so long as such
Underwriter is not a fiduciary with respect to the Plan (and is not a party in
interest with respect to the Plan by reason of being a participating employer or
affiliate thereof). Before purchasing Class A-6 Group II Certificates based on
an administrative exemption (or exemptions), a fiduciary of a Plan should
determine whether the conditions of such exemption (or exemptions) would be met
and whether the scope of the relief provided by such exemption (or exemptions)
would cover all acts that might be construed as prohibited transactions.


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


         In addition to the matters described above, purchasers of a Class A
Certificate that are insurance companies should consult with their counsel with
respect to the United States Supreme Court case 


                                      S-70


<PAGE>


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


NON-ERISA PLANS


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


                                     RATINGS


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


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


                         LEGAL INVESTMENT CONSIDERATIONS


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


                                  UNDERWRITING


         Under the terms and subject to the conditions contained in an
Underwriting Agreement dated __________ (the "Underwriting Agreement"),
__________ and ___________ (together, the "Underwriters") have agreed to
purchase, and the Depositor has agreed to sell, the Class A Certificates offered
hereby.


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

<TABLE>
<CAPTION>

                                                           PRINCIPAL AMOUNT OF CLASS
                       UNDERWRITER                                A CERTIFICATES
                       -----------                                --------------
<S>                                                        <C>
- ----------..........................................



                                      S-71


<PAGE>



- -----------.........................................
         Total......................................
</TABLE>


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


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


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


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


                                     EXPERTS


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


                              CERTAIN LEGAL MATTERS


         Certain legal matters concerning the issuance of the Certificates will
be passed upon by __________.


                                      S-72


<PAGE>




                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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


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


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


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


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


SETTLEMENT


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


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


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


SECONDARY MARKET TRADING


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



                                       i


<PAGE>


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


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


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


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


         TRADING BETWEEN CEDEL OR EUROCLEAR COMPANY AND DTC PURCHASER. Due to
time zone differences in their favor, CEDEL Participants and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing system,
through the 


                                       ii



<PAGE>


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


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

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

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


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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS


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


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



                                       iii



<PAGE>


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


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


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


         U.S. Federal Income Tax Reporting Procedure. The Owner of a Global
Security or, in the case of a Form 1001 or a Form 4224 filer, his agent, files
for exemption 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 each are effective for three
calendar years and Form 4224 is effective for one calendar year.


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


         The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation, partnership or other entity organized in or under
the laws of the United States or any political subdivision thereof, (iii) an
estate that is subject to U.S. federal income tax regardless of the source of
its income or (iv) a trust if a court within the United States can exercise
primary supervision over its administration and at least one United States
fiduciary has the authority to control all substantial decisions of the trust.
The term "Non-U.S. Person" means any person who is not a U.S. Person. This
discussion 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.


                                       iv

<PAGE>


                         INDEX OF PRINCIPAL DEFINITIONS
                         ------------------------------

Term                                             Page    
- ----                                             ----    
1933 Act............................................4

Account............................................61
Appraised Values...........................25, 26, 32

Balloon Loans.......................................8
Beneficial Certificate Owners......................16
Book-Entry Certificates............................50
business day.......................................47

Cede............................................4, 16
CEDEL..............................................16
CEDEL Participants.................................52
Certificate Account................................45
Certificate Insurance Policy........................1
Certificate Insurer.................................1
Certificateholder...................................4
Certificates.....................................1, 6
Chase..............................................16
Citibank...........................................16
Class..............................................43
Class A Carry-Forward Amount.......................15
Class A Certificate Principal Balance..............14
Class A Certificates.............................1, 6
Class A Distribution Amount........................15
Class A Group I Certificate Principal Balance......14
Class A Group I Certificates.....................1, 6
Class A Group II Certificate Principal Balance.....14
Class A Insured Distribution Amount................15
Class A Principal Distribution Amount..............12
Class A-1 Pass-Through Rate........................10
Class A-2 Pass-Through Rate........................10
Class A-3 Pass-Through Rate........................10
Class A-4 Pass-Through Rate........................10
Class A-5 Lockout Distribution Amount..........12, 46
Class A-5 Lockout Percentage.......................12
Class A-5 Lockout Pro Rata
   Distribution Amount.........................14, 46
Class A-5 Pass-Through Rate........................10
Class A-6 Available Funds Pass-Through Rate........10
Class A-6 Formula Pass-Through Rate................10
Class A-6 Group II Certificates..................1, 6
Class A-6 Pass-Through Rate........................10
Class B Certificates.............................3, 6
Code................................................3
Combined Loan-to-Value Ratio.......................32
Commission..........................................4
Company.............................................6


Term                                             Page
- ----                                             ----
Cooperative........................................52
Coupon Rates........................................8
CPR................................................38
Cut-Off Date........................................8

D&P................................................73
Definitive Certificate.............................51
Delinquency Advances...............................45
Depositor........................................3, 6
Depositor Optional Termination Date................18
DTC.............................................4, 16
DTC Participants...................................52

Eligible Investments...............................62
ERISA..........................................19, 71
ERISA Plan.........................................71
Euroclear..........................................16
Euroclear Operator.................................52
Euroclear Participants.............................52
European Depositories..........................16, 50
Exchange Act........................................5
Exemption..........................................71

Financial Intermediary.............................51
Fitch..............................................73

Global Securities..................................76
Group I...................................3, 6, 8, 23
Group I Available Funds Pass-Through Rate..........10
Group I Certificates.............................1, 6
Group I Monthly Remittance.........................44
Group I Principal Remittance Amount................44
Group I Subordination Deficit......................49
Group I Total Available Funds......................50
Group II..................................3, 6, 8, 23
Group II Certificates............................1, 6
Group II Monthly Remittance........................44
Group II Principal Remittance Amount...............44
Group II Subordination Deficit.....................49
Group II Supplemental Interest Amount..............10
Group II Supplemental Interest Amounts.............45
Group II Total Available Funds.....................50

HEP................................................38
Home Equity Prepayment.............................38

Insurance Agreement................................17
Insurance Proceeds.................................12
Interest Determination Date........................47


                                       i



<PAGE>


Interest Remittance Amount.........................44

LIBOR..............................................10
Liquidation Proceeds...............................12

Master Servicer..............................3, 6, 54
Monthly Remittance.................................44
Moody's............................................73
Mortgage Loan Group.......................3, 6, 8, 23
Mortgage Loan Groups................................3
Mortgage Loans...................................1, 6
Mortgaged Properties................................6
Mortgages........................................6, 8
Mortgagors.........................................37

Net Liquidation Proceeds...........................12
Notional Principal Contract Regulations............70

Original Group I Pool Principal Balance.............8
Original Group II Pool Principal Balance............8
Original Pool Principal Balance.....................8
Originators.........................................3
Owner...............................................4

Participants.......................................50
Payment Date................................3, 11, 43
Plans..........................................19, 71
Policy Payments Account............................45
Pool................................................1
Pooling and Servicing Agreement..............3, 6, 43
Prepayment Assumption..........................38, 70
Prepayments........................................12
Principal and Interest Account.....................44
Principal Remittance Amount........................44

Record Date.........................................3
Reference Banks....................................47
Released Mortgaged Property Proceeds...............12
Relief Act.........................................15
REMICs..............................................3
Remittance Period..................................45
Residual Certificates...........................6, 43
Restricted Group...................................72
Reuters Screen LIBO Page...........................47
Rules..............................................51

S&P................................................72
Sale Agreement......................................3
Servicing Fee......................................17
SMMEA..............................................19
Specified Subordinated Amount......................48
Subordinated Amount................................48
Subordination Deficiency...........................49
Subordination Increase Amount......................49
Subordination Reduction Amount.....................49
Supplemental Interest Account......................45

Terms and Conditions...............................53
Total Available Funds..............................50
Trust............................................1, 6
Trust Estate.......................................65
Trustee..........................................3, 6

U.S. Person.........................................v
Underwriters....................................1, 75
Underwriting Agreement.............................75

Weighted average life..............................38


                                       ii

<PAGE>


<TABLE>
<CAPTION>
<S>                                                              <C>
===========================================================      ===========================================================

NO  DEALER,  SALESPERSON  OR ANY  OTHER  PERSON  HAS  BEEN
AUTHORIZED  TO  GIVE  ANY   INFORMATION  OR  TO  MAKE  ANY                               __________
REPRESENTATION    NOT   CONTAINED   IN   THIS   PROSPECTUS                          Mortgage Loan Trust
SUPPLEMENT  AND THE  PROSPECTUS,  IF GIVEN  OR MADE,  SUCH                                 _____
INFORMATION OR  REPRESENTATIONS  MAY NOT BE RELIED UPON AS
HAVING BEEN AUTHORIZED BY THE COMPANY,  THE DEPOSITOR,  OR
BY THE  UNDERWRITERS.  THIS PROSPECTUS  SUPPLEMENT AND THE                               $
PROSPECTUS  DO NOT  CONSTITUTE  AN  OFFER  TO  SELL,  OR A
SOLICITATION  OF AN OFFER TO BUY, THE  SECURITIES  OFFERED
HEREBY  IN ANY  JURISDICTION  TO ANY  PERSON TO WHOM IT IS
UNLAWFUL   TO  MAKE  SUCH  OFFER  IN  SUCH   JURISDICTION.                       MORTGAGE LOAN PASS-THROUGH
NEITHER THE  DELIVERY  OF THIS  PROSPECTUS  SUPPLEMENT  OR                             CERTIFICATES,
PROSPECTUS  NOR ANY SALE MADE HEREUNDER  SHALL,  UNDER ANY
CIRCUMSTANCES,  CREATE ANY  IMPLICATION  THAT  INFORMATION
HEREIN IS  CORRECT AS OF ANY TIME  SUBSEQUENT  TO THE DATE                              Series _____
HEREOF OR THAT THERE HAS BEEN NO CHANGE IN THE  AFFAIRS OF
THE COMPANY,  THE MASTER SERVICER,  THE DEPOSITOR,  OR THE
CERTIFICATE INSURER SINCE SUCH DATE.
                                                                        $__________ Class A-1 Group I Certificates,
- ------------------------------------------                                       Variable Pass-Through Rate
                    TABLE OF CONTENTS                                                     --------------
                  PROSPECTUS SUPPLEMENT                                 $__________ Class A-2 Group I Certificates,
                                                      PAGE                        _____% Pass-Through Rate
Available Information..........................4                                         --------------
Reports to the Holders.........................4                        $__________ Class A-3 Group I Certificates,
Incorporation of Certain Documents by Reference5                                  _____% Pass-Through Rate
Summary........................................6                                         --------------
Risk Factors..................................20                         $_________ Class A-4 Group I Certificates,
Use of Proceeds...............................21                                  _____% Pass-Through Rate
The Company...................................22                                         --------------
Servicing.....................................22                        $__________ Class A-5 Group I Certificates,
Loan Loss Experience on the  Company's                                            _____% Pass-Through Rate
   portfolio of Mortgage Loans................23                                         --------------
The Mortgage Loan Pool........................23                        $__________ Class A-6 Group II Certificates,
Description of the Certificates...............43                                 Variable Pass-Through Rate
Trustee.......................................64
The   Certificate   Insurance   Policy  and                                              --------------
   the Certificate Insurer....................68
Federal Income Tax Consequences...............70                                         __________
Erisa Considerations..........................71                                          Company
Ratings.......................................74
Legal Investment Considerations...............75                 -------------------------------------------------
Underwriting..................................75                                   PROSPECTUS SUPPLEMENT
Experts.......................................76                 -------------------------------------------------
Certain Legal Matters.........................76

    ------------------------------------------                                           ----------
                    PROSPECTUS                                                           __________
Summary of Prospectus...........................
Risk Factors....................................
Prospectus Supplement...........................                                         __________
Reports to Holders..............................
Available Information...........................
Incorporation of Certain Documents by Reference.
The Mortgage Loan Pool..........................
Summary of Prospectus...........................
Description of the Securities.................43
The Trust Funds...............................64
Credit Enhancement............................68
Servicing of Loans............................70
The Agreements................................71
Certain Legal Aspects.........................74
Legal Investment Considerations...............75
Underwriting..................................75
Experts.......................................76
Certain Legal Matters.........................76

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

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

<PAGE>

                                                                    EXHIBIT 99.2
                                                   FORM OF PROSPECTUS SUPPLEMENT

PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________)

                          _______________ TRUST ______

            $__________ Class A-1 ____% Home Loan Asset Backed Notes
            $__________ Class A-2 ____% Home Loan Asset Backed Notes
            $__________ Class A-3 ____% Home Loan Asset Backed Notes
            $__________ Class A-4 ____% Home Loan Asset Backed Notes
            $__________ Class M-1 ____% Home Loan Asset Backed Notes
            $__________ Class M-2 ____% Home Loan Asset Backed Notes
            $__________ Class B  ____% Home Loan Asset Backed Notes

                          Home Loan Asset Backed Notes
 Distributions payable on the 25th day of each month, commencing in ___________
                        HOME EQUITY SECURITIZATION CORP.
                                  as Depositor
                                [_______________]
                                   as Servicer

     The _______________  Trust _______ (the "Trust") will be formed pursuant to
a trust agreement to be dated as of  _____________  (the "Trust  Agreement") and
entered  into  by  Home  Equity   Securitization   Corp.,   as  depositor   (the
"Depositor"),  __________________,  as owner trustee (the "Owner Trustee"),  and
__________________,  as  co-owner  trustee  (in  such  capacity,  the  "Co-Owner
Trustee"). The Trust will issue $____________ aggregate principal amount of Loan
Asset  Backed  Notes (the  "Notes")  pursuant to an  indenture to be dated as of
______________ (the "Indenture"), between the Trust and ___________________,  as
indenture trustee (in such capacity,  the "Indenture  Trustee").  The Trust will
also issue instruments  evidencing in the aggregate the entire residual interest
in the Trust (each a "Residual Interest"). Only the Notes are offered hereby.

<TABLE>
<CAPTION>
=====================================================================================================
                              Price to Public     Underwriting Discount     Proceeds to Depositor (2)
<S>                           <C>                 <C>                       <C>
Class A-1 Notes (1) ......                  %                         %                             %  
Class A-2 Notes (1) ......                  %                         %                             %                 
Class A-3 Notes (1) ......                  %                         %                             %                 
Class A-4 Notes (1) ......                  %                         %                             %                 
Class M-1 Notes (1) ......                  %                         %                             %                
Class M-2 Notes (1) ......                  %                         %                             %                 
Class B Notes (1) ........                  %                         %                             %                
Total ....................    $                   $                        $                
=====================================================================================================
</TABLE>

(1) Plus accrued interest, if any, at the applicable rate from _______________
   
(2) Before deducting expenses, estimated to be $____________

     FOR A DISCUSSION OF MATERIAL RISKS ASSOCIATED WITH AN INVESTMENT IN THE
NOTES, SEE THE INFORMATION  HEREIN UNDER "RISK FACTORS"  BEGINNING ON PAGE [___]
AND IN THE PROSPECTUS BEGINNING ON PAGE [__].
    
     THE NOTES  REPRESENT  INTERESTS IN OR  OBLIGATIONS OF THE TRUST ONLY AND DO
NOT REPRESENT  INTERESTS IN OR  OBLIGATIONS OF THE  DEPOSITOR,  SERVICER,  OWNER
TRUSTEE,  INDENTURE  TRUSTEE  OR ANY  AFFILIATE  THEREOF,  EXCEPT TO THE  EXTENT
PROVIDED  HEREIN.  NEITHER THE LOANS NOR THE NOTES ARE INSURED OR  GUARANTEED BY
ANY GOVERNMENTAL AGENCY.

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

<PAGE>


OFFENSE.  THE  ATTORNEY  GENERAL  OF THE STATE OF NEW YORK HAS NOT  PASSED ON OR
ENDORSED  THE MERITS OF THIS  OFFERING.  ANY  REPRESENTATION  TO THE CONTRARY IS
UNLAWFUL.
     The yield to maturity of any Notes may vary from the anticipated  yields to
the extent such Notes are  purchased  at a discount or premium and to the extent
the rate and timing of payments  thereof are sensitive to the rate and timing of
0principal  payments  (including  prepayments) of the Loans.  Noteholders should
consider,  in the case of any Notes  purchased  at a  discount,  the risk that a
lower than  anticipated  rate of  principal  payments  could result in an actual
yield that is lower  than the  anticipated  yield and,  in the case of any Notes
purchased  at a  premium,  the  risk  that a  faster  than  anticipated  rate of
principal  payments  could  result in an  actual  yield  that is lower  than the
anticipated yield.

     The Trust will consist of a pool (the  "Pool") of home loans (the  "Loans")
secured  by  either  mortgages,   deeds  of  trust  or  other  similar  security
instruments  (the  "Mortgages")  as described  herein  under "The Loans."  Loans
expected  to have an  aggregate  unpaid  principal  balance  as of the  close of
business  on  _______________  (the  "Initial  Cut-Off  Date") of  approximately
$_____________  (the "Initial  Loans") will be  designated  for inclusion in the
Pool. On or prior to______________, the Trust may purchase additional loans (the
"Subsequent  Loans")  having an  aggregate  unpaid  principal  balance  of up to
$______________ (as adjusted pursuant to the immediately following sentence, the
"Original  Pre-Funded  Amount")  with  amounts on  deposit  in an  account  (the
"Pre-Funding  Account") established for such purpose on the Closing Date. To the
extent that the aggregate  unpaid  principal  balance (as of the Initial Cut-Off
Date) of the Initial  Loans  actually  delivered  on the Closing Date is more or
less than the amount set forth in the second  preceding  sentence,  the Original
Pre-Funded  Amount will be  decreased or  increased  by a  corresponding  amount
provided   that  the   amount  of  any  such   adjustment   shall   not   exceed
$_______________.
   
     Distributions  on the Notes  will be made to the  holders of the Notes (the
"Noteholders")  on the 25th day of each  month or, if such day is not a Business
Day (as defined below), the next succeeding  Business Day (each, a "Distribution
Date"),  beginning in _____________.  The Notes are secured by the assets of the
Trust pursuant to the Indenture. On each Distribution Date, the Noteholders will
be entitled to receive, from and to the extent that funds are available therefor
in the Note  Distribution  Account,  distributions  with respect to interest and
principal   calculated   as   described   herein  under   "Description   of  the
Notes--Distributions  on the  Notes."  Distributions  of interest on the Class B
Notes will be subordinated in priority to distributions of interest on the Class
M-1 and Class M-2 Notes (together,  the "Mezzanine  Notes") which, in turn, will
be subordinated in priority to distributions of interest on the Class A-1, Class
A-2,  Class A-3 and Class A-4 Notes (the "Senior  Notes") as  described  herein.
Distributions of principal on the Class B Notes will be subordinated in priority
to  distributions  of principal on the Mezzanine  Notes which,  in turn, will be
subordinated  in priority to  distributions  of principal of the Senior Notes as
described  herein.  "Business  Day" means any day other than (i) a Saturday or a
Sunday or (ii) a day on which  banking  institutions  in New York City or in the
city in which the corporate trust office of the Indenture Trustee is located are
authorized or obligated by law or executive order to be closed.

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

     The Notes are offered by the  Underwriter,  subject to prior sale, when, as
and if delivered to and accepted by the  Underwriter  and subject to approval of
certain legal matters by counsel. It is expected that delivery of the Notes will
be made in book-entry  form only through the facilities of The Depository  Trust
Company (the "Depository") on or about _________________.

     Certain persons  participating  in this offering may engage in transactions
that  stabilize,  maintain,  or  otherwise  affect the price of the Notes.  Such
transactions  may  include  stabilizing  and the  purchase  of  Notes  to  cover
syndicate short positions. For a description of these activities, see "Method of
Distribution" herein.

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

     Upon written  request,  [          ]. will make  available  its most recent
audited financial statements. Requests should be directed to [               ].,
_____________________, Attention:

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



                                       2
<PAGE>



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





                                       3
<PAGE>




                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     There are  incorporated  herein by  reference  all  documents  filed by the
Depositor with the Commission  pursuant to Sections 13(a), 13(c), 14 or 15(d) of
the Securities Exchange Act of 1934, as amended, on or subsequent to the date of
this  Prospectus  Supplement and prior to the termination of the offering of the
Notes.  The Depositor  will provide  without  charge to each person to whom this
Prospectus Supplement and Prospectus are delivered, on request of such person, a
copy of any or all of the documents  incorporated herein by reference other than
the  exhibits  to  such  documents   (unless  such  exhibits  are   specifically
incorporated by reference in such documents). Requests should be made in writing
to ______________,  _________________  of Home Equity  Securitization  Corp., at
 .301 South College Street, Charlotte, North Carolina 28202-6001

                                     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 in the accompanying  Prospectus.  Certain capitalized
terms used herein are defined  elsewhere in the Prospectus  Supplement or in the
Prospectus.

Trust .........................     _______________  Trust ________ (the "Trust"
                                    or the "Issuer"), a Delaware business trust,
                                    will  be  established  pursuant  to a  trust
                                    agreement  to be dated as of  ______________
                                    (the   "Trust    Agreement"),    among   the
                                    Depositor,   the  Owner  Trustee,   and  the
                                    Co-Owner Trustee.

Depositor .....................     Home  Equity   Securitization   Corp..  (the
                                    "Depositor"),  a North Carolina corporation.
                                    The  Depositor  is a wholly  owned,  special
                                    purpose  subsidiary of First Union  National
                                    Bank, a national  banking  association  with
                                    its   headquarters   in   Charlotte,   North
                                    Carolina.   See   "The   Company"   in   the
                                    Prospectus  and  "Method  of   Distribution"
                                    herein. None of the Depositor, the Servicer,
                                    the  Indenture  Trustee,  or  any  of  their
                                    respective  affiliates  has guaranteed or is
                                    otherwise  obligated  with  respect  to  the
                                    Notes.

Servicer ......................     _______________________,   ("_____"   or  as
                                    servicer,  the "Servicer"),  in its capacity
                                    as servicer of the Loans.

Owner Trustee and Co-Owner 
Trustee .......................     __________________,  a _____________ banking
                                    corporation,  as  owner  trustee  under  the
                                    Trust  Agreement  (the "Owner  Trustee") and
                                    _________________________,    as    co-owner
                                    trustee  under the Trust  Agreement (in such
                                    capacity, the "Co-Owner Trustee").

Indenture Trustee ............      ________________________, a national banking
                                    association,  as the  indenture  trustee (in
                                    such  capacity,   the  "Indenture  Trustee")
                                    under  an   indenture  to  be  dated  as  of
                                    __________________ (the "Indenture") between
                                    the Trust and the Indenture Trustee.


Custodian .....................     ________________________,  as the  custodian
                                    (the   "Custodian")   under  the   Custodial
                                    Agreement  to be dated as of  _____________,
                                    ______   by  and  among   the   Trust,   the
                                    Depositor,   the  Servicer,   the  Indenture
                                    Trustee and the Custodian.

Closing Date ..................     On or about __________________.
   

Cut-Off Date ..................     With respect to the Initial Loans, the close
                                    of  business  on   __________________   (the
                                    "Initial Cut-Off Date"). With respect to the
                                    Subsequent  Loans,  the close of business on
                                    the date  specified  as such in the  related
                                    subsequent  transfer  agreement  (as defined
                                    herein).

Distribution Date .............     The 25th day of each  month  or, if such day
                                    is not a Business  Day, the next  succeeding
                                    Business       Day,       commencing      in
                                    _________________   (each,  a  "Distribution
                                    Date").

Due Period ....................     With  respect  to a  Distribution  Date  the
                                    calendar  month  immediately  preceding such
                                    Distribution Date (each, a "Due Period").

                                       4
    
<PAGE>



Determination Date ............     The  fourteenth  calendar  day of each month
                                    or, if such day is not a Business  Day,  the
                                    immediately  preceding Business Day (each, a
                                    "Determination Date").

Record Date ...................     With  respect  to  each   Distribution  Date
                                    (other  than the first  Distribution  Date),
                                    the close of business  on the last  Business
                                    Day of the month  immediately  preceding the
                                    month in which each Distribution Date occurs
                                    and, with respect to the first  Distribution
                                    Date,  the  Cut-off  Date  (each,  a "Record
                                    Date").

The Notes .....................     The Trust  will  issue the  Classes of Notes
                                    pursuant to the Indenture in the  respective
                                    aggregate    initial    principal    amounts
                                    specified  on the cover  hereof  (each  such
                                    aggregate   principal   amount   being   the
                                    "Original Class  Principal  Balance" for the
                                    related Class). The Notes will be secured by
                                    the  assets  of the  Trust  pursuant  to the
                                    Indenture  and  will be  senior  in right of
                                    payment  to  the  Residual   Interests.   In
                                    addition,  as  described  herein,  the Class
                                    A-1,  Class  A-2,  Class  A-3 and  Class A-4
                                    Notes  (the  "Senior  Notes")  will  also be
                                    senior  in  the  right  to  receive  certain
                                    payments relative to the Class M-1 and Class
                                    M-2 Notes (together, the "Mezzanine Notes"),
                                    which will be senior in the right to receive
                                    certain  payments  relative  to the  Class B
                                    Notes.  Payments  in respect of  interest on
                                    the Notes will be made prior to  payments of
                                    principal of the Notes. Interest will accrue
                                    on each  Class  of  Notes  at the  following
                                    applicable  per annum  rate (as to each such
                                    Class, the "Note Interest Rate"):


                                    Class A-1 Notes           _____

                                    Class A-2 Notes           _____

                                    Class A-3 Notes           _____

                                    Class A-4 Notes           _____

                                    Class M-1 Notes           _____

                                    Class M-2 Notes           _____

                                    Class B Notes             _____

                                    Interest  on the  Notes  will  accrue on the
                                    basis of a 360-day year consisting of twelve
                                    30-day  months.   See  "Description  of  the
                                    Notes/Distributions on the Notes" herein.
   

Priority  of  Distributions

Regular  Distribution
Amount ........................     The Regular  Distribution Amount (as defined
                                    herein)   will   be   distributed   on  each
                                    Distribution  Date in the following order of
                                    priority:  (i) to  pay  accrued  and  unpaid
                                    interest  on the  Senior  Notes (as  defined
                                    herein)  pro  rata,  based on the  amount of
                                    interest  distributable  in  respect of each
                                    such Class  calculated  at the related  Note
                                    Interest  Rate;  (ii)  to  pay  accrued  and
                                    unpaid  interest,  first,  on the  Class M-1
                                    Notes and,  second,  on the Class M-2 Notes;
                                    (iii) to pay accrued and unpaid  interest on
                                    the Class B Notes;  (iv) to pay as principal
                                    of the Class A-1,  Class A-2,  Class A-3 and
                                    Class A-4 Notes,  in that  order,  until the
                                    respective Class Principal  Balances thereof
                                    are reduced to zero, the amount necessary to
                                    reduce the aggregate Class Principal Balance
                                    of the Senior  Notes to the  Senior  Optimal
                                    Principal  Balance (as defined herein);  (v)
                                    to pay as  principal  of the  Class  M-1 and
                                    Class M-2 Notes,  in that order,  the amount
                                    necessary  to  reduce  the  Class  Principal
                                    Balances  thereof to the Class M-1 and Class
                                    M-2     Optimal     Principal      Balances,
                                    respectively;  (vi) to pay as  principal  of
                                    the


                                       5

<PAGE>

                                    Class  B  Notes,  the  amount  necessary  to
                                    reduce the Class  Principal  Balance thereof
                                    to  zero;  (vii)  to pay to the  Class  M-1,
                                    Class M-2 and Class B Notes,  in that order,
                                    their    respective    Loss    Reimbursement
                                    Deficiencies  (as defined  herein),  if any;
                                    and  (viii) to pay any  remaining  amount to
                                    the holders of the Residual Interests.

Excess  Spread ................     The Excess Spread (as defined below) will be
                                    distributed on each Distribution Date in the
                                    following  order of priority  (after  giving
                                    effect to all distributions  specified above
                                    under "--Regular  Distribution Amount"): (i)
                                    prior  to  the  termination  of  the  Spread
                                    Deferral  Period (as defined  below),  to be
                                    deposited  in the  Certificate  Distribution
                                    Account for  distribution  to the holders of
                                    the  Residual   Interests;   (ii)  upon  the
                                    termination of the Spread  Deferral  Period,
                                    (A)   in   an    amount    equal    to   the
                                    Overcollateralization  Deficiency Amount (as
                                    defined below),  if any, as follows:  (1) to
                                    pay as  principal  of the Class  A-1,  Class
                                    A-2, Class A-3 and Class A-4 Notes,  in that
                                    order,  until the respective Class Principal
                                    Balances  thereof are  reduced to zero,  the
                                    amount  necessary  to reduce  the  aggregate
                                    Class Principal  Balance of the Senior Notes
                                    to the Senior Optimal Principal Balance; (2)
                                    to pay as  principal  of the  Class  M-1 and
                                    Class M-2 Notes,  in that order,  the amount
                                    necessary  to  reduce  the  Class  Principal
                                    Balances  thereof to the Class M-1  Optional
                                    Principal  Balance (as  defined  herein) and
                                    Class  M-2  Optimal  Principal  Balance  (as
                                    defined  herein),  respectively;  and (3) to
                                    pay as principal  of the Class B Notes,  the
                                    amount   necessary   to  reduce   the  Class
                                    Principal  Balance  thereof to zero;  (B) to
                                    pay to the Class M-1,  Class M-2 and Class B
                                    Notes, in that order,  their respective Loss
                                    Reimbursement Deficiencies,  if any; and (C)
                                    to pay any  remaining  amount to the holders
                                    of the Residual Interests.  "Excess Spread."
                                    means with respect to any Distribution Date,
                                    the excess of (a) the Available Distribution
                                    Amount  over  (b) the  Regular  Distribution
                                    Amount.  "Spread  Deferral Period" means the
                                    period  beginning  on the  Closing  Date and
                                    ending as soon as Excess Spread in an amount
                                    equal to _________ has been deposited in the
                                    Certificate    Distribution    Account   for
                                    distribution  to the holders of the Residual
                                    Interests. "Overcollateralization Deficiency
                                    Amount"  means  with  respect to any date of
                                    determination,  the  excess,  if any, of the
                                    Overcollateralization      Amount      (such
                                    Overcollateralization    Amount)    to    be
                                    calculated   after  giving   effect  to  all
                                    payments of the Regular  Distribution Amount
                                    on the Notes and the  Residual  Interests on
                                    such Distribution Date).

Final  Maturity  Dates              The Class Principal Balance of each Class of
                                    Notes,  to the extent not  previously  paid,
                                    will  be   payable  in  full  on  the  Final
                                    Maturity  Dates  set  forth  below  (each  a
                                    "Final  Maturity  Date"),   although  it  is
                                    anticipated    that   the    actual    final
                                    Distribution  Date for  each  Class of Notes
                                    will occur  significantly  earlier  than its
                                    respective Final Maturity Date.

                                             Final

                                             Maturity Date

                                    Class A-1 Notes    _____________

                                    Class A-2 Notes    _____________

                                    Class A-3 Notes    _____________

                                    Class A-4 Notes    _____________

                                    Class M-1 Notes    _____________

                                    Class M-2 Notes    _____________



                                       6
<PAGE>



                                    Class B Notes
                                                     ========

Form and Registration of
the Notes .....................     The Notes will be  available  in  book-entry
                                    form. Persons acquiring beneficial ownership
                                    interests in the Notes ("Note  Owners") will
                                    hold  such  Notes  through  the   book-entry
                                    facilities of The  Depository  Trust Company
                                    ("DTC").  Transfers  within  DTC  will be in
                                    accordance   with  the   usual   rules   and
                                    operating procedures of DTC. So long as each
                                    Class of Notes is in book-entry  form,  each
                                    such Class will be  evidenced by one or more
                                    certificates  registered  in the name of the
                                    nominee of DTC.  The  interests  of the Note
                                    Owners will be represented  by  book-entries
                                    on  the  records  of DTC  and  participating
                                    members  thereof.  No  Note  Owner  will  be
                                    entitled to receive a definitive certificate
                                    representing such person's interest,  except
                                    in the event that Definitive  Securities are
                                    issued   under  the  limited   circumstances
                                    described  herein.  "Definitive  Securities"
                                    are  Notes   issued  in  fully   registered,
                                    certificated form,  as  set   forth  in  the
                                    Indenture. All references in this Prospectus
                                    Supplement to any Class of Notes reflect the
                                    rights of the Note Owners of such Class only
                                    as such rights may be exercised  through DTC
                                    and  its  participating  members  so long as
                                    such Class of Notes is held by DTC. See "The
                                    Agreements  Book-Entry  Securities"  in  the
                                    Prospectus   and    "Description    of   the
                                    Notes--Book-Entry  Registration" herein. The
                                    Note  Owners'  interests  in each  Class  of
                                    Notes   will   be  held   only  in   minimum
                                    denominations   of  $100,000   and  integral
                                    multiples of $1,000 on excess thereof.
    
Assets of the Trust ...........     On the Closing Date, the Trust will purchase
                                    from the Depositor a pool of home loans (the
                                    "Initial   Loans")   expected   to  have  an
                                    aggregate   unpaid   principal   balance  of
                                    approximately   $_____________   as  of  the
                                    Initial  Cut-Off Date (the actual  aggregate
                                    unpaid principal  balance (as of the Initial
                                    Cut-off  Date)  of the  Initial  Loans,  the
                                    "Original Pool Principal  Balance") pursuant
                                    to a  Sale  and  Servicing  Agreement  to be
                                    dated as of _________________ (the "Sale and
                                    Servicing  Agreement")  among the Trust, the
                                    Depositor,   the  Servicer,   the  Indenture
                                    Trustee  and  the  Co-Owner  Trustee.  On or
                                    prior  to  ______________,   the  Trust  may
                                    purchase  additional  loans (the "Subsequent
                                    Loans," and together with the Initial Loans,
                                    the  "Loans")  having  an  aggregate  unpaid
                                    principal  balance  of up  to  approximately
                                    $_____________  (as adjusted pursuant to the
                                    immediately    following    sentence,    the
                                    "Original Pre-Funded Amount"). To the extent
                                    that the Original Pool Principal  Balance is
                                    more or less  than the  amount  set forth in
                                    the second preceding sentence,  the Original
                                    Pre-Funded   Amount  will  be  decreased  or
                                    increased by a corresponding amount provided
                                    that the amount of any such adjustment shall
                                    not exceed $_____________. The Loans will be
                                    secured  by  mortgages,  deeds  of  trust or
                                    other  similar  security   instruments  (the
                                    "Mortgages").
   


                                     The Initial  Loans are  expected to consist
                                     of approximately  _______ loans,  having an
                                     Original   Pool   Principal    Balance   of
                                     approximately  $_________.  See "The Loans"
                                     herein.    The   statistical    information
                                     presented  in  this  Prospectus  Supplement
                                     regarding  the  Loans is based  only on the
                                     Initial Loans  identified as of the date of
                                     this  Prospectus  Supplement,  and does not
                                     take into  account any  additional  Initial
                                     Mortgage Loans identified after the date of
                                     this    Prospectus    Supplement   or   any
                                     Subsequent  Loans  that  may be sold to the
                                     Trust during the Pre-Funding Period through
                                     application  of amounts in the  Pre-Funding
                                     Account. In addition,  prior to the Closing
                                     Date,  ______  may  remove  any of the home
                                     loans  intended  to be sold  to the  Trust,
                                     substitute  comparable  loans therefor,  or
                                     add comparable loans thereto;  however, the
                                     aggregate  principal  balance of such loans
                                     so  replaced,  added  or  removed  may  not
                                     exceed   ______%  of  the   Original   Pool
                                     Principal Balance. If, prior to the Closing
                                     Date,  loans  are  removed  (or  added)  as
                                     described  herein,  an amount  equal to the
                                     aggregate  principal balances of such loans
                                     will be added  to (or  deducted  from)  the
                                     Original  Pre-Funded  Amount on the Closing
                                     Date. As a result of the foregoing, the




                                       7
<PAGE>


                                    statistical   information  presented  herein
                                    regarding  the Loans  expected to be sold to
                                    the Trust as of the date of this  Prospectus
                                    Supplement  (1) does not take  into  account
                                    any (a)  additional  Initial  Mortgage Loans
                                    not  identified  as  of  the  date  of  this
                                    Prospectus  Supplement  and  (b)  Subsequent
                                    Loans  that may be sold to the Trust  during
                                    the    Pre-Funding    Period   through   the
                                    application  of amounts  in the  Pre-Funding
                                    Account and (2) may vary in certain respects
                                    from  comparable  information  based  on the
                                    actual  composition  of Loans at the Closing
                                    Date or any  Subsequent  Transfer  Date. See
                                    "Risk   Factors--Acquisition  of  Subsequent
                                    Loans" and "The Loans" herein.

                                    The assets of the Trust will  consist of the
                                    Loans.  The  assets of the  Trust  will also
                                    include  (i)   payments   of  interest   and
                                    principal  received  in respect of the Loans
                                    after the related Cut-Off Date; (ii) amounts
                                    on deposit in the Collection  Account,  Note
                                    Distribution  Account,  Pre-Funding Account,
                                    Capitalized Interest Account and Certificate
                                    Distribution   Account;  and  (iii)  certain
                                    other ancillary or incidental funds,  rights
                                    and properties related to the foregoing. See
                                    "The Trust--General"  herein. The Trust will
                                    include the unpaid principal balance of each
                                    Loan as of its applicable  Cut-Off Date (the
                                    "Cut-Off  Date  Principal  Balance").   With
                                    respect  to any date,  the  "Pool  Principal
                                    Balance"  will be equal to the  aggregate of
                                    the  Principal  Balances  of all Loans as of
                                    the  last day of the  immediately  preceding
                                    Due  Period   (as   defined   herein).   The
                                    Principal   Balance  of  any  Loan  will  be
                                    calculated  as  described  herein under "The
                                    Trust--General."
    
                                    The  Trust  will  also   issue   instruments
                                    evidencing   in  the  aggregate  the  entire
                                    residual interest in the assets of the Trust
                                    (each a "Residual  Interest"),  which is not
                                    being offered hereby. The Residual Interests
                                    are  subordinate  in right of payment to the
                                    Notes.
   

The Loans .....................     All of the Loans will be home loans that are
                                    not insured or guaranteed by a  governmental
                                    agency the  related  proceeds  of which were
                                    used to finance (i)  property  improvements,
                                    (ii) the  acquisition  of personal  property
                                    such  as  home  appliances  or  furnishings,
                                    (iii) debt  consolidation,  (iv) the partial
                                    refinancing    of   one-    to    two-family
                                    residential  properties  (which may  include
                                    cash-out to the borrower), (v) a combination
                                    of property improvements, debt consolidation
                                    and  other  consumer  purposes  or  (vi)  to
                                    purchase  the  related  mortgaged  property.
                                    Substantially  all of the  Mortgages for the
                                    Loans  will  be  junior  (i.e.,  second)  in
                                    priority  to a  senior  lien on the  related
                                    mortgaged   properties  (each  a  "Mortgaged
                                    Property"),    which    will    consist   of
                                    owner-occupied   single-family   residences.
                                    Substantially  all  of  the  Loans  will  be
                                    secured by liens on Mortgaged  Properties in
                                    which the borrowers have little or no equity
                                    (i.e.,  the related  Combined  Loan-to-Value
                                    Ratios   exceed   100%)   at  the   time  of
                                    origination.  See "Risk Factors--Adequacy of
                                    the Mortgaged Properties as Security for the
                                    Loans" and "The Loans" herein and "The Trust
                                    Funds--The Loans" in the Prospectus.

                                    "Combined  Loan-to-Value  Ratio" means, with
                                    respect to any Loan, the fraction, expressed
                                    as a  percentage,  the numerator of which is
                                    the  principal   balance  of  such  Loan  at
                                    origination  plus,  in the  case of a junior
                                    lien   Loan,   the   aggregate   outstanding
                                    principal  balance  of  the  related  senior
                                    liens  on the  date of  origination  of such
                                    Loan,  and the  denominator  of which is the
                                    appraised  value  of the  related  Mortgaged
                                    Property at the time of origination  of such
                                    Loan  (determined  as described herein under
                                    "_______________--Underwriting Guidelines").
                                    The Initial Loans are expected to consist of
                                    approximately   _______   loans   having  an
                                    Original Pool Principal  Balance expected to
                                    be  approximately  $_____________.  More  or
                                    fewer  Initial Loans having an Original Pool
                                    Principal  Balance  of  greater or less than
                                    such  amount  may  actually  constitute  the
                                    Initial  Loans  provided  that the amount of
                                    any  such  variance



                                       8
<PAGE>

                                    in  the  Original  Pool Principal    Balance
                                    shall   not   exceed $__________. See "The
                                    Loans" herein.
    

                                    _______ and the Depositor  will be obligated
                                    either  to  repurchase  any Loan as to which
                                    (i) a  representation  or warranty  has been
                                    breached  or  (ii)  a  document   deficiency
                                    exists,  which breach or deficiency  remains
                                    uncured  for a  period  of 60 days and has a
                                    materially  adverse  effect on the interests
                                    of the  Noteholders  in such Loan  (each,  a
                                    "Defective   Loan")   or  to   remove   such
                                    Defective  Loan and  substitute  a Qualified
                                    Substitute Loan. In addition,  ______ may at
                                    its option purchase or remove from the Trust
                                    and, if not  purchased,  substitute for such
                                    Loan a qualified  Substitute  Loan, any Loan
                                    that is 90 days or more delinquent and which
                                    _____   determines   in  good  faith   would
                                    otherwise   become  subject  to  foreclosure
                                    proceedings so long as the aggregate of such
                                    purchases does not exceed 10% of the Maximum
                                    Collateral   Amount.   As  used  herein,   a
                                    "Qualified   Substitute   Loan"   will  have
                                    characteristics   that   are   substantially
                                    similar to the  characteristics  of the Loan
                                    which it  replaces.  The  repurchase  of any
                                    Loan  (rather than the  replacement  thereof
                                    through   substitution)   will   result   in
                                    accelerated     payments    of     principal
                                    distributions     on    the    Notes.    See
                                    "_________________--Repurchase or Substitut-
                                    ution of Loans" herein.

                                     With  respect  to any  date,  the  "Maximum
                                     Collateral  Amount"  shall equal the sum of
                                     the (i) the Original Pool Principal Balance
                                     and  (ii)  the   aggregate   Cut-Off   Date
                                     Principal  Balances of all Subsequent Loans
                                     transferred  to the  Trust  on or  prior to
                                     such date.

Credit Enhancement ............     Credit enhancement with respect to the Notes
                                    will be provided by (i) the subordination of
                                    distributions  in  respect  of the  Residual
                                    Interests (as well as the  subordination  of
                                    certain Classes of Notes to other Classes of
                                    Notes,  as described  herein),  and (ii) the
                                    Overcollateralization  Amount which  results
                                    from  (a)  the  excess  of  the  sum  of the
                                    Original  Pool  Principal  Balance  and  the
                                    Original   Pre-Funding   Amount   over   the
                                    aggregate of the Class Principal Balances of
                                    all Classes of Notes and (b)  following  the
                                    Spread   Deferral   Period,    the   limited
                                    acceleration  of the principal  amortization
                                    of the Notes relative to the amortization of
                                    the  Loans  by  the  application  of  Excess
                                    Spread, as described herein.
   

  Subordination ...............     The  rights of the  holders of the Class M-1
                                    Notes to receive  distributions  of interest
                                    on   each    Distribution   Date   will   be
                                    subordinated  to such  rights of the holders
                                    of  the  Senior  Notes,  the  rights  of the
                                    holders  of the Class  M-2 Notes to  receive
                                    distributions    of    interest    on   each
                                    Distribution  Date will be  subordinated  to
                                    such  rights of the holders of the Class M-1
                                    Notes and the Senior  Notes,  and the rights
                                    of the  holders  of the  Class  B  Notes  to
                                    receive  distributions  of  interest on each
                                    Distribution  Date will be  subordinated  to
                                    such  rights  of the  holders  of all  other
                                    Classes of Notes. In addition, the rights of
                                    the  holders  of  the  Class  M-1  Notes  to
                                    receive  distributions  of principal on each
                                    Distribution    Date   generally   will   be
                                    subordinated  to such  rights of the holders
                                    of the Senior  Notes,  and the rights of the
                                    holders  of the Class  M-2 Notes to  receive
                                    distributions    of    principal   on   each
                                    Distribution    Date   generally   will   be
                                    subordinated  to such  rights of the holders
                                    of the Senior Notes and the Class M-1 Notes.
                                    The  rights  of the  holders  of the Class B
                                    Notes to receive  distributions of principal
                                    on each  Distribution Date generally will be
                                    subordinated  to such  rights of the holders
                                    of all other Classes of Notes.  In addition,
                                    the rights of the  holders  of the  Residual
                                    Interests to receive any distributions  from
                                    amounts  available on each Distribution Date
                                    will be  subordinated  to such rights of the
                                    holders  of  all   Classes  of  Notes.   The
                                    subordination described above is intended to
                                    enhance the likelihood of regular receipt by
                                    the  holders of the Notes of the full amount
                                    of interest and principal  distributions due
                                    to such  holders and to afford such  holders
                                    protection against losses on the Loans.






                                       9
<PAGE>


                                    See  "Description  of  Credit  Enhancement--
                                    Subordination   and  Allocation  of  Losses"
                                    herein.
    
Overcollateralization .........     As  of  any  date  of   determination,   the
                                    "Overcollateralization  Amount"  will  equal
                                    the  excess  of (A) the sum of (i) the  Pool
                                    Principal  Balance  as of  the  end  of  the
                                    immediately  preceding  Due  Period and (ii)
                                    the  Pre-Funded  Amount as of the end of the
                                    immediately  preceding  Due Period  over (B)
                                    the   aggregate   of  the  Class   Principal
                                    Balances of the Notes.  On the Closing Date,
                                    the  Overcollateralization  Amount  will  be
                                    $___________,  which is equal to  ______% of
                                    the  sum  of  the  Original  Pool  Principal
                                    Balance and the Original  Pre-Funded Amount.
                                    As a result  of the  application  of  Excess
                                    Spread in reduction  of the Class  Principal
                                    Balances of the Notes  following  the end of
                                    the    Spread    Deferral    Period,     the
                                    Overcollateralization  Amount is expected to
                                    increase  over  time  until  such  amount is
                                    equal  to the  Overcollateralization  Target
                                    Amount.
   

                                    The "Spread  Deferral  Period" will begin on
                                    the  Closing  Date and end as soon as Excess
                                    Spread in an amount  equal to  $____________
                                    has  been   deposited  in  the   Certificate
                                    Distribution Account for distribution to the
                                    holders  of  the  Residual  Interests.   The
                                    "Overcollateralization  Target  Amount" will
                                    equal (A) with  respect to any  Distribution
                                    Date  occurring  prior to the Stepdown  Date
                                    (as  defined  below),   the  greater  of (x)
                                    ____% of the Maximum  Collateral  Amount and
                                    (y) the Net Delinquency  Calculation  Amount
                                    (as defined below),  and (B) with respect to
                                    any other  Distribution Date, the greater of
                                    (x) ____% of the Pool  Principal  Balance as
                                    of the end of the  preceding  Due Period and
                                    (y) the Net Delinquency  Calculation Amount;
                                    provided,       however,       that      the
                                    Overcollateralization  Target Amount will in
                                    no event be less than  ____% of the  Maximum
                                    Collateral    Amount.    "Net    Delinquency
                                    Calculation  Amount"  means with  respect to
                                    any Distribution  Date, the excess,  if any,
                                    of (x) the product of 2.5 and the  Six-Month
                                    Rolling  Delinquency  Average  over  (y) the
                                    aggregate  of the  amounts of Excess  Spread
                                    for the three preceding Distribution Dates.

                                    While  the  distribution  of  Excess  Spread
                                    following  the  Spread  Deferral  Period  to
                                    holders of the Notes in  reduction  of their
                                    respective Class Principal Balances has been
                                    designed  to  produce  and  maintain a given
                                    level of overcollateralization  with respect
                                    to the Notes, there can be no assurance that
                                    Excess   Spread   will   be   generated   in
                                    sufficient   amounts  to  ensure  that  such
                                    overcollateralization level will be achieved
                                    or maintained at all times. See "Description
                                    of  Credit   Enhancement--Subordination  and
                                    Allocation     of    Losses"    and    "Risk
                                    Factors--Adequacy   of  Credit  Enhancement"
                                    herein. 

Application of Allocable Loss 

Amounts .......................     In the event that (a) the  aggregate  of the
                                    Class  Principal  Balances of all Classes of
                                    Notes on any Distribution Date (after giving
                                    effect to all  distributions  on such  date)
                                    exceeds  (b) the sum of the  Pool  Principal
                                    Balance and the Pre-Funded  Amount,  each as
                                    of the end of the immediately  preceding Due
                                    Period  (such  excess,  an  "Allocable  Loss
                                    Amount"), such Allocable Loss Amount will be
                                    applied,  sequentially,  in reduction of the
                                    Class  Principal  Balances  of the  Class B,
                                    Class  M-2  and  Class  M-1  Notes,  in that
                                    order,  until the respective Class Principal
                                    Balances  thereof have been reduced to zero.
                                    Allocable  Loss  Amounts will not be applied
                                    to  the  reduction  of the  Class  Principal
                                    Balance  of  any  Class  of  Senior   Notes.
                                    Allocable   Loss  Amounts   applied  to  any
                                    applicable  Class of Notes will entitle such
                                    Class to reimbursement (such entitlement,  a
                                    "Loss  Reimbursement  Deficiency") under the
                                    circumstances  and  to the  extent  provided
                                    herein.     See    "Description    of    the
                                    Notes--Application    of   Allocable    Loss
                                    Amounts" herein.




                                       10
<PAGE>




Fees and  Expenses of 
the Trust .....................     As compensation for its services pursuant to
                                    the  Sale  and  Servicing   Agreement,   the
                                    Servicer  will be  entitled to receive a fee
                                    (the  "Servicing  Fee")  and the  additional
                                    compensation described under "Description of
                                    Transfer    and    Servicing    Agreements--
                                    Servicing"    (together,    the   "Servicing
                                    Compensation").  As  compensation  for their
                                    services pursuant to the Indenture, the Sale
                                    and Servicing Agreement,  the Administration
                                    Agreement,  the Custodial  Agreement and the
                                    Trust Agreement as applicable (the "Transfer
                                    and  Servicing  Agreements")  the  Indenture
                                    Trustee  will be entitled to its accrued and
                                    unpaid fee (the "Indenture Trustee Fee") and
                                    the Owner  Trustee  will be  entitled to its
                                    accrued and unpaid fee (the  "Owner  Trustee
                                    Fee").  The  Servicing   Compensation,   the
                                    Indenture  Trustee Fee and the Owner Trustee
                                    Fee  are  collectively  referred  to as  the
                                    "Trust Fees and Expenses."
    
Pre-Funding Account ...........     On the Closing Date, the Original Pre-Funded
                                    Amount will be deposited in the  Pre-Funding
                                    Account,  which  account will be in the name
                                    of the Indenture Trustee,  will form part of
                                    the  Trust  and  will  be  used  to  acquire
                                    Subsequent  Loans.  The Original  Pre-Funded
                                    Amount is expected to equal $____________ on
                                    the  Closing  Date but such  account  may be
                                    increased or decreased to by an amount equal
                                    to the  amount  by which the  Original  Pool
                                    Principal  Balance falls short of or exceeds
                                    $___________;  provided  that the  amount of
                                    any such  increase  or  decrease  shall  not
                                    exceed $___________.  During the Pre-Funding
                                    Period  (as  defined  below),  the amount on
                                    deposit in the  Pre-Funding  Account (net of
                                    investment     earnings     thereon)    (the
                                    "Pre-Funded  Amount") will be reduced by the
                                    amount  thereof used to purchase  Subsequent
                                    Loans  in  accordance   with  the  Sale  and
                                    Servicing   Agreement.    The   "Pre-Funding
                                    Period"  is  the  period  commencing  on the
                                    Closing  Date and  ending  generally  on the
                                    earlier  to  occur  of (i) the date on which
                                    the  amount on  deposit  in the  Pre-Funding
                                    Account  (net  of  any  investment  earnings
                                    thereon)  is less than  $_________  and (ii)
                                    ______________.  On  the  Distribution  Date
                                    following   the  Due  Period  in  which  the
                                    termination   of  the   Pre-Funding   Period
                                    occurs,  if the Pre-Funded Amount at the end
                                    of  the  Pre-Funding  Period  is  less  than
                                    $___________,  any  such  Pre-Funded  Amount
                                    will  be   distributed  to  holders  of  the
                                    Classes  of Notes then  entitled  to receive
                                    principal  on  such   Distribution  Date  in
                                    reduction  of the  related  Class  Principal
                                    Balances,   thus   resulting  in  a  partial
                                    redemption  of the  related  Notes  on  such
                                    date. On the Distribution Date following the
                                    Due Period in which the  termination  of the
                                    Pre-Funding Period occurs, if the Pre-Funded
                                    Amount at the end of the Pre-Funding  Period
                                    is  greater  than or  equal  to  $__________
                                    (such  event,   a   "Pre-Funding   Pro  Rata
                                    Distribution   Trigger"),   such  Pre-Funded
                                    Amount will be distributed to the holders of
                                    all  Classes  of  Notes  and  the   Residual
                                    Interests  (which  initially are represented
                                    by the  Overcollateralization  Amount on the
                                    Closing  Date),   pro  rata,  based  on  the
                                    Original Class  Principal  Balances  thereof
                                    and the  Residual  Interests  in relation to
                                    the  sum  of  the  Original  Pool  Principal
                                    Balance and the Original  Pre-Funded Amount.
                                       

Capitalized Interest Account ..     On the Closing  Date, a portion of the sales
                                    proceeds of the Notes will be  deposited  in
                                    an  account   (the   "Capitalized   Interest
                                    Account") for  application  by the Indenture
                                    Trustee   on  the   Distribution   Dates  in
                                    ______________,       _____________      and
                                    _______________   to  cover   shortfalls  in
                                    interest  on the Notes that may arise due to
                                    the utilization of the  Pre-Funding  Account
                                    as described  herein.  Any amounts remaining
                                    in the Capitalized  Interest  Account at the
                                    end of the  Pre-Funding  Period will be paid
                                    to ______. 



Optional Termination ..........     The holders of Residual Interests  exceeding
                                    in the aggregate a 50%  percentage  interest
                                    (the  "Majority  Residual  Interestholders")
                                    may,  at  their  option,   effect  an  early
                                    termination  of the  Trust on or  after  any
                                    Distribution   Date  on   which   the   Pool
                                    Principal  Balance declines to ____% or less
                                    of  the  Maximum   Collateral   Amount,   by
                                    purchasing all of the Loans at a price



                                       11
<PAGE>


                                    equal to or  greater  than  the  Termination
                                    Price. The  "Termination  Price" shall be on
                                    an  amount  equal to the sum of (i) the then
                                    outstanding  Principal Balances of the Loans
                                    plus  all   accrued   and  unpaid   interest
                                    thereon,  (ii) any Trust Fees  Expenses  due
                                    and  unpaid  on  such  date  and  (iii)  any
                                    unreimbursed  Servicing  Advances  including
                                    such   Servicing   Advances   deemed  to  be
                                    nonrecoverable.   "Servicing  Advances"  are
                                    reasonable  and customary  expense  advances
                                    with respect to such loan. The proceeds from
                                    such sale will be  distributed  in the order
                                    and   priority   set   forth   above   under
                                    "Distribution Priorities." The proceeds from
                                    any such  sale  will be  distributed  in the
                                    amounts  and   subject  to  the   priorities
                                    described  herein under  "Description of the
                                    Notes--Distributions   on  the  Notes."  See
                                    "Description    of    the    Notes--Optional
                                    Termination of the Trust" herein.

Tax Status ....................     In the opinion of (Dewey Ballantine LLP "Tax
                                    Counsel"  herein)  for  Federal  income  tax
                                    purposes, the Notes will be characterized as
                                    debt and the Trust will not be characterized
                                    as  an  association  (or a  publicly  traded
                                    partnership) taxable as a corporation.  Each
                                    Noteholder,  by the  acceptance  of a  Note,
                                    will   agree   to   treat   the   Notes   as
                                    indebtedness    for   Federal   income   tax
                                    purposes.  Alternative  characterizations of
                                    the Trust are possible, but would not result
                                    in materially  adverse tax  consequences  to
                                    Noteholders. See "Certain Federal Income Tax
                                    Consequences"  herein and  "Certain  Federal
                                    Income Tax  Consequences"  in the Prospectus
                                    for  additional  information  concerning the
                                    application  of  Federal  income tax laws to
                                    the Trust and the Notes.
    
ERISA .........................     Subject  to  the  considerations   discussed
                                    under "ERISA  Considerations"  herein and in
                                    the  Prospectus,  plans that are  subject to
                                    the requirements of the Employee  Retirement
                                    Income  Security  Act of  1974,  as  amended
                                    ("ERISA"),  and the Internal Revenue Code of
                                    1986, as amended (the "Code"),  may purchase
                                    the Notes. Any fiduciary considering whether
                                    to  purchase  the  Notes on behalf of such a
                                    plan must  determine  that the purchase of a
                                    Note is consistent with its fiduciary duties
                                    under   ERISA  and  does  not  result  in  a
                                    nonexempt prohibited  transaction as defined
                                    in Section  406 of ERISA or Section  4975 of
                                    the Code.

                                    See "ERISA Considerations" herein and in the
                                    Prospectus.

Servicing of the Loans ........     The Servicer will perform the loan servicing
                                    functions with respect to the Loans pursuant
                                    to the Sale and Servicing Agreement and will
                                    be entitled to receive a fee (the "Servicing
                                    Fee")  and  other   servicing   compensation
                                    (collectively,         the        "Servicing
                                    Compensation"),    payable    monthly,    as
                                    described  herein (See  "Description  of the
                                    Transfer            and            Servicing
                                    Agreements--Servicing" herein). The Servicer
                                    may  subcontract  its servicing  obligations
                                    and duties with respect to certain  Loans to
                                    certain qualified  servicers pursuant to one
                                    or more  subservicing  agreements (each such
                                    servicer,     in    this     capacity,     a
                                    "Subservicer").  However,  the Servicer will
                                    not be relieved of its servicing obligations
                                    and duties with  respect to any  subserviced
                                    Loans.  In addition,  the  Servicer  will be
                                    responsible  for paying the fees of any such
                                    Subservicer.

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

   


Ratings of the Notes ..........     It is a  condition  to the  issuance  of the
                                    Notes that each of the Senior Notes be rated
                                    "[AAA]" by [Fitch  Investors  Service,  L.P.
                                    ("Fitch")] and "[Aaa]"



                                       12
<PAGE>



                                    by [Moody's Investor Service] ["Moody's" and
                                    together    with    Fitch,]    the   "Rating
                                    Agencies"),  and that the Class M-1 Notes be
                                    rated   "[AA]"  by  [Fitch]  and  "[A2]"  by
                                    [Moody's],  the  Class  M-2  Notes  be rated
                                    "[A]" by Fitch] and "[A2]" by [Moody's]  and
                                    the  Class  [B]  Notes be rated  "[BBB]"  by
                                    [Fitch]  and   "[Baa3]"  by   [Moody's].   A
                                    security   rating   does  not   address  the
                                    frequency  of principal  prepayments  or the
                                    corresponding  effect on yield to holders of
                                    the  Notes.  The  security  rating  does not
                                    address  the ability of the Trust to acquire
                                    Subsequent  Loans, any potential  redemption
                                    with respect  thereto or the effect on yield
                                    resulting therefrom.  None of the Depositor,
                                    Servicer,  Indenture Trustee, Owner Trustee,
                                    Co-Owner  Trustee  or any  other  person  is
                                    obligated  to  maintain  the  rating  on any
                                    Class of Notes.



                                       13
<PAGE>



                                  RISK FACTORS

         For a discussion of all material  risk factors in  connection  with the
purchase of the Notes, prospective investors in the Notes should  consider the
following risk factors (as well as the factors set forth under "Risk Factors" in
the Prospectus).  These factors are intended to identify the significant sources
of risk  affecting  an  investment  in the Notes.  Unless the context  indicates
otherwise, any numerical or statistical information presented in this Prospectus
Supplement is based upon the  characteristics of the Initial Loans identified as
of ______________ (such date, the "Statistic Calculation Date").

The Statistical  Distribution of  Characteristics As Of The Initial Cut-Off Date
For The Initial Loans will Vary Somewhat From The Statiscal Distribution Of Such
Characteristics As Of The Statistic Calculation Date.
    
     The  statistical   information  presented  in  this  Prospectus  Supplement
concerning  the Initial  Loans is based on the  characteristics  of a portion of
such Initial Loans as of Statistic  Calculation Date. Such portion  aggregated $
_______________  as of the Statistic  Calculation  Date.  _____ expects that the
actual  aggregate  principal  balance  of the  Initial  Loans as of the  Initial
Cut-Off Date will be approximately $_____________.  The additional Initial Loans
will  represent  Loans  originated  by or on behalf of ______ or  purchased  and
re-underwritten by ______ in accordance with ______'s program on or prior to the
Initial  Cut-Off  Date.  Moreover,  certain  Initial  Loans  included  as of the
Statistic  Calculation Date may prepay in full, or may be determined not to meet
the eligibility  requirements for the Loans, and thus not be included as Initial
Loans.  As  a  result  of  the  foregoing,   the  statistical   distribution  of
characteristics  as of the Initial  Cut-Off Date for the Initial Loans will vary
somewhat from the  statistical  distribution of such  characteristics  as of the
Statistic Calculation Date as presented in this Prospectus Supplement,  although
such variance will not be material.
   

Variation in Credit Quality May Affect the Ability of  _____________  to Acquire
or Originate Subsequent Loans
    
                                                      
     The  ability of ______ to  acquire or  originate  loans  subsequent  to the
Closing Date and on or prior to  ___________________  that meet the requirements
for  transfer  during  the  Pre-Funding  Period  under  the Sale  and  Servicing
Agreement  is and will be affected by a variety of factors,  including  interest
rates,  employment  levels,  the rate of inflation  and consumer  perception  of
economic conditions generally. On the Distribution Date following the Due Period
in which the  termination of the  Pre-Funding  Period occurs,  if the Pre-Funded
Amount at the end of the Pre-Funding  Period is less than  $_________,  any such
Pre-Funded  Amount will be  distributed  to holders of the Classes of Notes then
entitled to receive  principal  on such  Distribution  Date in  reduction of the
related Class Principal Balances,  thus resulting in a partial redemption of the
related Notes on such date. On the Distribution Date following the Due Period in
which the termination of the Pre-Funding Period occurs, if the Pre-Funded Amount
at the end of the  Pre-Funding  Period is greater than or equal to  $___________
(such event, a "Pre-Funding  Pro Rata  Distribution  Trigger"),  such Pre-Funded
Amount  will be  distributed  to the  holders  of all  Classes  of Notes and the
Residual Interests (which initially represent the  Overcollateralization  Amount
on the Closing Date), pro rata,  based on the Original Class Principal  Balances
of the Notes and original  balance of the Residual  Interests in relation to the
sum of the Original Pool Principal Balance and the Original Pre-Funded Amount.

     Any  conveyance of Subsequent  Loans is subject to the conditions set forth
in the Sale and Servicing Agreement,  which conditions include among others: (i)
each Subsequent Loan must satisfy the representations  and warranties  specified
in the Sale and  Servicing  Agreement;  (ii) ______  will not select  Subsequent
Loans  in a  manner  that  it  believes  is  adverse  to  the  interests  of the
Noteholders;  and  (iii)  as of the  related  Cut-Off  Date,  all of the  Loans,
including the Subsequent  Loans to the conveyed to the Trust by the Depositor as
of such Cut-Off Date, must satisfy certain statistical criteria set forth in the
Sale and Servicing  Agreement.  Although each  Subsequent  Loan must satisfy the
eligibility criteria referred to above at the time of its transfer to the Trust,
the  Subsequent  Loans may have been  originated  or  purchased  by ______ using
credit criteria different from those which were applied to the Initial Loans and
may be of a different  credit quality and have  different  loan  characteristics
from the Initial Loans. After the transfer of the Subsequent Loans to the Trust,
the aggregate statistical  characteristics of the Loan Pool may vary from those
of the Initial Loans that have been  identified as of the Statistic  Calculation
Date  as  described  herein.  See  "The  Loans  Initial  Loan  Statistics",  and
"Conveyance of Subsequent Loans" herein.
   

Prepayment May Affect the Yield to Maturity of the Notes
    

     All of the Loans may be prepaid  in whole or in part at any time;  however,
with respect to certain Loans, a prepayment  charge,  as permitted by applicable
law,  may apply to full and  partial  prepayments  during the first  three years
after   origination   as   described   below   under   "Prepayment   and   Yield
Considerations."  Home  loans,  such  as the  Loans,  have  been  originated  in
significant  volume only during the past few years and neither the Depositor nor
the Servicer is aware of any publicly  available  studies or  statistics  on the
rate of  prepayment  of such loans.  The Trust's  prepayment  experience  may be
affected by a wide variety of factors,  including  general economic  conditions,
interest rates, the availability of alternative  financing,  homeowner  mobility
and the Combined  Loan-to-Value Ratios of the 


                                       14
<PAGE>



Loans.  In  addition,   substantially  all  of  the  Loans  contain  due-on-sale
provisions and the Servicer  intends to enforce such  provisions  unless (i) the
Servicer, in a manner consistent with accepted servicing practices,  permits the
purchaser  of the  related  Mortgaged  Property  to assume the Loan or (ii) such
enforcement  is not  permitted  by  applicable  law. To the extent  permitted by
applicable law, such assumption will not release the original  borrower from its
obligation   under  any  such  Loan.   See   "Certain   Legal   Aspects  of  the
Loans--Due-on-Sale Clauses in Mortgage Loans" in the Prospectus.

     In  certain  cases,  the  Servicer  may,  in a manner  consistent  with its
servicing  practices,  permit a borrower who is selling his principal  residence
and purchasing a new one to substitute the new Mortgaged  Property as collateral
for the related Loan. In such event,  the Servicer  will  generally  require the
borrower to make a partial  prepayment in reduction of the principal  balance of
the Loan to the extent that the borrower has received  proceeds from the sale of
the  prior  residence  that  will  not be  applied  to the  purchase  of the new
residence.

     The  extent  to which  the  yield to  maturity  of a Note may vary from the
anticipated  yield will depend upon (i) the degree to which it is purchased at a
premium or  discount,  (ii) the degree to which the timing of  distributions  to
holders thereof is sensitive to scheduled payments,  prepayments,  liquidations,
defaults, delinquencies,  substitutions,  modifications and repurchases of Loans
and to the  distribution of Excess Spread and (iii) the application of Allocable
Loss Amounts to certain Classes of Notes as specified herein. In the case of any
Note purchased at a discount, an investor should consider the risk that a slower
than  anticipated  rate of  principal  distributions  to the holder of such Note
(including without limitation  principal  prepayments on the Loans) could result
in an actual yield to such  investor  that is lower than the  anticipated  yield
and, in the case of any Note purchased at a premium, the risk that a faster than
anticipated  rate  of  principal  distributions  to  the  holder  of  such  Note
(including without limitation  principal  prepayments on the Loans) could result
in an actual yield to such investor that is lower than the anticipated yield. On
each  Distribution  Date  following  the  Spread  Deferral  Period and until the
Overcollateralization  Amount  is at least  equal  to the  Overcollateralization
Target Amount, the allocation of the Excess Spread for such Distribution Date as
an  additional  distribution  of  principal  of the Notes  will  accelerate  the
amortization of the Notes relative to the amortization of the Loans. Further, in
the event that significant distributions of principal are made to holders of the
Notes as a result of prepayments, liquidations, repurchases and purchases of the
Loans or distributions of Excess Spread,  there can be no assurance that holders
of the  Notes  will be able  to  reinvest  such  distributions  in a  comparable
alternative investment having a comparable yield. See "Risk  Factors--Prepayment
and Yield Considerations" herein.
   

In The Event Of Higher Rates Of Delinquencies,  Defaults And Losses, The Amounts
Available From the Credit  Enhancement  May Not Be Adequate For Cover The Delays
Or Short Falls in Distributions To The Holders Of The Notes
    

     Credit  enhancement  with  respect to the Notes will be provided by (i) the
subordination of distributions in respect of the Residual  Interests (as well as
the  subordination  of certain  Classes of Notes to other  Classes of Notes,  as
described herein), and (ii) the Overcollateralization  Amount which results from
(a) the  excess  of the  sum of the  Original  Pool  Principal  Balance  and the
Original  Pre-Funded  Amount over the aggregate of the Class Principal  Balances
for all Classes as of Notes and (b) following the Spread  Deferral  Period,  the
limited acceleration of the principal  amortization of the Notes relative to the
amortization  of the Loans by the  application  of Excess  Spread,  as described
herein.  If the Loans  experience  higher rates of  delinquencies,  defaults and
losses than initially  anticipated in connection  with the ratings of the Notes,
or if the Loan Rates on those Initial Loans which have adjustable interest rates
("Adjustable  Rate  Loans")  decrease,  the  amounts  available  from the credit
enhancement   may  not  be  adequate  to  cover  the  delays  or  shortfalls  in
distributions  to  the  holders  of the  Notes  that  result  from  such  higher
delinquencies,  defaults and losses.  If the amounts  available  from the credit
enhancement are  inadequate,  the holders of the Notes will bear the risk of any
delays and losses resulting from the  delinquencies,  defaults and losses on the
Loans.

     The rights of the  holders of the Class M-1 Notes to receive  distributions
of interest on each  Distribution  Date generally will be  subordinated  to such
rights of the  holders of the  Senior  Notes,  the rights of the  holders of the
Class M-2 Notes to receive  distributions of interest on each  Distribution Date
generally  will be  subordinated  to such rights of the holders of the Class M-1
Notes and the Senior  Notes,  and the rights of the holders of the Class B Notes
to receive distributions of interest on each Distribution Date generally will be
subordinated  to such  rights of the holders of all other  Classes of Notes.  In
addition,  the  rights  of the  holders  of  the  Class  M-1  Notes  to  receive
distributions  of  principal  on  each   Distribution  Date  generally  will  be
subordinated  to such rights of the holders of the Senior Notes,  and the rights
of the holders of the Class M-2 Notes to receive  distributions  of principal on
each  Distribution  Date  generally will be  subordinated  to such rights of the
holders of the Senior Notes and the Class M-1 Notes.  Further,  distributions of
principal of the Class B Notes  generally  will be  subordinated  in priority of
payment  to  all  other   Classes   of  Notes.   See   "Description   of  Credit
Enhancement--Subordination and Allocation of Losses" herein.
   

     While the  distribution of Excess Spread to the holders of the Notes in the
manner  specified herein has been designed to produce and maintain a given level
of  overcollateralization  with respect to the Notes,  there can be no assurance
that Excess Spread will be generated in  sufficient  amounts to ensure that such
overcollateralization  level will be achieved  or  maintained  at all times.  In
particular, as a result of delinquencies on the Loans during any Due Period,
the amount of interest  received on the Loans during such Due Period may be less
than  the  amount  of  interest  distributable  on  the  Notes  on  the  related
Distribution Date. Such an occurrence will cause the Class Principal Balances of
the Classes of Notes to decrease at a slower rate relative to the




                                       15
<PAGE>

Pool Principal  Balance,  resulting in a reduction of the  Overcollateralization
Amount and, in some circumstances, an Allocable Loss Amount.
    
     The holders of the  Residual  Interests  will not be required to refund any
amounts  previously  distributed  to them pursuant to the Transfer and Servicing
Agreements,  including any distributions of Excess Spread, regardless of whether
there are  sufficient  funds on a  subsequent  Distribution  Date to make a full
distribution to holders of the Notes.
   

The Mortgaged Properties May Not Provide Adequate Security For The Loans
    
     As of the Statistic Calculation Date, the Combined Loan-to-Value Ratios for
the  Initial  Loans  ranged  from  approximately   ______%  to  _______%,   with
approximately  ______% of the Statistic  Principal  Balance  consisting of Loans
having  Combined-Loan-to-Value Ratios in excess of _______%. As of the Statistic
Calculation  Date  the  weighted  average  Combined  Loan-to-Value  Ratio of the
Initial  Loans  was  ________%.  As a result  of the  foregoing,  the  Mortgaged
Properties may not provide adequate security for the Loans. Even assuming that a
Mortgaged Property provides adequate security for the related Loan,  substantial
delays could be  encountered in connection  with the  liquidation of a Loan that
would result in current  shortfalls in  distributions  to the Noteholders to the
extent  such  shortfalls  are not  covered by the credit  enhancement  described
herein. In addition,  liquidation expenses relating to any Liquidated Loan (such
as legal fees, real estate taxes,  and maintenance  and  preservation  expenses)
would reduce the liquidation  proceeds otherwise payable to the Noteholders.  In
the event that any Mortgaged Property fails to provide adequate security for the
related  Loan,  any  losses  in  connection  with  such  Loan  will be  borne by
Noteholders  as  described  herein to the  extent  that the  credit  enhancement
described herein is insufficient to absorb all such losses.
   

Should The Loan Rates On The Adjustable Loans Decrease, The Amount Available For
Distribution May Be Lessened

    

     While  all of the Notes are fixed  rate  obligations,  as of the  Statistic
Calculation  Date,  Initial  Loans  representing  approximately  ______%  of the
Statistic Principal Balance, are Adjustable Rate Loans. Should the Loan Rates on
the Adjustable  Rate Loans decrease,  the amount of Excess Spread  available for
deposit to the Certificate  Distribution Account to cause the termination of the
Spread  Deferral  Period  and then to make  payments  to  achieve  the  required
Overcollateralization  Amount  will  be  lessened.  See  "Prepayment  and  Yield
Considerations--Excess Spread and Reduction of Overcollateralization Amount."

   
    
   

Book-Entry  Registration  of Notes May Reduce The Liquidity Of Such Notes In The
Secondary Trading Market
    

     Issuance of the Notes in  book-entry  form may reduce the liquidity of such
Notes in the  secondary  trading  market  because  investors may be unwilling to
purchase  Notes for which they cannot obtain  physical  certificates.  Moreover,
because   transactions   in  the  Notes  can  be  effected   only  through  DTC,
participating  organizations,  indirect  participants  and  certain  banks,  the
ability  of a  beneficial  owner of a Note to pledge its  interest  in a Note to
persons or entities that do not  participate in the DTC system,  or otherwise to
take  actions in respect of such Note,  may be limited due to lack of a physical
certificate representing such Note.

Additional Factors Affecting Delinquencies, Defaults and Losses on Loans
   
     Underwriting  Guidelines  May Not Consider The Adequacy Of The Value Of The
     Related Mortgage Property

     The  evaluation  of the  adequacy  of the  value of the  related  Mortgaged
Property in relation to the Loan,  together  with the amount of all liens senior
to the Loan, is given less and in some cases no  consideration  in  underwriting
the Loans. Although the creditworthiness of the related borrowers is the primary
consideration  in the  underwriting of the Loans, no assurance can be given that
such  creditworthiness  of the  borrowers  will not  deteriorate  as a result of
future  economic  and  social  factors,  which  deterioration  may  result  in a
delinquency or default by such borrowers on the related Loans.  In general,  the
credit  quality of the borrowers on the Loans as well as the Loans is lower than
that of borrowers and mortgage loans conforming to the Federal National Mortgage
Association  ("FMNA") or Federal Home Loan  Corporation  ("FHLMC")  underwriting
guidelines for first-lien,  single-family mortgage loans. Accordingly, the Loans
are likely to  experience  higher  rates of  delinquencies,  defaults and losses
(which  rates  could be  substantially  higher)  than those  rates that would be
experienced  by similar  types of loans  underwritten  in a manner which is more
similar to the FNMA or FHLMC underwriting guidelines.

     In response to changes and  developments  in the  consumer  finance area as
well as the  refinement  of ______'s  credit  evaluation  methodology,  ______'s
underwriting  requirements  for certain types of home loans may change from time
to time,  which in certain  instances may result in more stringent and, in other
instances, less stringent underwriting requirements.  Depending upon the date on
which the Loans were originated or purchased by ______, such Loans may have been
originated or purchased by ______ under different underwriting requirements, and
accordingly,  certain  Loans  may be of a  different  credit




                                       16
<PAGE>

quality and have different characteristics than other Loans. Furthermore, to the
extent that  certain  Loans were  originated  or  purchased by ______ under less
stringent underwriting requirements, such Loans may be more likely to experience
higher rates of  delinquencies,  defaults and losses than those Loans originated
or purchased under more stringent underwriting requirements.

     Geographic  Concentration  Of The Loans Within Certain States May Mean That
Delinquencies And Losses On The Loans May Be Higher
    

            Approximately   ______%,   ______%,   ______%,   ______%,   ______%,
______%,______%  and  ____% of the  Statistic  Principal  Balance  consisted  of
Initial Loans that are secured by Mortgaged  Properties located in the States of
__________, ____________, ___________, __________, ___________, ____________ and
__________,  respectively.  Because of the relative geographic  concentration of
the Loans  within  these  States,  delinquencies  and losses on the Loans may be
higher than would be the case if the Loans were more geographically diversified.
Adverse economic  conditions in these States or geographic regions (which may or
may not affect  real  property  values)  may affect the  ability of the  related
borrowers  to make  timely  payments  of their  scheduled  monthly  payments  of
principal  and interest  and,  accordingly,  the actual rates of  delinquencies,
defaults  and  losses  on such  Loans  could  be  higher  than  those  currently
experienced  in the  home  lending  industry  for  similar  types of  loans.  In
addition,  with respect to the Loans in these  States,  certain of the Mortgaged
Properties may be more  susceptible to certain types of special hazards that are
not covered by any casualty  insurance,  such as  earthquakes,  floods and other
natural  disasters and major civil  disturbances,  than  residential  properties
located in other parts of the  country.  In general,  declines in one or more of
the related  residential  real estate markets may adversely affect the values of
the Mortgaged Properties securing such Loans such that the outstanding principal
balances of such Loans,  together with the outstanding  principal  amount of any
senior lien mortgage loans on such Mortgaged  Properties,  will exceed the value
of such Mortgaged  Properties to an increasing degree.  Accordingly,  the actual
rates of  delinquencies,  foreclosures  and losses on such Loans could be higher
than those currently experienced in the home lending industry in general.
   

     Reloading of Debt Could Impair The Ability Of Certain  Borrowers To Service
Their  Debts,  which In Turn  Could  Result  In Higher  Rates Of  Delinquencies,
Defaults And Losses On The Loans
              

     With  respect  to Loans  which in  combination  with  superior  liens  have
loan-to-value  ratios  in excess  of 100%,  there is a risk that if the  related
borrowers relocate, such borrowers will be unable to discharge the Loans in full
from the sale proceeds of the related  Mortgaged  Properties and any other funds
available to these borrowers,  in which case the pool of Loans sold to the Trust
could  experience  higher  rates of  delinquencies,  defaults  and losses.  With
respect to Loans,  the  proceeds of which were used in whole or in part for debt
consolidation, there can be no assurance that, following the debt consolidation,
the  related  borrower  will not  incur  further  consumer  debt to third  party
lenders.  This  reloading of debt could impair the ability of such  borrowers to
service   their   debts,   which  in  turn  could  result  in  higher  rates  of
delinquencies, defaults and losses on the Loans.
   
Loans  Acquired  From Third  Parties  May Be Subject  To A Higher  Incidence  Of
Delinquency of Default
    

     Substantially  all of the Loans will have been either  originated  by or on
behalf of ______ or purchased and  re-underwritten  by ______ in accordance with
_________________________.  A  significant  portion  of the Loans will have been
acquired by ______ through purchases from a network of correspondent  lenders or
through a portfolio  acquisition program. See "The Loans General" herein. All of
such Loans will have been  re-underwritten  and  reviewed  for  compliance  with
______'s underwriting  guidelines.  ______ may have acquired certain Loans which
were originated by originators  that, at the time of origination  thereof,  were
not approved Federal Housing  Administration ("FHA") lenders or approved FNMA or
FHLMC  seller/servicers,  and therefore did not have an internal quality control
program  substantially  similar to the FNMA or FHLMC  required  quality  control
programs with respect to the  underwriting  and origination of such Loans.  Such
Loans may be  subject  to a higher  incidence  of  delinquency  or  default.  As
described  herein,  ______  will make  certain  representations  and  warranties
regarding each Loan and, in the event of a breach of any such representation or
warranty that materially and adversely  affects the Noteholders,  ______ will be
required  either to cure such  breach,  repurchase  the related Loan or Loans or
substitute one or more Qualified Substitute Loans therefor.

         Because  The  Servicer  Is under Not  Obligation  To Advance  Scheduled
Monthly Payments Of Principal Or Interest with Respect to Delinquent  Loans. The
Amount  of  Interest   Received   May  Be  Less  Than  The  Amount  Of  Interest
Distributable On The Notes.

     In the event of a  delinquency  or a default  with  respect to a Loan,  the
Servicer  will have no  obligation  to advance  scheduled  monthly  payments  of
principal or interest with respect to such Loan.  As a result of the  foregoing,
the amount of interest  received on the Loans  during any Due Period may be less
than  the  amount  of  interest  distributable  on  the  Notes  on  the  related
Distribution Date. Such an occurrence will cause the Class Principal Balances of
the Classes of Notes to decrease at a slower rate relative to the Pool Principal
Balance,  resulting in a reduction of the  Overcollateralization  Amount and, in
some circumstances,  an Allocable Loss Amount.  However,  the Servicer will make
such  reasonable  and  customary  expense  advances




                                       17
<PAGE>



with respect to the Loans as generally  would be required in accordance with its
servicing   practices.   See   "Description   of  the  Transfer  and   Servicing
Agreements--Servicing" herein.

     The Manner In Which The Servicer  Performs Its Servicing  Obligations  Will
Affect the Amount And Timing Of The Principal And Interest  Payments Received On
The Loans
       
     Pursuant to the Sale and Servicing Agreement, the Servicer will perform the
daily loan servicing  functions for the Loans that include,  without limitation,
the  collection  of payments from the Loans,  the  remittance of funds from such
collections for  distribution  to the holders of the Notes,  the bookkeeping and
accounting for such collections,  all other servicing activities relating to the
Loans, the preparation of the monthly servicing and remittance  reports pursuant
to the Sale and Servicing Agreement and the maintenance of all records and files
pertaining to such servicing  activities.  Upon the Servicer's failure to remedy
an Event of Default  under the Sale and Servicing  Agreement,  a majority of the
holders of the Notes or the Indenture  Trustee or the Owner Trustee on behalf of
the Trust may remove the Servicer and appoint a successor  servicer  pursuant to
the terms of the Sale and Servicing  Agreement.  Absent such a replacement,  the
holders of the Notes will be  dependent  upon the  Servicer  to  adequately  and
timely perform its servicing  obligations and remit to the Indenture Trustee the
funds from the payments of principal  and  interest  received on the Loans.  The
manner in which the Servicer, and each Subservicer, as applicable,  performs its
servicing  obligations  will affect the amount and timing of the  principal  and
interest  payments  received on the Loans.  The principal and interest  payments
received on the Loans are the sole source of funds for the  distributions due to
the holders of the Notes under the Sale and  Servicing  Agreement.  Accordingly,
the holders of the Notes will be dependent  upon the Servicer to adequately  and
timely perform its servicing  obligations and such  performance  will affect the
amount and timing of  distributions  to the  holders of the Notes.  See  "______
_____________,  _____________________ The  Servicer"  and "_____________________
____________________ Delinquency and Loan Loss Experience" herein.
    
   
     No  Assurance  Can Be Given That Any  Proceeds Or A  Significant  Amount Of
Proceeds Will Be Recovered From The Liquidation Of Defaulted Loans
        
     Substantially all of the Loans are secured by junior liens, and the related
loans  secured by senior  liens are not  included in the Pool.  The primary risk
with  respect  to any Loan  secured  by a junior  lien is the  possibility  that
adequate  funds will not be received in  connection  with a  foreclosure  of the
related  Mortgaged  Property to satisfy fully both any loan(s) secured by senior
lien(s) and the Loan. In  accordance  with the loan  servicing  practices of the
Servicer for home loans secured by junior liens, the Servicer may, in connection
with any Defaulted  Loan, (i) pursue the  foreclosure of a Defaulted  Loan, (ii)
satisfy  the  senior  mortgage(s)  at or  prior to the  foreclosure  sale of the
Mortgaged  Property,  or (iii)  advance  funds to keep  the  senior  mortgage(s)
current.  The  Trust  will  have no  source  of  funds  to  satisfy  the  senior
mortgage(s)  or make payments due to the senior  mortgagee(s),  and,  therefore,
holders  of the Notes  should not expect  that any  senior  mortgage(s)  will be
satisfied or kept current by the Trust for the purpose of protecting  any junior
lien Loan. See "Certain Legal Aspects of the Loans--Junior Mortgages;  Rights of
Senior Mortgages" in the Prospectus. Furthermore, it is unlikely that any of the
foregoing  methods of  realizing  upon a  defaulted  junior lien Loan will be an
economically  viable  alternative  with  respect to any Loans  having a Combined
Loan-to-Value  Ratio that exceeds 100% at the time of default.  As a result, the
Servicer  may,  in  accordance  with  accepted  servicing   procedures,   pursue
alternative methods of servicing Defaulted Loans to maximize proceeds therefrom,
including without limitation,  the modification of Defaulted Loans, which, among
other things,  may include the abatement of accrued interest or the reduction of
a portion of the  outstanding  Principal  Balance of such Defaulted  Loans.  The
costs incurred in the collection and  liquidation of Defaulted Loans in relation
to the smaller Principal Balances thereof are  proportionately  higher than with
respect to first-lien  single-family  mortgage loans, and because  substantially
all of the  Loans  will  have  Combined  Loan-to-Value  Ratios  at the  time  of
origination  that exceed 100%,  losses sustained from Defaulted Loans are likely
to be more  severe (and could be total  losses) in  relation to the  outstanding
Principal  Balance of such Defaulted  Loans.  In fact, no assurance can be given
that any proceeds,  or a significant  amount of proceeds will be recovered  from
the liquidation of Defaulted Loans.
   
    There is Limited Historical Delinquency, Loss and Prepayment Information
   
     Since January 1996, the Servicer has substantially  increased the volume of
conventional home loans that it has originated, purchased, sold and/or serviced,
and thus, it has limited historical  experience with respect to the performance,
including the delinquency  and loss  experience and the rate of prepayments,  of
these conventional home loans, with respect to its entire portfolio of loans and
in particular with respect to such increased volume. Accordingly, it is possible
that neither the delinquency experience and loan loss and liquidation experience
set forth under " _________________  Delinquency and Loss Experience" herein nor
the prepayment  scenarios set forth under  "Prepayment and Yield  Considerations
Weighted  Average  Lives  of  the  Notes"  herein  will  be  indicative  of  the
performance of the Loans.  Prospective  investors  should make their  investment
determination based on the Loan underwriting  criteria,  the availability of the
credit enhancement  described herein,  the  characteristics of the initial Loans
and other  information  provided  here,  and not based on any prior  delinquency
experience and loan loss and liquidation experience information set forth herein
or any rate of prepayment assumed herein.





                                       18
<PAGE>

    
     A Deterioration In Economic  Conditions May Affect The Ability Of Borrowers
To Repay Their Loans
    
     For the  limited  period of time  during  which  loans in the nature of the
Loans have been originated,  economic conditions  nationally and in most regions
of the  country  have been  generally  favorable.  A  deterioration  in economic
conditions  could be expected to adversely affect the ability and willingness of
borrowers to repay their Loans; however,  because of lenders' limited experience
with loans similar to the Loans, no prediction can be made as to the severity of
the  effect of a general  economic  downturn  on the rate of  delinquencies  and
defaults on the Loans.  Because  borrowers under the Loans generally have little
or no equity in the related Mortgaged  Properties,  any significant  increase in
the rate of  delinquencies  and defaults could result in  substantial  losses to
holders of Notes,  in particular the Class B Notes,  the Class M-2 Notes and the
Class M-1 Notes.  See "Adequacy of the Mortgaged  Properties as Security for the
Loans" and "Additional Factors Affecting  Delinquencies,  Defaults and Losses on
Loans" and "Prepayment and Yield Considerations" above.
   

     Recharacterization  Of The Sale Of The Loans As A  Borrowing  Secured  By A
Pledge  Could  Result  In  Possible  Reductions  In The  Amounts  Available  For
Distribution On The Notes.
    

     The Initial Loans have been  transferred  from ______ to the Depositor,  an
affiliate of ______.  Each such  transfer will be treated by ______ as a sale of
the Initial Loans.  ______ has warranted that its transfer to the Depositor is a
sale of ______'s  interest in the Loans.  The Depositor  has warranted  that its
transfer to the Trust is a sale of the Depositor  interest in the Initial Loans.
In the event of an  insolvency  of  ______ or the  Depositor,  the  receiver  or
bankruptcy trustee of such entity may attempt to recharacterize the related sale
of the Initial  Loans as a borrowing  by such entity  secured by a pledge of the
Initial  Loans  and  possible  reductions  could  occur in the  amounts  thereof
available for distribution on the Notes.
   

     The  Underwriting  Origination,  Servicing And  Collection Of The Loans Are
Subject To A Variety Of State And Federal Laws,  Public  Policies And Principles
Of Equity And May Affect Distributions To The Holders Of The Notes
    
     The  underwriting,  origination,  servicing and collection of the Loans are
subject to a variety of State and Federal laws,  public  policies and principles
of equity.  For example,  the Federal District Court for the Eastern District of
Virginia  recently  announced a decision  indicating that Federal law prohibited
lenders  from  paying  independent  mortgage  brokers a premium  for loans  with
above-market  interest rates.  Depending on the provisions of applicable law and
the  specific  facts  and  circumstances  involved,  violations  of these  laws,
policies or  principles  may limit the ability of the Servicer to collect all or
part of the  principal  or interest on the Loans,  may entitle the borrower to a
refund of amounts previously paid, and, in addition,  could subject the Servicer
to damages and  administrative  sanctions.  If the Servicer is unable to collect
all or part of the  principal or interest on any Loans because of a violation of
the aforementioned  laws, public policies or general principles of equity,  then
the Trust may be delayed or unable to make all distributions owed to the holders
of the Notes to the  extent any  related  losses  are not  otherwise  covered by
amounts  available  from  the  credit   enhancement   provided  for  the  Notes.
Furthermore,  depending upon whether damages and sanctions are assessed  against
the Servicer or the Depositor,  such  violations  may materially  impact (i) the
financial  ability of the  Servicer to continue to act in such  capacity or (ii)
the ability of the Depositor or ______ to repurchase or replace Defective Loans.
See "Risk Factors Consumer  Protection  Laws" in the Prospectus.  ______ will be
required to repurchase or replace any Loan which did not comply with  applicable
State and Federal laws and regulations as of the Closing Date. See  "Limitations
on Repurchase or Replacement of Defective Loans" below.

     The National Bankruptcy Review Commission (the "Bankruptcy Commission"), an
independent  commission  established  under the Bankruptcy Reform Act of 1994 to
study issues and make  recommendations  relating to the United States Bankruptcy
Code (the  "Bankruptcy  Code"),  recently  indicated  that it may recommend that
debtors in proceedings  under Chapter 13 of the Bankruptcy  Code be permitted to
treat  the  portion  of any  mortgage  debt that  exceeds  the value of the real
property  securing  such debt as an  unsecured  claim if such  mortgage is not a
first lien mortgage. If such a change in the Bankruptcy Code were to be enacted,
and if such  change  were to apply to loans  originated  prior to  enactment,  a
substantial majority of the Loans would likely be treated as unsecured debt in a
case under Chapter 13 of the Bankruptcy  Code. As a  consequence,  borrowers who
become  Chapter  13 debtors  would have  substantially  less  incentive  to make
arrangements  for repayment of their Loans,  and the  likelihood  that the Trust
Fund would recover any amounts in respect of the related Loans would be remote.

     The  Bankruptcy  Commission is required to submit a report on its findings,
including  recommendations  for  legislation to effect changes to the Bankruptcy
Code,  to the  President  and  Congress  no later than  October  20,  1997.  The
Bankruptcy Commission's recommendations will be advisory only; any change in the
Bankruptcy Code must be effected through Congressional action.





                                       19
<PAGE>

     As A  Result  Of  Non-Recordation  Of  Assignments  In  Some  States,  Some
Noteholders  Could Lose The Right To Future  Payments Of Principal  And Interest
From Such Loans And Could Suffer A Loss Of Principal And Interest On The Notes

     Subject to confirmation by the Rating  Agencies,  with respect to the Loans
secured by Mortgaged  Properties located in certain states where ______ has been
advised  by  counsel  that  recordation  of an  assignment  of  mortgage  is not
necessary in order to perfect an interest in a Loan, ______ will not be required
to record  assignments  to the  Indenture  Trustee of the  Mortgages in the real
property  records of these  states for such  Loans,  but rather  ______,  in its
capacity as the Servicer,  will retain record title to such  Mortgages on behalf
of the Indenture  Trustee,  then the Noteholders  could lose the right to future
payments of principal  and  interest  from such Loans and could suffer a loss of
principal and interest to the extent that such loss is not otherwise  covered by
amounts available from the credit enhancement provided for such Notes.  

     Although the  recordation  of the  assignments of the Mortgages in favor of
the Indenture  Trustee is not necessary to effect a transfer of the Loans to the
Indenture Trustee,  If ______ or the Depositor were to sell, assign,  satisfy or
discharge  any Loan prior to recording the related  assignments  in favor of the
Indenture Trustee, the other parties to such sale,  assignment,  satisfaction or
discharge may have rights  superior to those of the Indenture  Trustee.  In some
states,  in the absence of such recordation of the assignments of the Mortgages,
the transfer to the Indenture  Trustee of the Loans may not be effective against
certain  creditors  or  purchasers  from ______ or, a trustee in  bankruptcy  of
______ . In such other parties, creditors or purchasers have rights to the Loans
that are superior to those of the Indenture Trustee,  then the Noteholders could
lose the right to future  payments of principal and interest from such Loans and
could  suffer a loss of  principal  and interest to the extent that such loss is
not otherwise covered by amounts available from the credit enhancement  provided
for such Notes.

     Limitations on Repurchase or Replacement of Defective  Loans will Mean That
Resulting Losses Will Be Borne By The Holders Of The Notes

   
     Pursuant to the Sale and  Servicing  Agreement,  each of the  Depositor and
______ has agreed to cure in all material  respects any breach of its respective
representations  and  warranties  set forth in the Sale and Servicing  Agreement
with respect to Defective  Loans.  If the  Depositor or ______  cannot cure such
breach within a specified period of time, it will be required to repurchase such
Defective  Loans from the Trust or  substitute  other  loans for such  Defective
Loans.  Although a significant portion of the Loans will have been acquired from
unaffiliated  correspondent  lenders,  the  Depositor  and ______  will make the
representations  and  warranties  with  respect  to  each  Loan.  For a  summary
description of the Depositor's or ______'s  representations and warranties,  See
"The Agreements Assignment of Primary Assets" in the Prospectus.

     No assurance can be given that, at any  particular  time,  the Depositor or
______ will be capable,  financially or otherwise,  of repurchasing or replacing
any Defective Loan(s) in the manner described above. If ______  repurchases,  or
is obligated to repurchase,  any defective home loan(s) from any other series of
asset backed  securities,  its  financial  ability to  repurchase  any Defective
Loan(s) from the Trust may be  adversely  affected.  In  addition,  other events
relating to the  Depositor  or ______ and its home  lending can occur that would
adversely  affect its financial  ability to repurchase  Defective Loans from the
Trust,  including,  without limitation,  the sale or other disposition of all or
any significant  portion of its assets.  If the Depositor or ______ is unable to
repurchase  or replace a Defective  Loan,  then the  Servicer,  on behalf of the
Trust, will utilize customary  servicing practices to recover the maximum amount
possible with respect to such  Defective  Loan,  and any resulting  loss will be
borne by the holders of the Notes to the extent that such loss is not  otherwise
covered by amounts available from the credit enhancement provided for the Notes.
______,  in its capacity as seller of the Loans to the Depositor,  has agreed to
be bound by the same  requirements  as the  Depositor  with respect to Defective
Loans. See "______ Savings Bank, Federal Savings Bank" herein.
    




                                       20
<PAGE>



                                    THE TRUST

General

     The Trust,  _______________ Trust ________, will be a business trust formed
under the laws of the State of Delaware  pursuant to the Trust Agreement for the
transactions described in this Prospectus Supplement.  After its formation,  the
Trust will not engage in any  activity  other than (i)  acquiring,  holding  and
managing  the Loans and the other  assets of the Trust and  proceeds  therefrom,
(ii) issuing the Notes and any Residual  Interest,  (iii) making payments on the
Notes and any Residual  Interest and (iv) engaging in other  activities that are
necessary,  suitable or convenient to accomplish the foregoing or are incidental
thereto or in connection therewith.

     The  Residual  Interests in the  aggregate  represent  the entire  residual
interest in the assets of the Trust. The Residual  Interests,  together with the
Notes,  will be delivered by the Trust to the Depositor as consideration for the
delivery of the Initial Loans and the deposit of the Original  Pre-Funded Amount
pursuant to the Sale and Servicing Agreement.

     On the Closing Date, the Trust will purchase Initial Loans expected to have
an aggregate  principal balance of approximately  $___________ as of the Initial
Cut-Off Date (the actual aggregate  unpaid principal  balance (as of the Initial
Cut-Off Date) of the Initial Loans, the "Original Pool Principal  Balance") from
the  Depositor  pursuant  to  a  sale  and  servicing   agreement  dated  as  of
______________  (the  "Sale and  Servicing  Agreement"),  among the  Trust,  the
Depositor,  the Servicer,  the Indenture Trustee and the Co-Owner Trustee. On or
prior  to  _______________,   the  Trust  may  purchase  additional  loans  (the
"Subsequent  Loans" and together with the Initial Loans,  the "Loans") having an
aggregate  unpaid  principal  balance  of up to  $_______________  (as  adjusted
pursuant  to  the  immediately  following  sentence,  the  "Original  Pre-Funded
Amount"). To the extent that the Original Pool Principal Balance is more or less
than the  amount  set  forth in the  second  preceding  sentence,  the  Original
Pre-Funded  Amount will be  decreased or  increased  by a  corresponding  amount
provided that the amount of any such adjustment shall not exceed $____________.
   
     The assets of the Trust will consist of the Loans secured by Mortgages. See
"The Loans"  herein.  The assets of the Trust will also  include (i) payments of
interest and principal  received after the applicable Cut-Off Date in respect of
the  Loans;  (ii)  amounts  on  deposit  in the  Collection  Account  (excluding
investment earnings thereon),  Note Distribution  Account,  Pre-Funding Account,
Capitalized  Interest Account and Certificate  Distribution  Account;  and (iii)
certain other ancillary or incidental  funds,  rights and properties  related to
the foregoing.
    
     The Trust will include the unpaid Principal  Balance of each Loan as of its
applicable Cut-Off Date (the "Cut-Off Date Principal Balance").  With respect to
any date,  the "Pool  Principal  Balance"  will be equal to the aggregate of the
Principal  Balances of all Loans as of the last day of the preceding Due Period.
The "Principal  Balance" of a Loan on any day is equal to the outstanding unpaid
principal balance of the Loan as of the close of business on the last day of the
preceding Due Period (after giving effect to all payments  received  thereon and
the  allocation  of any Net Loan  Losses  thereto  pursuant to clause (B) of the
definition thereof);  provided,  however, that any Loan that became a Liquidated
Loan during the  preceding  Due Period  shall have a Principal  Balance of zero.
With respect to any  Distribution  Date,  any Loans  repurchased in the month of
such  Distribution  Date prior to the related  Determination  Date in such month
shall be deemed (i) to have been  repurchased  during the related Due Period and
(ii) to have a  Principal  Balance  of  zero as of the end of such  related  Due
Period.

     The  Servicer  will  service the Loans  pursuant to the Sale and  Servicing
Agreement (collectively with the Indenture, the Administration Agreement and the
Trust  Agreement,   the  "Transfer  and  Servicing   Agreements")  and  will  be
compensated  for such services as described  under  "Description of the Transfer
and Servicing Agreements--Servicing" herein.
   
    
     The Trust's principal offices are located in ___________, Delaware, in care
of ____________________,  as Owner Trustee, at the address set forth below under
"--The Owner Trustee and Co-Owner Trustee."

The Owner Trustee and Co-Owner Trustee

     ______________________will  act  as  the  Owner  Trustee  under  the  Trust
Agreement.  __________________ is a _______________  banking corporation and its
principal offices are located at _____________________.
      
     Certain  functions of the Owner Trustee  under the Trust  Agreement and the
Sale and  Servicing  Agreement  will be  performed  by _________________________
___________,  in its capacity as Co-Owner  Trustee under the Trust Agreement and
the  Sale  and  Servicing  Agreement,   including  maintaining  the  Certificate
Distribution  Account  and making  distributions  therefrom.  However,  upon the
occurrence  and  continuation  of an event of default under the  Indenture,  the
Co-Owner Trustee will resign and the Owner Trustee will assume the duties of the
Co-Owner Trustee under the Trust Agreement and the Sale and Servicing Agreement.





                                       21
<PAGE>
    








    
                                    THE LOANS

General

     All of the Loans will be home loans (i.e.,  not insured or  guaranteed by a
governmental  agency)  for which the related  proceeds  were used to finance (i)
property  improvements,  (ii) the acquisition of personal  property such as home
appliances or  furnishings,  (iii) debt  consolidation,  (iv) the refinancing of
one- to four-family  residential  properties  (which may include cash-out to the
borrower) or (v) a combination of property improvements,  debt consolidation and
other consumer  purposes.  Substantially all of the Mortgages for the Loans will
be junior (i.e., second, third, etc.) in priority to one or more senior liens on
the related Mortgaged Properties, which will consist primarily of owner-occupied
single-family  residences.  As of the Statistic Calculation Date,  approximately
_______% of the Loans will be secured by liens on Mortgaged  Properties in which
the  borrowers  have little or no equity  therein  (i.e.,  the related  Combined
Loan-to-Value  Ratios equal or exceed ____%) at the time of  origination of such
Loans.  The  characteristics  of the Initial  Loans  actually  delivered  on the
Closing Date are not expected to vary  materially  from the  characteristics  of
those of such Loans that have been identified on the Statistic  Calculation Date
and  the  characteristics  of the  Subsequent  Loans  are not  expected  to vary
materially from those of the Initial Loans.

     ______  originates and purchases loans  principally  through its nationwide
network  of  correspondents,  other  third  party  originators  and  independent
mortgage brokers.
   
     For a description of the underwriting criteria applicable to the Loans, See
"_________________, ______________________ Underwriting  Guidelines" herein. All
of the  Initial  Loans will be sold by ______ to the  Depositor,  whereupon  the
Depositor  will sell the Loans to the Trust  pursuant to the Sale and  Servicing
Agreement.  All of the Subsequent  Loans will be sold by ______ to the Depositor
for  and by the  Depositor  to  the  Trust  pursuant  to a  Subsequent  Transfer
Agreement. Pursuant to the Indenture, the Trust will pledge and assign the Loans
to the Indenture  Trustee for the benefit of the holders of the Notes. The Trust
will be entitled to all payments of interest and  principal  received in respect
of the Loans after the applicable Cut-Off Dates.
    
Payments on the Loans

     The Loans  generally  provide for a schedule of payments  which,  if timely
paid, will be sufficient to amortize fully the principal  balance of the related
Loan on or before its maturity date. The Loans have  scheduled  monthly  payment
dates which occur  throughout a month.  Interest  with respect to the Loans will
accrue on an "actuarial interest" method. No Loan provides for deferred interest
or negative amortization.

     The  actuarial  interest  method  provides  that  interest  is charged  and
payments are due as of a scheduled  day of each month which is fixed at the time
of  origination,  and  payments  received  after a grace period  following  such
scheduled day are subject to late charges. For example, a scheduled payment on a
Loan received either earlier or later (other than delinquent) than the scheduled
due date  thereof  will not affect the  amortization  schedule  or the  relative
application of such payment to principal and interest in respect of such Loan.

Characteristics of Loans
   

     The  following  is a brief  description  of  certain  terms of those of the
Initial Loans that have been  identified as of the Statistic  Calculation  Date.
Neither the  characteristics of the Initial Loans as of the Closing Date nor the
characteristics of the Subsequent Loans are expected to vary materially from the
characteristics  of those of the Initial  Loans that have been  identified as of
the Statistic Calculation Date.

     The Initial Loans will have the  characteristics set forth below and in the
tables that follow.

     This  description  does not take into  account  any (a)  Initial  Loans not
identified as of the date of this Prospectus Supplement and (b) Subsequent Loans
that  may be sold  to the  Trust  during  the  Pre-Funding  Period  through  the
application of amounts on deposit in the Pre-Funding Account. In addition, prior
to the Closing Date,  ______ may remove any of the Initial Loans  intended to be
transferred  to  the  Trust,   substitute  comparable  loans  therefor,  or  add
comparable  loans  thereto;  provided,  however,  that the  aggregate  principal
balance of Initial Loans so replaced,  added or removed will not exceed ____% of
the Original Pool Principal  Balance.  To the extent that,  prior to the Closing
Date,  Loans are  removed  from or sold to the  Trust,  an  amount  equal to the
aggregate  principal  balances of such Loans will be added to or deducted  from,
respectively, the Original Pre-Funding Amount on the Closing Date; provided that
the amount of any such adjustment may not exceed $____________. As a result, the
statistical  information  presented below regarding the  characteristics  of the
Initial Loans expected to be sold to the Trust as of the date of this Prospectus
Supplement may vary in certain respects from comparable information based on the
actual  Initial Loans sold to the Trust on the Closing Date. In addition,  after
the _____________ Cut-Off Date, the characteristics of the actual Loans may vary
from the  information  below due to a number of factors,  including  prepayments
after the  ____________  Cut-Off 





                                       22
<PAGE>


Date or the  purchase  of any  Subsequent  Loans  after the  Closing  Date.  See
"Conveyance of Subsequent  Loans" below. A schedule of the Initial Loans sold to
the Trust as of the  Closing  Date will be  attached  to the Sale and  Servicing
Agreement. A current report on Form 8-K containing a description of the Loans as
of the end of the Pre-Funding Period will be filed with the Commission.
    
Initial Loan Statistics

     As of the  Statistic  Calculation  Date,  the Initial  Loans  consisted  of
_______  Loans  secured by mortgages  or deeds of trust on Mortgaged  Properties
located  in ___  States  and  the  District  of  Columbia.  As of the  Statistic
Calculation  Date, the aggregate of the Principal  Balances of the Initial Loans
was approximately  $_______________  (the "Statistic Principal Balance").  As of
the Statistic  Calculation  Date,  Initial Loans  representing  ________% of the
Statistic  Principal  Balance  were  secured  by  first  liens,   Initial  Loans
representing  approximately  _______% of the  Statistic  Principal  Balance were
secured by second liens. As of the Statistic  Calculation Date,  Adjustable Rate
Loans represented  ______% of the Statistic  Principal Balance and the remainder
of the Initial  Loans have fixed Loan Rates  ("Fixed  Rate  Loans").  The lowest
Statistic Calculation Date principal balance of any Initial Loan was $__________
and the  highest  was  $___________.  The  average  Statistic  Calculation  Date
principal  balance of the  Initial  Loans was  approximately  $___________.  The
weighted  average  remaining term to stated  maturity of the Initial Loans as of
the  Statistic  Calculation  Date was  approximately  ______  months.  As of the
Statistic  Calculation  Date,  the weighted  average  number of months that have
elapsed since  origination of the Initial Loans was  approximately 1 month.  The
lowest  and  highest  Combined  Loan-to-Value  Ratios  of the  Initial  Loans at
origination  were  ______%  and  ____%,   respectively.   As  of  the  Statistic
Calculation Date approximately ____ Loans representing  approximately ______% of
the Statistic Principal Balance had a combined  Loan-to-Value Ratio of less than
_____%. The weighted average Combined  Loan-to-Value  Ratio of the Initial Loans
as of the Statistic Calculation Date was approximately _______%.

     Each  Adjustable  Rate Loan  bears  interest  at an  adjustable  rate.  The
interest rate borne by each  Adjustable  Rate Loan first adjusts on the date set
forth in the  related  Note for the  Adjustable  Rate  Loans and then  every six
months  thereafter (each such date thereafter,  a "Change Date").  The Loan Rate
with respect to each Adjustable Rate Loan will adjust on each applicable  Change
Date to equal the sum of (i) the London  Interbank  Offered  Rate for  six-month
U.S.  dollar  deposits  (the "LIBOR  Index")  either as announced  by FNMA,  and
available as of the date 45 days before each Change Date, or as published in The
Wall Street Journal  generally on a day of the month  preceding the month of the
Change  Date and (ii) the gross  margin (the  "Gross  Margin")  set forth in the
related Note subject to rounding and to the effects of the Periodic Rate Cap (as
defined  below),  the  applicable  ______time  Cap (as  defined  below)  and the
applicable ______time Floor (as defined below).
   
     The  Initial  Loans that are Fixed Rate Loans bear  interest  at fixed Loan
Rates that ranged from approximately  ____% to approximately  _______% per annum
as of the Statistic  Calculation  Date.  The weighted  average Loan Rate for the
Initial Loans that are Fixed Rate Loans was approximately  _______% per annum as
of the Statistic Calculation Date.
   
    
     As of the Statistic  Calculation  Date,  the Loan Rates for the  Adjustable
Rate Loans  ranged  from  _______%  to  ______%  and the Gross  Margins  for the
Adjustable  Rate Loans  ranged  from  ______% to  ______%.  As of the  Statistic
Calculation  Date, the weighted  average Loan Rate of the Adjustable  Rate Loans
was _______% and the weighted  average Gross Margin of the Adjustable Rate Loans
was approximately  _______%.  The "Periodic Rate Cap" limits changes in the Rate
for each  Adjustable Rate Loan on each Change Date to 100 to 150 basis points in
the case of Adjustable Rate Loans based on a LIBOR Index.  The "______time  Cap"
for each  Adjustable  Rate Loan is the rate which is generally  600 to 700 basis
points greater than the initial Loan Rate for such Adjustable Rate Loan, and the
______time  Floor is the lowest  rate to which the Loan Rate can adjust for such
Adjustable Rate Loan. As of the Statistic  Calculation  Date the ______time Caps
of the  Adjustable  Rate Loans ranged from ______% to ______% and the ______time
Floors of the Adjustable  Rate Loans ranged from ______% to _______%.  As of the
Statistic   Calculation  Date,  the  weighted  average  ______time  Cap  of  the
Adjustable  Rate  Loans  was  approximately  ______%  and the  weighted  average
______time  Floor was  approximately  ______%.  As of the Statistic  Calculation
Date, the number of months to the next Change Date of the Adjustable  Rate Loans
ranged from two months to six months. As of the Statistic  Calculation Date, the
weighted average months to next Change Date was approximately  _____ months. The
Adjustable Rate Loans do not provide for negative amortization.

     As of the Statistic  Calculation  Date,  approximately  _____% by principal
balance  of the  Initial  Loans  (each of which was a Fixed Rate Loan) had final
payments  substantially  in excess of the other  monthly  payments (the "Balloon
Loans") and the  remainder  of the  Initial  Loans were fully  amortizing  loans
having original stated maturities of not more than 30 years. As of the Statistic
Calculation  Date, no Initial Loan was scheduled to mature later than  September
_____.

     As of the Closing Date, no Initial Loan will be 30 or more days past due.

     As of the Statistic  Calculation Date, _______% of the Mortgaged Properties
by  principal  balance  of  the  related  Loan  were  owner-occupied  (based  on
representations  of the related  borrowers at origination).  As of the Statistic
Calculation  Date,  the  obligors on Initial  Loans  representing  approximately
89.08% of the Statistic  Principal  Balance had "A",  "A+",  "Ax" or "A-" 




                                       23
<PAGE>



credit  ratings,   under  ______'s  programs,  the  obligors  on  Initial  Loans
representing  approximately 10.82% of the Statistic Principal Balance had "B" or
"B+" credit  ratings under  ______'s  programs and the obligors on Initial Loans
representing  approximately  _______% of the Statistic Principal Balance had "C"
or "Cx" credit ratings under ______'s programs.

    

     The following tables are based on certain statistical  characteristics with
respect  to those of the  Initial  Loans  that  have been  identified  as of the
Statistic  Calculation  Date. The sum of the percentages in the following tables
may not equal the total due to rounding.



                                       24
<PAGE>



                                FIXED RATE LOANS

Geographic Distribution of the Mortgaged Properties


                                                               % of Aggregate
                                                               Principal Balance
                      Number of         Aggregate              of Fixed Rate
State               Initial  Loans      Principal Balance      Loans            
- -----------------  ---------------      -----------------      -----------------
   
_________________            _____             $ _______                 ______%
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
_________________            _____               _______                 ______ 
            
    


                                       25
<PAGE>



                                                               % of Aggregate
                                                               Principal Balance
                      Number of         Aggregate              of Fixed Rate
State               Initial  Loans      Principal Balance      Loans            
- - -----------------   --------------      -----------------      ---------------
   
____________            _____               _______                 ______
    
____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 
                    
                    --------------      -----------------      -----------------

      Total .......     _____             $ _______                 ______%

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




                                       26
<PAGE>



                                   Loan Rates

                                                               % of Aggregate  
                                                              Principal Balance
 Range of                    Number of       Aggregate          of Fixed Rate
Loan Rates                Initial  Loans  Principal Balance         Loans     
- - ------------------------  --------------  -----------------   ---------------
8.000%  to 8.999% ......       _____         $_______              ______%
                          
9.000%  to 9.999% ......       _____          _______              ______       
                          
10.000% to 10.999% .....       _____          _______              ______       
                          
11.000% to 11.999% .....       _____          _______              ______       
                          
12.000% to 12.999% .....       _____          _______              ______       
                          
13.000% to 13.999% .....       _____          _______              ______       
                          
14.000% to 14.999% .....       _____          _______              ______       
                          
15.000% to 15.999% .....       _____          _______              ______       
                          
16.000% to 16.999% .....       _____          _______              ______       
                          
17.000% to 17.999% .....       _____          _______              ______       
                          
                          --------------  -----------------   -----------------
                          
           Total .......       _____        $ _______              ______%
                          
                          ==============  =================   =================
                          
                          
     As of the Statistic Calculation Date, the weighted average Loan Rate of the
Initial Loans that are Fixed Rate Loans was approximately _________% per annum.


                            Mortgaged Property Types

                                                                % of Aggregate  
Mortgaged                                                      Principal Balance
Property                     Number of        Aggregate          of Fixed Rate
Types                     Initial  Loans   Principal Balance         Loans     
- - ------------------------  --------------   -----------------   ---------------
                         
One Family .............       _____          $_______              ______% 
                         
Two- to Four- Family ...       _____           _______              ______      
                         
Condominium ............       _____           _______              ______      
                         
PUD ....................       _____           _______              ______      
                         
                          --------------   -----------------   -----------------
                         
           Total .......       _____         $ _______              ______%
                                                               
                          ==============   =================   =================
                        


                                       27
<PAGE>



                        Combined Loan-to-Value Ratios***

<TABLE>
<CAPTION>
        Range of                                                                    % of Aggregate   
        Combined                                        Aggregate     Average      Principal Balance
      Loan-to-Value                   Number of         Principal    Principal     of Fixed Rate
         Ratios                    Initial Loans         Balance      Balance           Loans     
- - --------------------------------   --------------       ---------    ---------    -----------------
<S>                                   <C>                <C>          <C>              <C>           
less than or equal to 49.99% ...      ________           $______      _______          _______%

50.00% to 59.99% ...............      ________            ______      _______          _______ 

60.00% to 69.99% ...............      ________            ______      _______          _______ 

70.00% to 79.99% ...............      ________            ______      _______          _______ 

80.00% to 89.99% ...............      ________            ______      _______          _______ 

90.00% to 99.99% ...............      ________            ______      _______          _______ 

100.00% to 109.99% .............      ________            ______      _______          _______ 

110.00% to 119.99% .............      ________            ______      _______          _______ 

120.00% to 125.00% .............      ________            ______      _______          _______ 

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

          Total ................                         $______      _______           100.00%

                                   ==============       =========    =========    =================
</TABLE>

     As of  the  Statistic  Calculation  Date,  the  weighted  average  combined
loan-to-value ratio of the Initial Loans that are Fixed Rate Loans was ________.


                                   FICO Scores


<TABLE>
<CAPTION>
   
                                                                      Weighted      % of Aggregate   
                                                        Aggregate     Average     Principal Balance
                                      Number of         Principal      FICO         of Fixed Rate
Range of FICO Scores                   Initial Loans     Balance      Scores            Loans     
- - --------------------------------   --------------       ---------    ---------    -----------------
    
<S>                                   <C>                <C>          <C>              <C>           
600 to 619 .....................      ________           $______      _______          _______%
 
620 to 639 .....................      ________            ______      _______          _______ 

640 to 659 .....................      ________            ______      _______          _______ 

660 to 679 .....................      ________            ______      _______          _______ 

680 to 699 .....................      ________            ______      _______          _______ 

700 to 719 .....................      ________            ______      _______          _______ 
</TABLE>



                                       28
<PAGE>


<TABLE>
<S>                                   <C>                 <C>         <C>              <C>                
720 to 739 .....................      ________            ______      _______          _______ 

740 to 759 .....................      ________            ______      _______          _______ 

760 to 779 .....................      ________            ______      _______          _______ 

780 to 799 .....................      ________            ______      _______          _______ 

800 to 819 .....................      ________            ______      _______          _______ 

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

      Total ....................      ________           $______      _______           100.00%

                                   ==============       =========    =========    =================
</TABLE>

     As of the Statistic  Calculation  Date, the weighted average FICO scores of
the Initial Loans that are Fixed Rate Loans was _______.



                                       29
<PAGE>



                                    Occupancy


                                                               % of Aggregate
                                                               Principal Balance
                          Number of           Aggregate         of Fixed Rate
                        Initial  Loans    Principal Balance         Loans      
- - ----------------------  --------------    -----------------    ---------------
Non-Owner-Occupied ...      _____            $_______               ______%
                       
Owner-Occupied .......      _____             _______               ______ 

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

     Total                  _____            $_______               100.00% 

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


Purpose of Loan


                                                               % of Aggregate
                                                               Principal Balance
                          Number of          Aggregate          of Fixed Rate
Purpose of Loan         Initial  Loans    Principal Balance          Loans 
- - ----------------------  --------------    -----------------    ---------------
Cash Out .............      _____            $_______               ______%

Purchase .............      _____             _______               ______  

Refinance ............      _____             _______               ______  

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

Total ................      _____            $_______               100.00% 

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



                                       30
<PAGE>



                       FIXED RATE TABLE Principal Balances

   


                                                                % of Aggregate
                                        
                                                   Aggregate            
                                        Number of             Principal Balance
Range of                                 Initial   Principal    of Fixed Rate
Principal Balances                       Loans     Balance           Loans     
- - ------------------------------------   ---------  ---------   ---------------
Less than or equal to $15,000.00 ...    _______    $______        __________%

$15,000.01 to $20,000.00 ...........    _______     ______        __________ 

$20,000.01 to $25,000.00 ...........    _______     ______        __________ 

$25,000.01 to $30,000.00 ...........    _______     ______        __________ 

$30,000.01 to $35,000.00 ...........    _______     ______        __________ 

$35,000.01 to $40,000.00 ...........    _______     ______        __________ 

$40,000.01 to $45,000.00 ...........    _______     ______        __________ 

$45,000.01 to $50,000.00 ...........    _______     ______        __________ 

$50,000.01 to $55,000.00 ...........    _______     ______        __________ 

$55,000.01 to $60,000.00 ...........    _______     ______        __________ 

$60,000.01 to $65,000.00 ...........    _______     ______        __________ 

$65,000.01 to $70,000.00 ...........    _______     ______        __________ 

$70,000.01 to $75,000.00 ...........    _______     ______        __________ 

$75,000.01 to $80,000.00 ...........    _______     ______        __________ 

$80,000.01 to $85,000.00 ...........    _______     ______        __________ 

Greater than or equal to $85,000.01     _______     ______        __________ 

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

     Total                              _______    $______            100.00%

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


                                       31
<PAGE>


                           Remaining Terms to Maturity


                                                                % of Aggregate
                                                               
                                       Number of  Aggregate  
                                       Initial                Principle Balance 
Range of Remaining                                Principal     of Fixed Rate  
Terms to Maturity                        Loans     Balance           Loans     
- - ------------------------------------   ---------  ---------   ---------------
    
Less than or equal to 149 Months ...    _______    $______        __________%

150 to 179 Months ..................    _______     ______        __________ 

180 to 209 Months ..................    _______     ______        __________ 

210 to 239 Months ..................    _______     ______        __________ 

240 to 269 Months ..................    _______     ______        __________ 

270 to 299 Months ..................    _______     ______        __________ 

300 to 329 Months ..................    _______     ______        __________ 

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

            Total ..................    _______    $______            100.00%

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

     As of the Statistic Calculation Date, the weighted average original term to
maturity of the Initial Loans that are Fixed Rate Loans was _______ months.

     As of the Statistic  Calculation  Date, the weighted average remaining term
to maturity of the Initial Loans that are Fixed Rate Loans was _______ months.



                                       32
<PAGE>



                  ADJUSTABLE RATE SECTION ADJUSTABLE RATE LOANS

     Geographic Distribution of the Mortgaged Properties
   
                                                                % of Aggregate
                      Number of
                      Initial                                  Principal Balance
                                           Aggregate            of Fixed Rate
State                 Loans               Principal Balance            Loans   
- - -----------------  ---------------      -----------------      ---------------
    
____________            _____             $ _______                 ______%

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 



                                       33
<PAGE>
   

                                                                % of Aggregate
                      Number of
                      Initial                                Principal Balance
                                          Aggregate          of Adjustable Rate
State                 Loans               Principal Balance          Loans      
- - -----------------  ---------------      -----------------      ---------------
    
____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 

____________            _____               _______                 ______ 
                    
                    --------------      -----------------      -----------------

      Total .......     _____             $ _______                 100.00%

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



                                       34
<PAGE>



     Loan Rates (as of the Statistic Calculation Date)

   
                                                                % of Aggregate 
                               Number of     Aggregate
                               Initial       Principal         Principal Balance
 Range of                                                     of Adjustable Rate
Loan Rates                     Loans          Balance               Loans   
- - ------------------------  --------------  -----------------   ---------------
    
9.000%  to 9.999% ......       _____         $_______              ______%      
                          
10.000% to 10.999% .....       _____          _______              ______       
                          
11.000% to 11.999% .....       _____          _______              ______       
                          
12.000% to 12.999% .....       _____          _______              ______       
                          
13.000% to 13.999% .....       _____          _______              ______       
                          
14.000% to 14.999% .....       _____          _______              ______       
                          
                          --------------  -----------------   -----------------
                          
           TOTAL .......       _____         $_______              ______%
                       
                          ==============  =================   =================
    

     As of the Statistic Calculation Date, the weighted average Loan Rate of the
Initial Loans that are Adjustable Rate Loans was _______%.


Gross Margins
   

                                                                % of Aggregate
    
                                                               Principal Balance
                           Number of      Aggregate           of Adjustable Rate
Margin                  Initial  Loans    Principal Balance          Loans    
- - ---------------------   ---------------   -----------------    ---------------

4.000% to 4.999% ....        _____            $_______              ______%

5.000% to 5.999% ....        _____             _______              ______      

6.000% to 6.999% ....        _____             _______              ______      

7.000% to 7.999% ....        _____             _______              ______     

8.000% to 8.999% ....        _____             _______              ______     

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

          TOTAL .....        _____            $_______              100.00%

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

     As of the Statistic Calculation Date, the weighted average Gross Margin for
the Initial Loans that are Adjustable Rate Loans was _____%.



                                       35
<PAGE>



______time Caps

   
                                                                % of Aggregate  
    
                                                 Aggregate     Principal Balance
                               Number of         Principal    of Adjustable Rate
Lifetime Cap                   Initial Loans     Balance            Loans   
- - --------------------------     -------------     ----------    --------------
                             
15.001% to 16.000% .......          _____        $_______       ______%
                             
16.001% to 17.000% .......          _____         _______       ______ 
                             
17.001% to 18.000% .......          _____         _______       ______ 
                             
18.001% to 19.000% .......          _____         _______       ______ 
                             
19.001% to 20.000% .......          _____         _______       ______ 
                             
Greater than 20.00% ......          _____         _______       ______ 

                               -------------     ----------    ----------------
                             
TOTAL ....................          _____        $_______       100.00%

                               =============     ==========    ================
                      
     As of the Statistic Calculation Date, the weighted average Lifetime Cap for
the Initial Loans that are Adjustable Rate Loans was ______%.


Lifetime Floors
                                                                % of Aggregate  
                                                   Aggregate   Principal Balance
                                    Number of      Principal  of Adjustable Rate
Lifetime Floor                      Initial Loans  Balance          Loans   
- - ---------------------------------   -------------  ----------  --------------

less than or equal to 11.000% ...       _____       $_______       ______%

11.001% to 12.000% ..............       _____        _______       ______ 

12.001% to 13.000% ..............       _____        _______       ______ 

13.001% to 14.000% ..............       _____        _______       ______ 

Greater than 14.000% ............       _____        _______       ______ 

                                    -------------  ----------  ----------------
   
TOTAL ...........................       _____       $_______       100.00%
                                  
                                    =============  ==========  ================
                               
     As of the Statistic  Calculation  Date, the weighted average Lifetime Floor
for the Initial Loans that are Adjustable Rate Loans was _____%
                                                         
    

                                       36
<PAGE>


Mortgaged Property Types
   

                            Number of                          % of Aggregate  
                            Initial  
    
Mortgaged                                     Aggregate        Principal Balance
Property                                                      of Adjustable Rate
Types                       Loans             Principal Balance         Loans   
- - ------------------------  --------------   -----------------   --------------
                         
One Family .............       _____          $_______              ______% 
                         
Two- to Four- Family ...       _____           _______              ______      
                         
Condominium ............       _____           _______              ______      
                         
                          --------------   -----------------   -----------------
                         
           Total .......       _____         $ _______              100.00%
                         
                          ==============   =================   =================
    

Combined Loan-to-Value Ratios


<TABLE>
<CAPTION>
   

                                                                                  % of Aggregate   
        Range of
        combined                                        Aggregate    Average      Principal Balance
      Loan-to-Value                   Number of         Principal    Principal    of Adjustable Rate
         Ratios                    Initial  Loans       Balance      Balance            Loans     
- - --------------------------------   --------------       ---------    ---------    -----------------
<S>                                   <C>                <C>         <C>               <C>           
70.00% to 79.99% ...............      ________           $______     $_______          _______%

80.00% to 89.99% ...............      ________            ______      _______          _______ 

90.00% to 99.99% ...............      ________            ______      _______          _______ 

100.00% to 109.99% .............      ________            ______      _______          _______ 

110.00% to 119.99% .............      ________            ______      _______          _______ 

120.00% to 125.00% .............      ________            ______      _______          _______ 

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

          Total ................                         $______     $_______           
    
                                   ==============       =========    =========    =================
</TABLE>

     As of  the  Statistic  Calculation  Date,  the  weighted  average  Combined
Loan-to-Value  Ratio of the  Initial  Loans that are  Adjustable  Rate Loans was
_______%.



                                       37
<PAGE>



                                   FICO Scores

<TABLE>
<CAPTION>
                                                                                   % of Aggregate                      
                                                                     Weighted         
                                                        Aggregate    Average      Principal Balance
                                   Number of            Principal    FICO         of Adjustable Rate
Range of FICO Scores               Initial Loans         Balance     Scores            Loans
- - --------------------------------   --------------       ---------    ---------    -----------------
<S>                                   <C>                <C>          <C>              <C>           
600 to 619 .....................      ________           $______      _______          _______%
 
620 to 639 .....................      ________            ______      _______          _______ 

640 to 659 .....................      ________            ______      _______          _______ 

660 to 679 .....................      ________            ______      _______          _______ 

680 to 699 .....................      ________            ______      _______          _______ 

700 to 719 .....................      ________            ______      _______          _______ 

720 to 739 .....................      ________            ______      _______          _______ 

740 to 759 .....................      ________            ______      _______          _______ 

760 to 779 .....................      ________            ______      _______          _______ 

780 to 799 .....................      ________            ______      _______          _______ 

800 to 819 .....................      ________            ______      _______          _______ 

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

      Total ....................      ________           $______      _______          _______%

                                   ==============       =========    =========    =================
</TABLE>

     As of the Statistic  Calculation  Date, the weighted average FICO scores of
the Initial Loans that are Adjustable Rate Loans was ________.



                                       38
<PAGE>



Occupancy

     The Mortgaged  Property  relating to each of the Adjustable Rate Loans was,
based on representations  made by the borrower at the closing of the Loan, owner
occupied.

   
                                                                % of Aggregate
    
                                                               Principal Balance
                        Number of         Aggregate           of Adjustable Rate
Purpose of Loan         Initial  Loans    Principal Balance          Loans     
- - ----------------------  --------------    -----------------    ---------------
Cash Out .............      _____            $_______               ______%

Purchase .............      _____             _______               ______  

Refinance ............      _____             _______               ______  

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

Total ................      _____            $_______               100.00% 

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


Principal Balances

                                                               % of Aggregate
                                                  Aggregate
                                       Number of              Principal Balance
Range of                               Initial    Principal   of Adjustable Rate
Principal Balances                     Loans      Balance            Loans
- - ------------------------------------   ---------  ---------   ---------------

Less than or equal to $20,000.00 ...    _______    $______        __________%

$20,000.01 to $25,000.00 ...........    _______     ______        __________ 

$25,000.01 to $30,000.00 ...........    _______     ______        __________ 

$30,000.01 to $35,000.00 ...........    _______     ______        __________ 

$35,000.01 to $40,000.00 ...........    _______     ______        __________ 

$40,000.01 to $45,000.00 ...........    _______     ______        __________ 

greater than  $50,000.00 ...........    _______     ______        __________ 

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

     Total                              _______    $______            100.00%

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



                                       39
<PAGE>



Remaining Terms to Maturity
   

                                                                % of Aggregate
    
                                                  Aggregate 
                                       Number of               Principal Balance
Range of Remaining                      Initial   Principal   of Adjustable Rate
Terms to Maturity                        Loans     Balance           Loans    
- - ------------------------------------   ---------  ---------   ----------------

___________ ........................     _______    $______        __________%  
                                     
___________ ........................     _______     ______        __________ 
                                     
___________ ........................     _______     ______        __________ 
                                     
___________ ........................     _______     ______        __________ 
                                     
___________ ........................     _______     ______        __________ 
                                     
___________ ........................     _______     ______        __________ 
                                     
                                        ---------  ---------   -----------------
                                     
                                         _______    $______            100.00%
                                     
                                        =========  =========   =================

     As of the Statistic Calculation Date, the weighted average original term to
maturity for the Initial Loans that are Adjustable Rate Loans was ______ months.

     As of the Statistic  Calculation  Date, the weighted average remaining term
for the Initial Loans that are Adjustable Rate Loans was _______ months.



                                       40
<PAGE>



Conveyance of Subsequent Loans

     The Sale and Servicing Agreement permits the Trust to purchase from ______,
subsequent to the Closing Date and prior to _______________, Subsequent Loans in
an amount not to exceed the Original  Pre-Funded  Amount in aggregate  principal
balance for inclusion in the Trust. Accordingly, the statistical characteristics
of the Loans after giving effect to the acquisition of any Subsequent Loans will
likely differ from the information  specified above (which is based  exclusively
on the Initial Loans as of the Statistic Calculation Date). The date or dates on
which  the  Trust  acquires  the  Subsequent  Loans  are  referred  to herein as
"Subsequent  Transfer  Dates." Any  Subsequent  Loans conveyed to the Trust Fund
will be subject to the approval of and must satisfy criteria  established by the
Rating Agencies and are not expected to cause the  characteristics  of the Loans
to vary  materially in the  aggregate  from the  characteristics  of the Initial
Loans.

                          [Description of the Servicer]

Delinquency and Loan Loss Experience

     The following tables set forth information  relating to the delinquency and
loan loss experience on the mortgage loans included in the Servicer's  servicing
portfolio  for the  periods  shown.  The  delinquency  and loan loss  experience
represents  the  historical  experience  of the  Servicer,  and  there can be no
assurance that the future  experience on the Loans in the Trust will be the same
as, or more favorable  than,  that of the total mortgage loans in the Servicer's
servicing   portfolio.   See   "Risk   Factors--Additional   Factors   Affecting
Delinquencies,  Defaults and Losses on Loans -- Limited Historical  Delinquency,
Loss and Prepayment Information."


                     Delinquency and Foreclosure Experience

                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                        At _______________                          At ________________                   At  ________________  
   
               ---------------------------------------------------------------------------------------------------------------------
                   Number     % of                  % of       Number      % of                   % of       Number      % of    
Delinquency        of Loans   Loans      Amount     Amount     of Loans    Loans      Amount      Amount     of Loans    Loans   
Status (1)         Serviced   Serviced   Serviced   Serviced   Serviced    Serviced   Serviced    Serviced   Serviced    Serviced
<S>                 <C>       <C>         <C>        <C>        <C>         <C>        <C>         <C>        <C>         <C>    
30 to 59            _____      _____%     $_____     _____%     _____       _____%     _____       _____%     _____       _____%

60 to 89            _____      _____       _____     _____      _____       _____      _____       _____      _____       _____

90 + (2)            _____      _____       _____     _____      _____       _____      _____       _____      _____       _____

Bankruptcy          _____      _____       _____     _____      _____       _____      _____       _____      _____       _____

Foreclosure         _____      _____       _____     _____      _____       _____      _____       _____      _____       _____

REO (3)             _____      _____       _____     _____      _____       _____      _____       _____      _____       _____
                                                                                                                               
====================================================================================================================================
Total               _____      _____%      $_____    _____%      _____      _____%     $_____       _____%     _____       _____%
    
</TABLE>

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

     (1)  The past due  period  is based on the  actual  number  of days  that a
          payment  is  contractually  past  due.  A loan as to  which a  monthly
          payment was due 60-89 days prior to the reporting period is considered
          60-89 days past due, etc.

     (2)  Statistic for 90+  delinquencies  does not include loans in bankruptcy
          or foreclosure.
   

     (3)  An "REO  Property"  is a  property  acquired  and held as a result  of
          foreclosure or deed in lieu of foreclosure.
    


                                       41
<PAGE>


                            Total Servicing Portfolio

                             (Dollars in Thousands)




                                                                  At Or For The 
                                                                                
                                    At Or For The  At Or For The  Six Months    
                                                                                
                                    Year Ended     Year Ended             
                                                                  
                                    __________     __________     __________  
                                                                                
                                    _____________  _____________  _____________
                                                                               
Servicing portfolio at period end   $__________    $__________    $__________  
                                                                               
Average outstanding (1)             $__________    $__________    $__________  
                                                                               
Number of loans outstanding          __________     __________     __________  
                                                                  
                                                                 
                               Owned Portfolio and
                           Loan Charge-Off Experience
                             (Dollars in Thousands)

                                                                  At Or For The 
                                                                                
                                    At Or For The  At Or For The  Six Months    
                                                                                
                                    Year Ended     Year Ended     Ended         
                                                                  
                                    __________     __________     __________  
                                                                                
                                    _____________  _____________  _____________
                                       
Owned portfolio at period end       $__________    $__________    $__________   
                                                                                
Average outstanding owned           
portfolio                           $__________    $__________    $__________   
                                                                                
Loan charge-offs                     __________     __________     __________   
                                    
Loan recoveries                      __________     __________     __________   

Net loan charge-offs                 __________     __________     __________   

Net loan charge-offs as a 
percentage of the average 
outstanding (2)                      __________%    __________%    __________%  

Net loan charge-offs as a 
percentage of the portfolio 
at period end (2)                    __________%    __________%    __________%  

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

(1)  "Average  outstanding"  presented is the  arithmetic  average of the end of
     month principal balances of the loans in __________'s  servicing  portfolio
     outstanding at the close of business for each period.

(2)  Percentages presented are for the Servicer's owned portfolio only. The loss
     percentages for loans serviced for others is not available  because in many
     instances  the  servicing  client  handles the  disposition  of  foreclosed
     property.

     While the above delinquency and foreclosure and loan charge-off  experience
reflect the Servicer's  historical  experiences at the dates and for the periods
indicated,  there can be no assurance that the  delinquency  and foreclosure and
loan   charge-off   experience   of  the  Loans  will  be  similar.   See  "Risk
Factors--Additional  Factors  Affecting  Delinquencies,  Defaults  and Losses on
Loans --  Limited  Historical  Delinquency,  Loss and  Prepayment  Information."
Accordingly,  the  information  should not be  considered  to reflect the credit
quality of the Loans  included in the Trust or 
used as a basis of assessing the likelihood, amount or severity of losses on the
Loans.  The statistical  data in the tables are based on all of the loans in the
Servicer's  servicing 



                                       42
<PAGE>


portfolio.  The Loans are likely to have characteristics  which distinguish them
from the majority of the loans in the Servicer's servicing portfolio.

     The  Servicer  may resign  its  obligations  to  service  the Loans only in
accordance  with the terms of the Sale and  Servicing  Agreement.  No removal or
resignation  will become  effective  until the Indenture  Trustee or a successor
servicer  has  assumed  the  Servicer's   responsibilities  and  obligations  in
accordance therewith.

     The Servicer may not assign its  obligations  under the Sale and  Servicing
Agreement unless it first obtains the written consent of the Indenture  Trustee;
provided,  however, that any assignee must meet the eligibility requirements for
a  successor   servicer  set  forth  in  the  Sale  and   Servicing   Agreement.
Notwithstanding anything in the preceding sentence to the contrary, the Servicer
may delegate  certain of its  obligations to a  sub-servicer  pursuant to one or
more  sub-servicing  agreements.  A sub-servicer  must meet certain  eligibility
requirements,  as set  forth  in the  Sale  and  Servicing  Agreement,  and each
sub-servicing agreement shall require servicing of the Loans consistent with the
terms of the Sale and Servicing Agreement.

Repurchase or Substitution of Loans

     Each of  __________  and the Depositor is required (i) within 60 days after
discovery or notice  thereof to cure in all material  respects any breach of the
representations  or  warranties  made with  respect to any Loan or any  document
deficiency  with respect to any Loan (each,  a  "Defective  Loan") or (ii) on or
before the Determination  Date next succeeding the end of such 60-day period, to
repurchase  such Defective  Loan at a price (the "Purchase  Price") equal to the
Principal Balance of such Defective Loan as of the date of repurchase,  plus all
accrued and unpaid  interest on such Defective Loan to but not including the due
date in the Due Period relating to the Distribution  Date on which such Purchase
Price is to be distributed,  computed at the Loan Rate. In addition,  __________
may at its  option  purchase  from the  Trust  any Loan  that is 90 days or more
delinquent and which __________  determines in good faith would otherwise become
subject to  foreclosure  proceedings  so long as the aggregate of such purchases
does not exceed 10% of the Maximum  Collateral Amount. In lieu of repurchasing a
Defective  Loan, each of __________ and the Depositor may replace such Defective
Loan with one or more Qualified  Substitute Loans. If the aggregate  outstanding
principal  balance  of  the  Qualified  Substitute  Loan(s)  is  less  than  the
outstanding Principal Balance of the Defective Loan(s), either __________ or the
Depositor will also remit for distribution to the holders of the Notes an amount
(a "Substitution  Adjustment")  equal to such shortfall,  which will result in a
prepayment of principal on the Notes for the amount of such  shortfall.  As used
herein,  a "Qualified  Substitute  Loan" is a home loan that (i) has an interest
rate which differs by no more than two percentage  points from the Loan Rate for
the  Defective  Loan which it  replaces  (each,  a "Deleted  Loan"),  (ii) has a
principal balance (after application of all payments received on or prior to the
date of such  substitution)  equal to or less than the Principal  Balance of the
Deleted  Loan as of such date,  (iii) has a lien  priority no lower than that of
the  Deleted  Loan,  (iv)  complies  as of the date of  substitution  with  each
representation  and warranty set forth in the Sale and Servicing  Agreement with
respect to the Loans, and (v) has a borrower with a credit grade  classification
comparable to that of the borrower with respect to the Deleted Loan.

     No assurance can be given that, at any particular time,  __________ will be
capable,   financially  or  otherwise,   of  repurchasing   Defective  Loans  or
substituting  Qualified  Substitute  Loans  for  Defective  Loans in the  manner
described above. If __________ or the Depositor repurchases,  or is obligated to
repurchase,   Defective  Loans  from  any  additional  series  of  asset  backed
securities,  its financial ability to repurchase  Defective Loans from the Trust
may be adversely affected. In addition,  other events relating to the Depositor,
__________ and __________'s mortgage lending and consumer finance operations can
occur that would  adversely  affect the  financial  ability of __________ or the
Depositor  to  repurchase  Defective  Loans  from the Trust,  including  without
limitation the sale or other  disposition of all or any  significant  portion of
its assets.  If __________ or the Depositor is unable to repurchase or replace a
Defective Loan, the Servicer,  on behalf of the Trust, will make other customary
and reasonable  efforts to recover the maximum  amount  possible with respect to
such Defective Loan. If the Servicer is unable to collect all amounts due to the
Trust with respect to such  Defective  Loan, the resulting loss will be borne by
the holders of the Notes to the extent that such loss is not  otherwise  covered
by amounts  available from the credit  enhancement  provided for the Notes.  See
"Risk Factors  --Adequacy of Credit  Enhancement" and "Risk  Factors--Additional
Factors Affecting  Delinquencies,  Defaults and Losses on Loans  "Limitations on
Repurchase or Replacement of Defective Loans" herein.


                       DESCRIPTION OF CREDIT ENHANCEMENT

     Credit  enhancement  with  respect to the Notes will be provided by (i) the
subordination of distributions in respect of the Residual  Interests (as well as
the  subordination  of certain  Classes of Notes to other  Classes of Notes,  as
described herein), and (ii) the Overcollateralization  Amount which results from
(a) the  excess  of the  sum of the  Original  Pool  Principal  Balance  and the
Original  Pre-Funded  Amount over the aggregate of the Class Principal  
Balances  for all  Classes as of Notes and (b)  following  the  Spread  Deferral
Period,  the limited  acceleration  of the principal  amortization  of the Notes
relative to the  amortization  of the Loans by the application of Excess Spread,
as described herein.

                                       43


<PAGE>

Subordination and Allocation of Losses

     Distributions  of  interest  on the Notes  will be made first to the Senior
Notes and then to the Class  M-1,  Class M-2 and Class B Notes,  in that  order,
such  that no  interest  will be paid on the Class B Notes  until  all  required
interest  payments  have  been made on the  Mezzanine  and  Senior  Notes and no
interest  will  be paid on the  Mezzanine  Notes  until  all  required  interest
payments  have been made on the Senior  Notes.  In  addition,  distributions  of
principal of the Notes will be made first to the Senior Notes, then to the Class
M-1,  Class M-2 Notes and Class B Notes,  in that order.  Any  distributions  of
principal to the Classes of Senior Notes will be made  sequentially in the order
of increasing  numerical Class designations.  All Allocable Loss Amounts applied
in  reduction of the Class  Principal  Balances of the  Mezzanine  Notes will be
applied  first to the Class M-2  Notes  and then to the Class M-1  Notes,  until
their  respective  Class  Principal  Balances  have  been  reduced  to zero.  In
addition,  no  Allocable  Loss Amounts will be applied in reduction of the Class
Principal  Balance of any Class of  Mezzanine  Notes  until the Class  Principal
Balance of the Class B Notes has been  reduced to zero.  Further,  no  Allocable
Loss Amounts will be applied in reduction of the Class Principal  Balance of the
Class B Notes until the  Overcollateralization  Amount has been reduced to zero.
No Allocable  Loss Amounts will be applied to the Classes of Senior  Notes.  The
rights of the holders of the Residual  Interests to receive any distributions on
any  Distribution  Date  generally  will be  subordinated  to the  rights of the
holders of the Notes. The  subordination  described above is intended to enhance
the  likelihood  of the regular  receipt of interest  and  principal  due to the
holders of the Classes of Notes and to afford such  holders  protection  against
losses on the Loans, with the greatest amount of such enhancement and protection
being  provided  to the  Classes  of  Senior  Notes,  a  lesser  amount  of such
enhancement  and protection  being provided to the Class M-1 and, in particular,
the Class M-2 Notes,  and the least amount of such  enhancement  and  protection
being  provided  to the  Class B Notes.  See "Risk  Factors--Adequacy  of Credit
Enhancement" herein.

     On each Distribution Date, the "Allocable Loss Amount" will be equal to the
excess,  if any, of (a) the  aggregate  of the Class  Principal  Balances of all
Classes of Notes (after giving effect to all  distributions on such Distribution
Date) over (b) the sum of the Pool Principal  Balance and the Pre-Funded  Amount
as of the end of the immediately preceding Due Period.

     On each  Distribution  Date, the "Net Loan Losses" will be equal to the sum
of (A) with respect to the Loans that will have become  Liquidated  Loans during
the  immediately  preceding  Due  Period,  an amount  (but not less  than  zero)
determined  as of the  related  Determination  Date equal to: (i) the  aggregate
uncollected  Principal  Balances of such Liquidated  Loans as of the last day of
such Due Period, minus (ii) the aggregate amount of any recoveries  attributable
to principal from whatever source  received during any Due Period,  with respect
to such Liquidated Loans,  including any Due Period subsequent to the Due Period
wherein such Loan became a Liquidated Loan, and including without limitation any
Net  Liquidation  Proceeds,  any  Insurance  Proceeds,  any  Released  Mortgaged
Property Proceeds, any post-liquidation  proceeds, any payments from the related
Obligor  and  any  payments  made  in  connection  with  the  repurchase  of  or
substitution  for a Defective Loan, less the amount of any expenses  incurred in
connection with such recoveries; and (B) any reduction to the Principal Balances
of  any  Loans  resulting  from  an  order  issued  by a  court  of  appropriate
jurisdiction in an insolvency proceeding.

Overcollateralization

     As of any Distribution Date, the "Overcollateralization  Amount" will equal
the  excess  of the  sum of the  Pool  Principal  Balance  as of the  end of the
immediately  preceding Due Period and the Pre-Funded Amount as of the end of the
immediately  preceding  Due Period over the  aggregate  of the Class  Principal
Balances of all Classes of Notes (after  giving effect to all  distributions  of
the Regular Distribution Amount on such Distribution Date). On the Closing Date,
the Overcollateralization Amount is expected to equal $__________. Following the
termination of the Spread Deferral Period, limited acceleration of the principal
amortization  of the Notes relative to the principal  amortization  of the Loans
has been  designed to  increase  the  Overcollateralization  Amount over time by
making  additional  distributions  of principal to the holders of the Notes from
the distribution of Excess Spread until the  Overcollateralization  Amount is at
least equal to the Overcollateralization Target Amount.

     The "Spread Deferral Period" will begin on the Closing Date and end as soon
as Excess Spread in an amount equal to  $____________  has been deposited in the
Certificate Distribution Account for distribution to the holders of the Residual
Interests. The "Overcollateralization Target Amount" will equal (A) with respect
to any  Distribution  Date occurring  prior to the Stepdown Date, the greater of
(x)  ___%  of  the  Maximum  Collateral  Amount  and  (y)  the  Net  Delinquency
Calculation  Amount,  and (B) with respect to any other  Distribution  Date, the
greater  of (x)  ______%  of the  Pool  Principal  Balance  as of the end of the
related Due Period and (y) the Net  Delinquency  Calculation  Amount;  provided,
however, that the  Overcollateralization  Target Amount will in no event be less
than _____% of the Maximum Collateral Amount.

     If on any Distribution Date an Overcollateralization Deficiency (as defined
herein)  exists,  distributions  of Excess  Spread,  if any,  will be made as an
additional  distribution  of  principal  to  the  holders  of the  Notes,  to be
allocated  among the Classes of Notes in the order of  priority  set forth under
"Description   of  the   Notes--Distributions   on  the  Notes"   herein.   Such
distributions  of Excess Spread are intended to accelerate the  amortization  of
the  Class  Principal   Balances  of  all  Classes  of  Notes  relative  to  the
amortization of the Loans, thereby increasing the Overcollateralization  Amount.
The relative  percentage of the



                                       44

<PAGE>



aggregate of the Class Principal  Balances of the Classes of Notes to the sum of
the Pool Principal  Balance and  Pre-Funded  Amount will decrease as a result of
the application of Excess Spread to reduce such Class Principal Balances.

     On any  Distribution  Date  (i)  prior  to the  termination  of the  Spread
Deferral  Period  or  (ii)  with  respect  to  which  the  Overcollateralization
Deficiency Amount is equal to zero, all or a portion of the Excess Spread may be
distributed to the holders of the Residual Interests rather than as principal to
the  holders  of the  Notes,  thereby  ceasing  the  acceleration  of  principal
amortization  of the Notes in  relation  to the  principal  amortization  of the
Loans, until such time as the Overcollateralization Deficiency Amount is greater
than zero (i.e.,  due to a reduction  in the  Overcollateralization  Amount as a
result  of Net  Loan  Losses  or  delinquencies  or due  to an  increase  in the
Overcollateralization  Target  Amount  as a result  of the  failure  to  satisfy
certain delinquency criteria).

     While the  application of Excess Spread in the manner  specified  above has
been  designed to produce and  maintain a given level of  overcollateralization,
there can be no assurance  that Excess  Spread will be  generated in  sufficient
amounts to ensure  that such  overcollateralization  level will be  achieved  or
maintained at all times.  In  particular,  a high rate of  delinquencies  on the
Loans during any Due Period  could cause the amount of interest  received on the
Loans   during  such  Due  Period  to  be  less  than  the  amount  of  interest
distributable on the Notes on the related Distribution Date. In such a case, the
Class Principal Balances of the Classes of Notes would decrease at a slower rate
relative  to  the  Pool  Principal  Balance,  resulting  in a  reduction  of the
Overcollateralization  Amount  and, in some  circumstances,  an  Allocable  Loss
Amount.  In  addition,  Net Loan Losses  will  reduce the  Overcollateralization
Amount to zero before  Allocable  Loss  Amounts are applied in  reduction of the
Class   Principal   Balances   of   certain   Classes   of   Notes.   See  "Risk
Factors--Adequacy of Credit Enhancement" herein.

                            DESCRIPTION OF THE NOTES

General

     The  _______________  Trust  ________  (the  "Trust")  will issue  ________
Classes  of  Asset  Backed  Notes   (collectively,   the  "Notes")   having  the
designations  and aggregate  initial  principal  amounts  specified on the cover
hereof  pursuant  to  an  Indenture  to be  dated  as  of  _______________  (the
"Indenture"),  between the Trust and the Indenture Trustee.  The Trust will also
issue   instruments   representing  the  residual  interest  (each  a  "Residual
Interest") in the Trust pursuant to the terms of a Trust  Agreement  dated as of
_____________ (the "Trust Agreement"), among the Depositor, the Co-Owner Trustee
and the Owner Trustee. The Notes are secured by the assets of the Trust pursuant
to the Indenture.

     The  Notes  offered  hereby  will be  issued  pursuant  to the terms of the
Indenture.  The following  summary  describes certain terms of the Notes and the
Indenture.  It does  not  purport  to be  complete  and is  subject  to,  and is
qualified in its entirety by reference  to, all the  provisions of the Notes and
the Indenture.

     Beneficial  ownership  interests  in each  Class of  Notes  will be held in
minimum  denominations of $_________ and integral  multiples of $1,000 in excess
thereof in book-entry form only. Persons acquiring  beneficial  interests in the
Notes will hold their interests through DTC.

Book-Entry Registration

     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 Section 17A of the Securities Exchange
Act of 1934, as amended (the "Exchange Act"). DTC accepts securities for deposit
from  its  participating   organizations   Participants")  and  facilitates  the
clearance and settlement of transactions in such securities between Participants
through electronic  book-entry changes in accounts of its Participants,  thereby
eliminating the need for physical movement of certificates. Participants include
securities  brokers  and  dealers,   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").

     Noteholders which are not Participants or Indirect  Participants but desire
to  purchase,  sell or  otherwise  transfer  ownership  of Notes  may do so only
through  Participants  or Indirect  Participants  (unless  and until  Definitive
Securities  (as defined  herein) are  issued).  In  addition,  Noteholders  will
receive all distributions of principal and interest on the Notes through DTC and
its  Participants.  Under a book-entry  format,  Noteholders may experience some
delay in their receipt of payments, since such payments will be forwarded by the
Indenture  Trustee to Cede & Co. ("Cede"),  as nominee for DTC. DTC will forward
such payments to its Participants which thereafter will forward them to Indirect
Participants or Noteholders. Noteholders will not be recognized by the Indenture
Trustee  as  Noteholders,  as such  term  will be  used  in the  Indenture,  and
Noteholders  will only be  permitted  to  exercise  the  rights  of  Noteholders
indirectly through DTC and its Participants.  Noteholders will not receive or be

                                       45
<PAGE>



entitled  to  receive  Definitive   Securities   representing  their  respective
interests in the Notes, except under the limited circumstances described below.

     While the Notes are outstanding  (except under the circumstances  described
below),  under the rules,  regulations and procedures creating and affecting DTC
and its  operations  (the  "Rules"),  DTC will be  required  to make  book-entry
transfers  among  Participants on whose behalf it acts with respect to the Notes
and will be required to receive and  transmit  distributions  of  principal  and
interest  on the  Notes.  Participants  and  Indirect  Participants  with  which
Noteholders  have accounts with respect to the Notes will  similarly be required
to make book-entry transfers and receive and transmit such payments on behalf of
their respective Noteholders.

     Because  DTC can only act on behalf of  Participants,  which in turn act on
behalf of Indirect Participants,  the ability of a Noteholder to pledge Notes to
persons or entities that do not participate in the DTC system, or otherwise take
actions in respect of such  Notes,  may be limited  due to the lack of  physical
certificates for such Notes.

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

     DTC has advised the Issuer and the Indenture Trustee that, unless and until
Definitive Securities are issued, DTC will take any action permitted to be taken
by a  Noteholder  under  the  Indenture  only  at the  direction  of one or more
Participants  to  whose  DTC  accounts  the  Notes  are  credited.  DTC may take
conflicting actions with respect to different undivided interests as a result of
different  directions from  Participants  whose holdings  include such undivided
interests.

     Neither the Issuer nor the  Indenture  Trustee will have any  liability for
any aspect of the records  relating to or payments made on account of beneficial
ownership  interests  of the Notes  held by Cede,  as  nominee  for DTC,  or for
maintaining,  supervising or reviewing any records  relating to such  beneficial
ownership interests.

Definitive Securities

     Under certain  circumstances set forth in the Indenture,  the Notes will be
issued in fully registered,  certificated form ("Definitive  Securities") to the
Noteholders  of a given  series  or their  nominees,  rather  than to DTC or its
nominee,  only if (i)  the  Servicer,  in  respect  of the  Notes,  advises  the
Indenture  Trustee in writing that DTC is no longer willing or able to discharge
properly its  responsibilities as depository with respect to such Notes, and the
Servicer is unable to locate a qualified  successor,  (ii) the Servicer,  at its
option advises the Indenture  Trustee in writing that it elects to terminate the
book-entry  system  through  DTC or (iii)  after the  occurrence  of an Event of
Default  under  the  Indenture  Noteholders  representing  beneficial  interests
aggregating  at least a majority of the  outstanding  amount of the Notes advise
the DTC in writing that the  continuation  of the book-entry  system through DTC
(or a successor thereto) is no longer in the best interests of the Noteholders.

     Upon the  occurrence of any event  described in the  immediately  preceding
paragraph,  DTC will be required  to notify all  Noteholders  and the  Indenture
Trustee of the availability of Definitive Notes. Upon surrender to the Indenture
Trustee of the typewritten  Notes  representing  book-entry Notes and receipt of
instructions  for  registration,  the Issuer  shall  execute  and the  Indenture
Trustee  shall   authenticate  the  Definitive  Notes  in  accordance  with  the
instructions of DTC.

     Distributions  of principal of, and interest on, such Notes will thereafter
be made by the Indenture  Trustee in accordance with the procedures set forth in
the Indenture  directly to Noteholders in whose names the Definitive  Notes were
registered at the close of business on the applicable  Record Date specified for
such Notes.

Distributions on the Notes

     For the  definitions  of certain of the defined terms used in the following
subsections, See "--Related Definitions" below.

     On the 25th day of each  month or, if such day is not a Business  Day,  the
first Business Day immediately  following,  commencing in  ______________  (each
such date, a "Distribution  Date"),  the Indenture  Trustee or its designee will
distribute to the persons in whose names the Notes are registered on the related
Record  Date  the  portion  of the  aggregate  distribution  to be  made to each
Noteholder  as  described   below.   The  "Record  Date"  with  respect  to  any
Distribution Date shall be the close of business on the last Business Day of the
month preceding the month in which such Distribution  Date occurs.  Prior to any



                                       46

<PAGE>



termination of the book-entry provisions,  distributions on the book-entry Notes
will be made to beneficial  owners of interests therein only through DTC and its
Participants. See "Description of the Notes--Book-Entry Registration" herein.

     Available   Collection   Amount.   Distributions   on  the  Notes  on  each
Distribution  Date  will be made  from  the  Available  Collection  Amount.  The
Servicer  will  calculate  the  Available  Collection  Amount on the  fourteenth
calendar  day of each  month or,  if such day is not a  Business  Day,  then the
immediately preceding Business Day (each such day, a "Determination Date"). With
respect to each Distribution Date, the "Available  Collection Amount" is the sum
of (i) all amounts received on the Loans or required to be paid by __________ or
the  Depositor  during the related  Due Period  (exclusive  of such  amounts not
required to be deposited by the Servicer in the  Collection  Account and amounts
permitted to be withdrawn by the Indenture Trustee from the Collection  Account)
as reduced by any portion thereof that may not be withdrawn  therefrom  pursuant
to an order of a  United  States  bankruptcy  court  of  competent  jurisdiction
imposing a stay  pursuant to Section 362 of the United States  Bankruptcy  Code;
(ii) with  respect  to the final  Distribution  Date for the Class B Notes or an
early  redemption or termination of the Notes pursuant to the Sale and Servicing
Agreement,  the Termination  Price;  (iii) the Purchase Price paid for any Loans
required to be purchased and the Substitution  Adjustment to be deposited to the
Collection  Account in connection with any  substitution,  in each case prior to
the related  Determination Date; and (iv) the Capitalized  Interest  Requirement
(as defined herein), if any, with respect to such Distribution Date.

     Distributions of Interest.  Interest on the Class Principal Balance of each
Class of Notes will accrue  thereon at the  applicable  Note Interest  Rate, and
will  be  payable  to the  holders  of  such  Class  of  Notes  monthly  on each
Distribution  Date,  commencing in ___________.  Interest on each Class of Notes
will be calculated on the basis of a 360-day year of twelve 30-day months.

     With respect to any Distribution Date, interest  distributions on the Notes
will be made from the Available  Collection  Amount (plus,  if  applicable,  the
amount,  if any, of Pre-Funding  Earnings and, on the Distribution Date relating
to the Due Period in which the termination of the Pre-Funding  Period  occurred,
the amount on deposit in the Pre-Funding  Account at such time) net of the Trust
Fees and Expenses (the "Available Distribution Amount").  Interest payments will
be made, first, to the Classes of Senior Notes, pro rata, based on the amount of
interest  distributable  in respect of each such Class calculated at the related
Note Interest Rate, second, to the Classes of Mezzanine Notes, sequentially,  in
the order of their numerical Class  designation,  and then to the Class B Notes.
Under certain circumstances, the amount available for interest payments could be
less  than  the  amount  of  interest  payable  on all  Classes  of Notes on any
Distribution  Date. In such event,  each affected Class will receive its ratable
share  (based upon the  aggregate  amount of interest  due to such Class) of the
remaining  amount  available to be  distributed as interest after the payment of
all interest due on each Class having a higher  interest  payment  priority.  In
addition, any such interest deficiency will be carried forward as a Noteholders'
Interest  Carry-Forward  Amount (as  defined  herein) for such Class and will be
distributed  to holders of each such Class of Notes on  subsequent  Distribution
Dates to the extent  that  sufficient  funds are  available.  Any such  interest
deficiency could occur, for example,  if delinquencies or losses realized on the
Loans were  exceptionally  high or were  concentrated in a particular  month. No
interest will accrue on any Noteholders'  Interest  Carry-Forward Amount for any
Class.

     Distributions  of Principal.  Principal  distributions  will be made to the
holders of the Notes on each  Distribution  Date in an amount generally equal to
the sum of (i) the  Regular  Principal  Distribution  Amount  (less,  in certain
circumstances,   the  excess  of  the  Overcollateralization   Amount  over  the
Overcollateralization   Target   Amount)   and  (ii)  to  the   extent   of  the
Overcollateralization Deficiency Amount, any Excess Spread for such Distribution
Date.

     A.   On each  Distribution  Date, the Regular  Distribution  Amount will be
          distributed in the following order of priority:

          Distribution Priorities.

          (i) to the  holders  of the  Senior  Notes,  the  Senior  Noteholders'
Interest Distributable Amount for such Distribution Date allocated to each Class
of Senior  Notes,  pro rata,  based on the amount of interest  distributable  in
respect of each such Class calculated at the related Note Interest Rate;

          (ii)  sequentially,  to the  holders  of the  Class  M-1 and Class M-2
Notes, in that order, the Class M-1 Noteholders'  Interest  Distributable Amount
and the Class M-2 Noteholders' Interest Distributable Amount, respectively,  for
such Distribution Date;

          (iii) to the  holders of the Class B Notes,  the Class B  Noteholders'
Interest Distributable Amount for such Distribution Date;

          (iv) if with respect to such  Distribution  Date the  Pre-Funding  Pro
Rata Distribution Trigger has occurred, the amount on deposit in the Pre-Funding
Account at the end of the Pre-Funding Period will be distributed as principal



                                       47

<PAGE>


to all Classes of Notes and the Residual  Interests (which  initially  represent
the  Overcollateralization  Amount on the Closing Date),  pro rata, based on the
Original Class Principal Balances thereof and the Residual Interests in relation
to the sum of the Original Pool  Principal  Balance and the Original  Pre-Funded
Amount;

          (v) to the  holders of the Class A-1,  Class A-2,  Class A-3 and Class
A-4 Notes, in that order,  until the respective Class Principal Balances thereof
are  reduced  to zero,  in an amount  necessary  to reduce the  aggregate  Class
Principal  Balance of the Senior Notes to the Senior Optimal  Principal  Balance
for such Distribution Date,

          (vi)  sequentially,  to the  holders  of the  Class  M-1 and Class M-2
Notes,  in that  order,  in an amount  necessary  to reduce the Class  Principal
Balances  thereof to the Class M-1 Optimal  Principal  Balance and the Class M-2
Optimal Principal Balance, respectively, for such Distribution Date;

          (vii) to the holders of the Class B Notes,  in an amount  necessary to
reduce the Class Principal Balance thereof to zero;

          (viii) sequentially, to the Class M-1, Class M-2 and Class B Notes, in
that order,  until their respective Loss  Reimbursement  Deficiencies  have been
paid in full; and

          (ix) any remaining amount to the holders of the Residual Interests.

     B.   On each Distribution  Date, the Indenture Trustee shall distribute the
          Excess  Spread,  if any, in the  following  order of priority (in each
          case after  giving  effect to all  payments  specified in paragraph A.
          above):

          (i) prior to the  termination of the Spread  Deferral  Period,  to the
Certificate Distribution Account for distribution to the holders of the Residual
Interests;

          (ii) upon the  termination of the Spread  Deferred  Period,  (A) in an
amount equal to the Overcollateralization Deficiency Amount, if any, as follows:

          (1) to the  holders of the Class A-1,  Class A-2,  Class A-3 and Class
A-4 Notes, in that order,  until the respective Class Principal Balances thereof
are  reduced  to zero,  in an amount  necessary  to reduce the  aggregate  Class
Principal  Balance of the Senior Notes to the Senior Optimal  Principal  Balance
for such Distribution Date;

          (2) sequentially, to the holders of the Class M-1 and Class M-2 Notes,
in that order,  until the respective Class Principal  Balances thereof have been
reduced  to the Class  M-1  Optimal  Principal  Balance  and  Class M-2  Optimal
Principal Balance, respectively, for such Distribution Date; and


     (3)  to the holders of the Class B Notes until the Class Principal  Balance
          thereof has been reduced to zero; and

     C.   sequentially,  to the Class M-1, Class M-2 and Class B Notes,  in that
          order, until their respective Loss Reimbursement Deficiencies, if any,
          have been paid in full; and

     D. any remaining amount to the holders of the Residual Interests.

     Notwithstanding the priorities specified above, on any Distribution Date as
to which the Class  Principal  Balances of each of the Class M-1,  Class M-2 and
Class B Notes and the  Overcollateralization  Amount have been  reduced to zero,
distributions  of principal on the Classes of Senior Notes on such  Distribution
Date will be applied to such  Classes pro rata based on their  respective  Class
Principal Balances.

Related Definitions

     For purposes hereof, the following terms shall have the following meanings:

     Business  Day:  Any day other than (i) a Saturday or a Sunday or (ii) a day
on  which  banking  institutions  in New York  City or in the city in which  the
corporate  trust office of the  Indenture  Trustee is located are  authorized or
obligated by law or executive order to be closed.


                                       48

<PAGE>


     Class A Excess Spread Distribution Amount: With respect to any Distribution
Date,  the least of (i) the  excess of (x) the Class  Principal  Balance  of all
Senior  Notes  (after  giving  effect  to  all   distributions  of  the  Regular
Distribution  Amount)  over (y) the Senior  Optimal  Principal  Balance for such
Distribution  Date, (ii) the  Overcollateralization  Deficiency  Amount for such
Distribution Date, and (iii) the Excess Spread for such Distribution Date.

     Class A Principal  Distribution  Amount:  With respect to any  Distribution
Date, the lesser of (i) the Regular Principal  Distribution  Amount and (ii) the
excess of (x) the aggregate Class  Principal  Balance of all Senior Notes (prior
to giving effect to  distributions  on such  Distribution  Date,  other than any
distributions in respect of the Pre-Funded  Amount on the  Distribution  Date on
which a Pre-Funding  Pro Rata  Distribution  Trigger has occurred)  over (y) the
Senior Optimal Principal Balance for such Distribution Date.

     Class B Noteholders'  Interest  Carry-Forward  Amount:  With respect to any
Distribution  Date  and the  Class  B  Notes,  the  excess  of (A)  the  Class B
Noteholders'   Monthly   Interest   Distributable   Amount  for  the   preceding
Distribution   Date  and  any   outstanding   Class  B   Noteholders'   Interest
Carry-Forward Amount for such preceding Distribution Date over (B) the amount in
respect of interest that is actually distributed to such Notes on such preceding
Distribution Date.

     Class B Noteholders'  Interest  Distributable  Amount:  With respect to any
Distribution  Date and the Class B Notes,  the sum of the  Class B  Noteholders'
Monthly Interest Distributable Amount for such Distribution Date and the Class B
Noteholders' Interest Carry-Forward Amount for such Distribution Date.

     Class B Noteholders' Monthly Interest Distributable Amount: With respect to
each  Distribution  Date and the Class B Notes, the aggregate amount of interest
accrued during the related  Interest Period at the Class B Note Interest Rate on
the sum of (i) the Class  Principal  Balance  of the  Class B Notes  immediately
preceding  such  Distribution  Date and (ii) any Class B  Noteholders'  Interest
Carry-Forward Amount remaining outstanding for such Distribution Date.

     Class M-1 Noteholders'  Interest  Carry-Forward Amount: With respect to any
Distribution  Date and the  Class  M-1  Notes,  the  excess of (A) the Class M-1
Noteholders'   Monthly   interest   Distributable   Amount  for  the   preceding
Distribution   Date  and  any  outstanding   Class  M-1  Noteholders'   Interest
Carry-Forward Amount for such preceding Distribution Date over (B) the amount in
respect of interest that is actually distributed to such Notes on such preceding
Distribution Date.

     Class M-1 Noteholders'  Interest  Distributable Amount: With respect to any
Distribution Date and the Class M-1 Notes, the sum of the Class M-1 Noteholders'
Monthly Interest  Distributable  Amount for such Distribution Date and the Class
M-1 Noteholders' Interest Carry-Forward Amount for such Distribution Date.

     Class M-1 Noteholders' Monthly Interest  Distributable Amount: With respect
to each  Distribution  Date and the Class M-1  Notes,  the  aggregate  amount of
interest  accrued  during  the  related  Interest  Period  at the Class M-1 Note
Interest  Rate on the sum of (i) the Class  Principal  Balance  of the Class M-1
Notes  immediately  preceding  such  Distribution  Date and (ii) any  Class  M-1
Noteholders'  Interest  Carry-Forward  Amount  remaining  outstanding  for  such
Distribution Date.

     Class M-1 Optimal Principal Balance:  With respect to any Distribution Date
prior to the Stepdown  Date,  zero;  and with respect to any other  Distribution
Date, the Pool Principal  Balance as of the preceding  Determination  Date minus
the sum of (i) the aggregate Class Principal  Balance of the Senior Notes (after
taking into account distributions made on such Distribution Date in reduction of
the Class  Principal  Balances of the Classes of Senior Notes made prior to such
determination)  and  (ii)  the  greater  of (x) the sum of (1)  ___% of the Pool
Principal  Balance  as  of  the  preceding   Determination   Date  and  (2)  the
Overcollateralization  Target  Amount  for such  Distribution  Date  (calculated
without giving effect to the proviso in the definition thereof) and (y) ____% of
the Maximum Collateral  Amount;  provided,  however,  that the Class M-1 Optimal
Principal  Balance  shall never be less than zero or greater  than the  Original
Class Principal Balance of the Class M-1 Notes.

     Class M-2 Noteholders'  Interest  Carry-Forward Amount: With respect to any
Distribution  Date and the  Class  M-2  Notes,  the  excess of (A) the Class M-2
Noteholders'   Monthly   Interest   Distributable   Amount  for  the   preceding
Distribution   Date  and  any  outstanding   Class  M-2  Noteholders'   Interest
Carry-Forward Amount for such preceding Distribution Date over (B) the amount in
respect of interest that is actually distributed to such Notes on such preceding
Distribution Date.

     Class M-2 Noteholders'  Interest  Distributable Amount: With respect to any
Distribution Date and the Class M-2 Notes, the sum of the Class M-2 Noteholders'
Monthly Interest  Distributable  Amount for such Distribution Date and the Class
M-2 Noteholders' Interest Carry-Forward Amount for such Distribution Date.

     Class M-2 Noteholders' Monthly Interest  Distributable Amount: With respect
to each Distribution Date (other than the first Distribution Date) and the Class
M-2 Notes,  the aggregate amount of interest accrued during the related Interest
Period at the Class M-2 Note Interest Rate on the sum of (i) the Class Principal
Balance of the Class M-2 Notes immediately  preceding such


                                       49

<PAGE>



Distribution  Date and (ii) any Class M-2  Noteholders'  Interest  Carry-Forward
Amount remaining outstanding for such Distribution Date.

     Class M-2 Optimal Principal Balance:  With respect to any Distribution Date
prior to the Stepdown  Date,  zero;  and with respect to any other  Distribution
Date, the Pool Principal  Balance as of the preceding  Determination  Date minus
the sum of (i) the aggregate Class Principal  Balance of the Senior Notes (after
taking  into  account  any  distributions  made  on  such  Distribution  Date in
reduction  of the Class  Principal  Balances of the Classes of Senior Notes made
prior to such  determination)  plus the Class Principal Balance of the Class M-1
Notes (after  taking into account any  distributions  made on such  Distribution
Date in reduction of the Class Principal Balance of the Class M-1 Notes prior to
such  determination) and (ii) the greater of (x) the sum of (1) ___% of the Pool
Principal  Balance  as  of  the  preceding   Determination   Date  and  (2)  the
Overcollateralization  Target Amount for such  Distribution Date (without giving
effect to the proviso in the definition  thereof) and (y) ______% of the Maximum
Collateral  Amount;  provided,  however,  that the Class M-2  Optimal  Principal
Balance  shall  never be less  than  zero or  greater  than the  Original  Class
Principal Balance of the Class M-2 Notes.

     Excess Spread: With respect to any Distribution Date, the excess of (a) the
Available Distribution Amount over (b) the Regular Distribution Amount.

     Insurance  Proceeds:  With respect to any Loan,  the  proceeds  paid to the
Servicer  by any  insurer  pursuant  to any  insurance  policy  covering a Loan,
Mortgaged Property or REO Property or any other insurance policy that relates to
a Loan,  net of any expenses  which are  incurred by the Servicer in  connection
with  the  collection  of such  proceeds  and not  otherwise  reimbursed  to the
Servicer,  but  excluding  the proceeds of any  insurance  policy that are to be
applied to the  restoration  or repair of the Mortgaged  Property or released to
the borrower in accordance with accepted loan servicing procedures.

     Interest Period:  With respect to any  Distribution  Date and each Class of
Notes, the calendar month preceding the month of such Distribution Date based on
a 360-day year consisting of twelve 30-day months.

     Liquidated Loan: With respect to any date of determination  and any Loan as
to which the  Servicer  has  determined  that all  recoverable  liquidation  and
insurance  proceeds have been  received,  which will be deemed to occur upon the
earliest of: (a) the  liquidation  of the related  Mortgaged  Property  acquired
through foreclosure or similar proceedings,  (b) the Servicer's determination in
accordance  with  customary  accepted  practices  that no  further  amounts  are
collectible from the Loan and (c) any portion of a scheduled  monthly payment of
principal and interest is past due in excess of 180 days.


     Loss  Reimbursement  Deficiency:  As of any date of determination and as to
the Class M-1 Notes,  Class M-2 Notes or Class B Notes,  the amount of Allocable
Loss Amounts,  together with interest  thereon,  applied to the reduction of the
Class  Principal  Balance of such Class and not reimbursed  pursuant to the Sale
and Servicing Agreement.

     Net Delinquency  Calculation Amount: With respect to any Distribution Date,
the  excess,  if any,  of (x) the  product  of 2.5  and  the  Six-Month  Rolling
Delinquency  Average over (y) the  aggregate of the amounts of Excess Spread for
the three preceding Distribution Dates.

     Net Liquidation  Proceeds:  With respect to any Distribution Date, any cash
amounts  received from Liquidated  Loans during the related Due Period,  whether
through trustee's sale, foreclosure sale, disposition of Mortgaged Properties or
otherwise  (other  than  Insurance  Proceeds  and  Released  Mortgaged  Property
Proceeds), and any other cash amounts received in connection with the management
of the Mortgaged Properties related to Defaulted Loans, in each case, net of any
reimbursements  made to the  Servicer  from such  amounts  for any  unreimbursed
Servicing   Compensation  and  Servicing  Advances   (including   nonrecoverable
Servicing Advances) made and any other fees and expenses paid by the Servicer in
connection  with the  foreclosure,  conservation  and liquidation of the related
Liquidated  Loans or  Mortgaged  Properties  pursuant to the Sale and  Servicing
Agreement.

     Note Interest Rate: With respect to each Class of Notes,  the interest rate
per annum set forth or described below:

     Class A-1: ________%

     Class A-2: ________%

     Class A-3: ________%

     Class A-4: ________%

     Class M-1: ________%

                                       50

<PAGE>


     Class M-2: ________%

     Class B:   ________%

     Noteholders'   Interest   Carry-Forward   Amount:   With   respect  to  any
Distribution Date, any of the Senior Noteholders' Interest Carry-Forward Amount,
the  Class  M-1   Interest   Carry-Forward   Amount,   the  Class  M-2  Interest
Carry-Forward Amount or the Class B Interest Carry-Forward Amount.

     Noteholders'   Interest   Distributable   Amount:   With   respect  to  any
Distribution  Date, the sum of the Senior  Noteholders'  Interest  Distributable
Amount,  the Class M-1  Interest  Distributable  Amount,  the Class M-2 Interest
Distributable Amount and the Class B Interest Distributable Amount.

     Overcollateralization  Amount:  With respect to any Distribution  Date, the
amount  equal to the excess of (a) the sum of the Pool  Principal  Balance as of
the end of the immediately  preceding Due Period and the Pre-Funded Amount as of
such Distribution Date over (b) the aggregate of the Class Principal Balances of
the Classes of Notes (after giving effect to  distributions on the Notes and the
Residual Interests on such Distribution Date).

     Overcollateralization  Deficiency  Amount:  With  respect  to any  date  of
determination,  the excess, if any, of the  Overcollateralization  Target Amount
over the Overcollateralization  Amount (such Overcollateralization  Amount to be
calculated  after  giving  effect to all  payments of the  Regular  Distribution
Amount on the Notes and the Residual Interests on such Distribution Date).

     Overcollateralization  Target Amount:  (A) With respect to any Distribution
Date occurring prior to the Stepdown Date, an amount equal to the greater of (x)
______%  of  the  Maximum   Collateral   Amount  and  (y)  the  Net  Delinquency
Calculation;  and (B) with  respect to any other  Distribution  Date,  an amount
equal to the greater of (x) 14% of the Pool  Principal  Balance as of the end of
the related Due Period and (y) the Net Delinquency Calculation Amount; provided,
however, that the Overcollateralization  Target Amount shall in no event be less
than _____% of the Maximum Collateral Amount.


     Regular  Distribution  Amount:  With respect to any Distribution  Date, the
lesser  of (a)  the  Available  Distribution  Amount  and (b) the sum of (i) the
aggregate of the Noteholders' Interest  Distributable  Amounts, (ii) the Regular
Principal Distribution Amount and (iii) if such Distribution Date relates to the
Due Period in which the Pre-Funding  Period ended and at the termination of such
Pre-Funding Period a Pre-Funding Pro Rata Distribution Trigger had occurred, the
amount on deposit in the Pre-Funding Account on such date.

     Regular Principal Distribution Amount: On each Distribution Date, an amount
equal to the lesser of:

     A. the sum of (i) each  payment  of  principal  collected  by the  Servicer
during the related Due Period,  (ii) all partial and full principal  prepayments
applied by the  Servicer  during such  related Due Period,  (iii) the  principal
portion  of all  Net  Liquidation  Proceeds,  Insurance  Proceeds  and  Released
Mortgaged  Property Proceeds  received during the related Due Period,  (iv) that
portion  of  the  purchase  price  of  any  repurchased  Loan  which  represents
principal, (v) the principal portion of any Substitution Adjustments required to
be deposited in the  Collection  Account as of the related  Determination  Date,
(vi) on the Distribution Date in which the Trust is to be terminated pursuant to
the Sale and Servicing  Agreement,  that portion of the Termination  Price to be
applied to the payment of  principal  of the Notes and (v) if such  Distribution
Date relates to the Due Period in which the Pre-Funding  Period ended and at the
termination  of such  Pre-Funding  Period a  Pre-Funding  Pro Rata  Distribution
Trigger had not occurred,  the amount on deposit in the  Pre-Funding  Account on
such date; and

     B. the  aggregate of the Class  Principal  Balances of the Classes of Notes
immediately prior to such Distribution Date.

     Released  Mortgaged  Property  Proceeds:  With respect to any  Distribution
Date, the proceeds  received by the Servicer in connection  with (i) a taking of
an entire  Mortgaged  Property  by  exercise  of the power of eminent  domain or
condemnation or (ii) any release of part of the Mortgaged Property from the lien
of the related  Mortgage,  whether by partial  condemnation,  sale or otherwise,
which in either case are not released to the related borrower in accordance with
applicable  law,  accepted  mortgage  servicing  procedures  and  the  Sale  and
Servicing Agreement.

     Senior  Noteholders'  Interest  Carry-Forward  Amount:  With respect to any
Distribution   Date  and  the  Senior  Notes,  the  excess  of  (A)  the  Senior
Noteholders'   Monthly   Interest   Distributable   Amount  for  the   preceding
Distribution Date and any outstanding Senior Noteholders' Interest Carry-Forward
Amount for such  preceding  Distribution  Date over (B) the amount in respect of
interest  that  is  actually   distributed  to  such  Notes  on  such  preceding
Distribution Date.


                                       51

<PAGE>

     Senior  Noteholders'  Interest  Distributable  Amount:  With respect to any
Distribution  Date and the  Senior  Notes,  the sum of the  Senior  Noteholders'
Monthly Interest  Distributable Amount for such Distribution Date and the Senior
Noteholders' Interest Carry-Forward Amount for such Distribution Date.

     Senior Noteholders' Monthly Interest  Distributable Amount: With respect to
each  Distribution Date and the Classes of Senior Notes, the aggregate amount of
interest  accrued  during the related  Interest  Period at the  respective  Note
Interest Rates on the sum of (i) the Class  Principal  Balance of the Classes of
Senior Notes  immediately  preceding such  Distribution Date and (ii) any Senior
Noteholders'  Interest  Carry-Forward  Amount  remaining  outstanding  for  such
Distribution Date.

     Senior Optimal  Principal  Balance:  With respect to any Distribution  Date
prior to the Stepdown Date, zero; with respect to any other  Distribution  Date,
an amount equal to the Pool Principal Balance as of the preceding  Determination
Date  minus  the  greater  of (a) the sum of (1)  _____%  of the Pool  Principal
Balance as of the preceding Determination Date and (2) the Overcollateralization
Target Amount for such  Distribution  Date (without giving effect to the proviso
in the  definition  thereof) and (b) ______% of the Maximum  Collateral  Amount;
provided, however, that the Senior Optimal Principal Balance shall never be less
than zero or greater than aggregate Class Principal  Balance of the Senior Notes
as of the Closing Date.

     Six-Month  Rolling  Delinquency  Average:  With respect to any Distribution
Date, the average of the applicable 60-Day  Delinquency  Amounts for each of the
six immediately  preceding Due Periods,  where the 60-Day Delinquency Amount for
any Due Period is the aggregate of the Principal  Balances of all Loans that are
60 or more days delinquent, in foreclosure or REO Property as of the end of such
Due Period.

     Spread Deferral Period: The period beginning on the Closing Date and ending
as soon as Excess Spread in an amount equal to $______ has been deposited in the
Certificate Distribution Account for distribution to the holders of the Residual
Interests.


     Stepdown Date: The first Distribution Date occurring after __________ as to
which all of the following conditions exist:

     (1) the Pool  Principal  Balance has been reduced to an amount less than or
equal to ____% of the Maximum Collateral Amount;

     (2) the Net  Delinquency  Calculation  Amount  is less  than  ____%  of the
Maximum Collateral Amount; and

     (3) the aggregate Class Principal Balance of the Senior Notes (after giving
effect to distributions of principal on such Distribution  Date) will be able to
be  reduced on such  Distribution  Date  (such  determination  to be made by the
Indenture  Trustee prior to making  actual  distributions  on such  Distribution
Date) to an amount equal to the excess of (i) the Pool  Principal  Balance as of
the  preceding  Determination  Date over (ii) the  greater of (a) the sum of (1)
_____% of the Pool Principal Balance as of the preceding  Determination Date and
(2) the  Overcollateralization  Target Amount for such  Distribution  Date (such
Overcollateralization  Target  Amount  calculated  without  giving effect to the
proviso in the definition thereof and calculated  pursuant only to clause (B) in
the definition thereof) and (b) _____% of the Maximum Collateral Amount.

Application of Allocable Loss Amounts

     Following any reduction of the  Overcollateralization  Amount to zero,  any
Allocable Loss Amounts will be applied,  sequentially, in reduction of the Class
Principal Balances of the Class B, Class M-2 and Class M-1 Notes, in that order,
until their respective  Class Principal  Balances have been reduced to zero. The
Class  Principal  Balances of the Classes of Senior Notes will not be reduced by
any application of Allocable Loss Amounts.  The reduction of the Class Principal
Balance of any  applicable  Class of Notes by the  application of Allocable Loss
Amounts  entitles  such Class to  reimbursement  in an amount  equal to the Loss
Reimbursement  Deficiency.  Each such Class of Notes will be entitled to receive
its Loss Reimbursement  Deficiency,  or any portion thereof,  in accordance with
the  payment   priorities   specified   herein.   Payment  in  respect  of  Loss
Reimbursement  Deficiencies  will not reduce the Class Principal Balance of each
related Class. The Loss Reimbursement  Deficiency with respect to any Class will
remain  outstanding  until the earlier of (x) the payment in full of such amount
to the  holders of such Class and (y) the  occurrence  of the  applicable  Final
Maturity Date (although  there is no guarantee that such amounts will be paid on
such date).


Pre-Funding Account

     On the Closing Date,  $_________ (as adjusted  pursuant to the  immediately
following  sentence,  the "Original  Pre-Funded Amount") will be deposited in an
account (the  "Pre-Funding  Account"),  which account will be in the name of the


                                       52

<PAGE>



Indenture  Trustee  and  shall  be part  of the  Trust  and be  used to  acquire
Subsequent Loans. To the extent that the Original Pool Principal Balance is more
or less than  $_________,  the Original  Pre-Funded  Amount will be decreased or
increased  by a  corresponding  amount  provided  that  the  amount  of any such
adjustment  shall not exceed  $_________.  During the  Pre-Funding  Period,  the
amount  on  deposit  in the  Pre-Funding  Account  (net of  investment  earnings
thereon) (the "Pre-Funded Amount") will be reduced by the amount thereof used to
purchase  Subsequent Loans in accordance with the Sale and Servicing  Agreement.
The "Pre-Funding Period" is the period commencing on the Closing Date and ending
generally on the earlier to occur of (i) the date on which the amount on deposit
in the Pre-Funding Account (net of any investment earnings thereon) is less than
$________ and (ii) _________.  On the Distribution Date following the Due Period
in which the  termination of the  Pre-Funding  Period occurs,  if the Pre-Funded
Amount at the end of the Pre-Funding  Period is less than $__________,  any such
Pre-Funded  Amount will be  distributed  to holders of the Classes of Notes then
entitled to receive  principal  on such  Distribution  Date in  reduction of the
related Class Principal Balances,  thus resulting in a partial redemption of the
related Notes on such date. On the Distribution Date following the Due Period in
which the termination of the Pre-Funding Period occurs, if the Pre-Funded Amount
at the end of the  Pre-Funding  Period is greater  than or equal to  $__________
(such event, a "Pre-Funding  Pro Rata  Distribution  Trigger"),  such Pre-Funded
Amount  will be  distributed  to the  holders  of all  Classes  of Notes and the
Residual Interests (which initially represent the  Overcollateralization  Amount
on the Closing Date), pro rata,  based on the Original Class Principal  Balances
thereof and the Residual  Interests in relation to the sum of the Original  Pool
Principal Balance and the Original Pre-Funded Amount.

     Amounts on deposit in the Pre-Funding  Account will be invested in eligible
investments.  All  interest  and any other  investment  earnings  on  amounts on
deposit in the  Pre-Funding  Account will be deposited in the Note  Distribution
Account.

Capitalized Interest Account

     On the Closing  Date, a portion of the sales  proceeds of the Notes will be
deposited in an account (the "Capitalized  Interest Account") for application by
the Indenture  Trustee on the Distribution  Dates in ___________,  _____________
and __________________1997 to cover shortfalls in interest on the Notes that may
arise due to the utilization of the Pre-Funding Account as described herein. Any
amounts  remaining  in  the  Capitalized  Interest  Account  at  the  end of the
Pre-Funding Period will be paid to ______.

Optional Termination of the Trust

     The holders of an aggregate  percentage  interest in the Residual Interests
in  excess of ___%  (the  "Majority  Residual  Interestholders")  may,  at their
option,  effect an early  termination of the Trust on or after any  Distribution
Date on  which  the  Pool  Principal  Balance  declines  to ____% or less of the
Maximum Collateral Amount, by purchasing all of the Loans at a price equal to or
greater than the Termination  Price. The "Termination  Price" shall be an amount
equal to the sum of (i) the then  outstanding  Principal  Balances  of the Loans
plus all accrued and unpaid interest  thereon,  (ii) any Trust Fees and Expenses
due and  unpaid  on such  date and (iii)  any  unreimbursed  Servicing  Advances
including such Servicing Advances deemed to be nonrecoverable. The proceeds from
such sale will be  distributed  in the order and  priority set forth above under
"Distribution Priorities".

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following summary  describes  certain terms of the Indenture,  the Sale
and Servicing Agreement,  the Administration  Agreement, the Custodial Agreement
and the Trust Agreement (collectively, the "Transfer and Servicing Agreements").
Forms of certain of the Transfer  and  Servicing  Agreements  have been filed as
exhibits to the  Registration  Statement.  Copies of the Transfer and  Servicing
Agreements  will be filed with the  Commission  following  the  issuance  of the
Notes.  The  summary  does not  purport to be  complete  and is subject  to, and
qualified in its entirety by reference  to, all the  provisions  of the Transfer
and Servicing Agreements.  The following summary supplements,  and to the extent
inconsistent  therewith  replaces,  the  description  of the  general  terms and
provisions of the Transfer and Servicing Agreements set forth under the headings
"The  Agreements" in the Prospectus,  to which  description  reference is hereby
made.

Sale and Assignment of the Loans


     On the Closing Date, the Depositor will sell,  convey,  transfer and assign
the  Initial  Loans  to the  Trust.  The  Trust,  concurrently  with  the  sale,
conveyance, transfer and assignment of the Initial Loans, will deliver (or cause
to be delivered) to the Depositor the Notes in exchange for the Loans. The Trust
will pledge and assign the Loans  (including any rights it may acquire from time
to time in the  Subsequent  Loans) to the Indenture  Trustee in exchange for the
Notes. Each Loan will be identified in a schedule appearing as an exhibit to the
Sale and Servicing Agreement delivered to the Indenture Trustee as such Schedule
may from time to time be amended (the "Loan Schedule").

     In addition,  the Depositor will deliver (or cause to be delivered),  as to
each Loan,  to the  Indenture  Trustee or to the  Custodian,  the  related  Note
endorsed in blank or to the order of the Indenture  Trustee,  without  recourse,
any  assumption  and  modification  agreements and the Mortgage with evidence of
recording  indicated  thereon  (except for any Mortgage  not  returned 



                                       53

<PAGE>


from the public recording office),  an assignment of the Mortgage in blank or in
the name of the Indenture  Trustee,  in  recordable  form,  and any  intervening
assignments  of the  Mortgage  (collectively,  as to each  Loan,  an  "Indenture
Trustee's Loan File").  Subject to  confirmation  by the Rating  Agencies,  with
respect to Loan secured by Mortgaged  Properties located in certain states where
______ has been advised by counsel that recordation of an assignment of mortgage
is not  necessary  in order to perfect an  interest  in a Loan,  assignments  of
Mortgage will not be filed to reflect the transfer of the Loans to the Trust and
the pledge of the Loans to Indenture Trustee.  Rather, ______ in its capacity as
the  Servicer  will  retain  record  title to such  mortgages  on  behalf of the
Indenture  Trustee and the Noteholders.  See "Risk  Factors--Additional  Factors
Affecting  Delinquencies,  Defaults  and  Losses  on  Loans--Non-recordation  of
Assignments".  In all other cases,  assignments to the Indenture  Trustee of the
Mortgages  will be  recorded  in order to  protect  the Trust and the  Indenture
Trustee's  interest  in the Loans  against  the claims of certain  creditors  of
______ or subsequent purchasers. ______ will deliver or cause to be delivered to
the Indenture Trustee after recordation the assignments of the Mortgages and the
Mortgages.  In  the  event  that  ______  cannot  deliver  the  Mortgage  or any
assignment with evidence of recording  thereon  concurrently with the conveyance
thereof under the Sale and Servicing  Agreement  because it has or they have not
yet been returned by the public  recording office or because such office retains
the original  thereof,  then ______ will deliver or cause to be delivered to the
Indenture  Trustee or the Custodian a certified  true photocopy of such Mortgage
or  assignment.  ______ will deliver or cause to be  delivered to the  Indenture
Trustee or the  Custodian  any such  Mortgage  or  assignment  with  evidence of
recording  indicated  thereon  upon receipt  thereof  from the public  recording
office.  The Indenture  Trustee or the Custodian will agree,  for the benefit of
the holders of the Notes,  to review (or cause to be  reviewed)  each  Indenture
Trustee's  Loan File within 30 days after the  conveyance of the related Loan to
the Trust to  ascertain  that all  required  documents  have been  executed  and
received,  subject to the  applicable  cure period in the Transfer and Servicing
Agreements.

Trust Fees and Expenses

     As  compensation  for its  services  pursuant  to the  Sale  and  Servicing
Agreement,  the  Servicer  is  entitled  to the  Servicing  Fee  and  additional
servicing  compensation and reimbursement as described under "Servicing"  below.
As  compensation  for their  services  pursuant to the  applicable  Transfer and
Servicing Agreements, the Indenture Trustee is entitled to the Indenture Trustee
Fee and the Owner Trustee is entitled to the Owner Trustee Fee.




Servicing

     In consideration for the performance of the daily loan servicing  functions
for the Loans,  the Servicer is entitled to a monthly fee (the "Servicing  Fee")
equal to 1.00% (100 basis  points) per annum (the  "Servicing  Fee Rate") of the
Pool  Principal  Balance as of the first day of the  immediately  preceding  Due
Period. See "Risk Factors-- Additional Factors Affecting Delinquencies, Defaults
and Losses on Loans - Dependence on Servicer for Servicing  Loans"  herein.  The
Servicer will pay the fees of any  Subservicer out of the amounts it receives as
the Servicing Fee. In addition to the Servicing Fee, the Servicer is entitled to
retain  additional  servicing  compensation  in the form of assumption and other
administrative  fees,  release fees,  insufficient  funds charges,  late payment
charges  and any other  servicing-related  penalties  and fees (such  additional
compensation and Servicing Fee, collectively the "Servicing Compensation").

     In the event of a  delinquency  or a default  with  respect to a Loan,  the
Servicer  will have no  obligation  to advance  scheduled  monthly  payments  of
principal or interest with respect to such Loan. However, the Servicer will make
reasonable  and customary  expense  advances with respect to the Loans (each,  a
"Servicing  Advance") in accordance with their servicing  obligations  under the
Sale and Servicing  Agreement and will be entitled to receive  reimbursement for
such  Servicing  Advances as described  herein.  For example,  with respect to a
Loan,  such Servicing  Advances may include costs and expenses  advanced for the
preservation,  restoration and protection of any Mortgaged  Property,  including
advances to pay  delinquent  real estate taxes and  assessments.  Any  Servicing
Advances previously made and determined by the Servicer to be nonrecoverable, in
accordance with accepted servicing  procedures will be reimbursable from amounts
in the Collection Account prior to distributions to Noteholders.

Collection  Account,  Note  Distribution  Account and  Certificate  Distribution
Account

     The Servicer is required to use its best efforts to deposit in a segregated
account (the  "Collection  Account"),  within two Business Days of receipt,  all
payments  received  after the Cut-Off Date on account of principal and interest,
all Net Liquidation  Proceeds,  Insurance Proceeds,  Released Mortgaged Property
Proceeds,  post-liquidation proceeds, any amounts payable in connection with the
repurchase or  substitution  of any Loan and any amount required to be deposited
in the Collection  Account in connection with the termination of the Notes.  The
foregoing  requirements for deposit in the Collection  Account will be exclusive
of payments on account of principal  and  interest  collected on the Loans on or
before the applicable Cut-Off Date. Withdrawals will be made from the Collection
Account only for the  purposes  specified  in the Sale and  Servicing  Agreement
(including the payment of Servicing Compensation). The Collection Account may be
maintained at any depository  institution  which satisfies the  requirements set
forth  in the  definition  of  "Eligible  Account"  in the  Sale  and  Servicing
Agreement.

                                       54


<PAGE>


     The Servicer will  establish  and maintain  with the  Indenture  Trustee an
account, in the name of the Indenture Trustee on behalf of the Noteholders, into
which  amounts  released from the  Collection  Account for  distribution  to the
Noteholders  will  be  deposited  and  from  which  all   distributions  to  the
Noteholders will be made (the "Note Distribution Account").

     On the Business Day prior to each Distribution  Date, the Indenture Trustee
will deposit the Available  Collection Amount into the Note Distribution Account
by making the  appropriate  withdrawals  from the  Collection  Account.  On each
Distribution  Date, the Indenture  Trustee will make  withdrawals  from the Note
Distribution  Account  for  application  of the amounts  specified  below in the
following order of priority:

          (i) to provide for the  payment of certain  fees of the Trust in the
     following  order:  (a) to the  Indenture  Trustee,  an amount  equal to the
     Indenture  Trustee Fee and all unpaid Indenture Trustee Fees from prior Due
     Periods and (b) to the Servicer on behalf of the Owner  Trustee,  an amount
     equal to the Owner Trustee Fee and all unpaid Owner Trustee Fees from prior
     Due Periods; and

          (ii) to provide  for the  payments  to the  holders of the Notes,  the
     holders of the Residual Interests and the Servicer of the amounts specified
     herein under "Description of the Notes--Distributions on the Notes."

Income from Accounts

     So long as no Event of  Default  shall  have  occurred  and be  continuing,
amounts  on  deposit  in  the  Note  Distribution  Account  (together  with  the
Collection  Account,  the "Accounts") will be invested by the Indenture Trustee,
as directed by the Servicer, in one or more Permitted Investments (as defined in
the Sale and Servicing  Agreement)  bearing  interest or sold at a discount.  No
such  investment  in any  Account  will  mature  later  than  the  Business  Day
immediately  preceding the next Distribution Date. All income or other gain from
investments  in any Account will be deposited  in such  Account  immediately  on
receipt,  unless otherwise specified herein.  Income from investments of amounts
on  deposit  in the Note  Distribution  Account  will be for the  benefit of and
withheld by the Indenture Trustee.

Withdrawals from the Collection Account

     The Indenture  Trustee,  at the  direction of the Servicer,  shall make the
following  withdrawals  from the Collection  Account,  in no particular order of
priority:  (i) to  withdraw  any  amount not  required  to be  deposited  in the
Collection  Account or  deposited  therein in error;  (ii) on each  Distribution
Date, to pay to the Servicer any accrued and unpaid  Servicing  Compensation not
otherwise  withheld as permitted by the Sale and Servicing  Agreement;  (iii) on
each  Distribution  Date,  to pay to the  Servicer  any  unreimbursed  Servicing
Advances; provided, however, that, except as set forth in clause (iv) below, the
Servicer's right to reimbursement for unreimbursed  Servicing  Advances shall be
limited to late collections on the related Loans, including, without limitation,
late collections constituting Liquidation Proceeds,  Released Mortgaged Property
Proceeds,  Insurance Proceeds,  post-liquidation proceeds and such other amounts
as may be  collected  by the  Servicer  from the  related  Obligor or  otherwise
relating  to the Loan in respect of which such  unreimbursed  amounts  are owed;
(iv) on each  Distribution  Date,  to reimburse  the Servicer for any  Servicing
Advances determined by the Servicer in good faith to have become  nonrecoverable
Servicing Advances; and (v) make payments as set forth in the Sale and Servicing
Agreement.

The Owner Trustee and the Indenture Trustee

     The  Owner  Trustee,  the  Indenture  Trustee  and any of their  respective
affiliates may hold Notes in their own names or as pledgees.  For the purpose of
meeting the legal requirements of certain jurisdictions, the Servicer, the 
Owner Trustee and the Indenture  Trustee acting  jointly (or in some  instances,
the Owner Trustee or the Indenture  Trustee acting alone) will have the power to
appoint co-trustees or separate trustees of all or any part of the Trust. In the
event  of such an  appointment,  all  rights,  powers,  duties  and  obligations
conferred or imposed upon the Owner Trustee by the Trust  Agreement and upon the
Indenture Trustee by the Sale and Servicing  Agreement and the Indenture will be
conferred  or  imposed  upon  the  Owner  Trustee  and  the  Indenture  Trustee,
respectively, and in each such case such separate trustee or co-trustee jointly,
or, in any jurisdiction in which the Owner Trustee or the Indenture Trustee will
be incompetent or unqualified to perform certain acts, singly upon such separate
trustee or co-trustee who will exercise and perform such rights,  powers, duties
and  obligations  solely at the  direction of the Owner Trustee or the Indenture
Trustee, respectively.

     The Owner  Trustee and the  Indenture  Trustee  may resign at any time,  in
which event the Servicer will be obligated to appoint a successor  thereto.  The
Servicer may remove the Owner Trustee or the Indenture  Trustee if either ceases
to be  eligible  to  continue  as such under the Trust  Agreement,  the Sale and
Servicing  Agreement or the  Indenture,  as the case may be, or becomes  legally
unable to act or becomes insolvent. In such circumstances,  the Servicer will be
obligated to appoint a successor Owner Trustee or a successor Indenture Trustee,
as applicable.  Any resignation or removal of the Owner Trustee or the Indenture
Trustee and appointment of a successor  thereto will not become  effective until
acceptance  of the  appointment  by such  successor.  Upon  the  occurrence  and
continuation  of an event of default under the Indenture,  the Co-Owner  Trustee
will resign 


                                       55
<PAGE>


and the Owner  Trustee will assume the duties of the Co-Owner  Trustee under the
Trust Agreement and the Sale and Servicing Agreement.

     The Trust  Agreement and Indenture  will provide that the Owner Trustee and
the Indenture  Trustee will be entitled to  indemnification  by the Depositor or
______,  and will be held  harmless  against,  any loss,  liability  or  expense
incurred by the Owner  Trustee or the Indenture  Trustee not resulting  from its
own  willful  misfeasance,  bad faith or  negligence  (other than by reason of a
breach of any of its  representations or warranties to be set forth in the Trust
Agreement,  the Indenture or the Sale and Servicing  Agreement,  as the case may
be).

Duties of the Owner Trustee and the Indenture Trustee

     The  Owner  Trustee  will make no  representations  as to the  validity  or
sufficiency  of the  Trust  Agreement,  the  Notes or of any  Loans  or  related
documents,  and  will  not be  accountable  for  the use or  application  by the
Depositor or the Servicer of any funds paid to the  Depositor or the Servicer in
respect of the Notes, the Loans, or the investment of any monies by the Servicer
before  such  monies are  deposited  into the  Accounts.  So long as no Event of
Default has occurred and is  continuing,  the Owner  Trustee will be required to
perform only those duties specifically required of it under the Trust Agreement.
Generally,  those  duties  will  be  limited  to  the  receipt  of  the  various
certificates, reports or other instruments required to be furnished to the Owner
Trustee  under the Trust  Agreement,  in which case it will only be  required to
examine them to determine  whether they conform to the requirements of the Trust
Agreement.  The Owner Trustee will not be charged with knowledge of a failure by
the  Servicer to perform its duties  under the Trust  Agreement  or the Sale and
Servicing  Agreement  which failure  constitutes  an Event of Default unless the
Owner Trustee  obtains actual  knowledge of such failure as will be specified in
the Trust Agreement or the Sale and Servicing Agreement.

     The Indenture  Trustee will make no  representations  as to the validity or
sufficiency of the Indenture, the Sale and Servicing Agreement, the Notes (other
than the  execution  and  authentication  thereof)  or of any  Loans or  related
documents,  and  will  not be  accountable  for  the use or  application  by the
Depositor or the Servicer of any funds paid to the  Depositor or the Servicer in
respect  of the  Notes or the  Loans,  or the  investment  of any  monies by the
Servicer  before such monies are deposited into any of the Accounts.  So long as
no Event of Default under the Indenture or the Sale and Servicing  Agreement has
occurred and is  continuing,  the Indenture  Trustee will be required to perform
only those duties  specifically  required of it under the  Indenture or the Sale
and Servicing Agreement.  Generally, those duties will be limited to the receipt
of the  various  certificates,  reports  or  other  instruments  required  to be
furnished to the Indenture  Trustee under the  Indenture,  in which case it will
only be  required  to examine  them to  determine  whether  they  conform to the
requirements  of the Indenture.  The Indenture  Trustee will not be charged with
knowledge  of a failure by the  Servicer to perform  its duties  under the Trust
Agreement,  Sale and  Servicing  Agreement  or  Administration  Agreement  which
failure  constitutes  an Event of Default  under the  Indenture  or the Sale and
Servicing  Agreement  unless the Indenture  Trustee obtains actual  knowledge of
such  failure as will be specified  in the  Indenture or the Sale and  Servicing
Agreement.

     The  Indenture  Trustee will be under no  obligation to exercise any of the
rights  or  powers  vested  in it by the  Indenture  or the Sale  and  Servicing
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  Noteholders,  unless  such
Noteholders  have  offered  to the  Indenture  Trustee  reasonable  security  or
indemnity  against  the costs,  expenses  and  liabilities  that may be incurred
therein or thereby. No Noteholder will have any right under the Indenture or the
Sale and  Servicing  Agreement to institute any  proceeding  with respect to the
Indenture or the Sale and  Servicing  Agreement,  unless such holder  previously
shall have given to the Indenture Trustee written notice of the occurrence of an
Event of Default and (i) the Event of Default arises from the Servicer's failure
to remit payments when due or (ii)  Noteholders  evidencing not less than 25% of
the voting interests of each Class of Notes,  acting together as a single class,
shall have made written  request upon the  Indenture  Trustee to institute  such
proceeding in its own name as the Indenture  Trustee  thereunder  and offered to
the Indenture Trustee reasonable indemnity and the Indenture Trustee for 30 days
shall have neglected or refused to institute any such proceedings.

                       PREPAYMENT AND YIELD CONSIDERATIONS

     Except as otherwise  provided herein,  no principal  distributions  will be
made on any Class of Senior  Notes  until the Class  Principal  Balance  of each
Class of Senior Notes having a lower  numerical  designation has been reduced to
zero, and no principal  distributions  will be made on the Mezzanine Notes until
all  required  principal  distributions  have been made in respect of the Senior
Notes. In addition,  except as otherwise provided, no distributions of principal
with  respect  to the Class B Notes will be made  until the  required  principal
distributions  have been made in  respect  of all  Classes  of Senior  Notes and
Mezzanine  Notes.  See  "Description of the  Notes--Distributions  on the Notes"
herein.  As the rate of payment  of  principal  of each  Class of Notes  depends
primarily on the rate of payment  (including  prepayments)  of the Loans,  final
payment of any Class of Notes could occur  significantly  earlier than its Final
Maturity Date. Holders of the Notes will bear the risk of being able to reinvest
principal  payments on the Notes at yields at least equal to the yields on their
respective Notes. No prediction can be made as to the rate of prepayments on the
Loans in either stable or changing interest rate environments.  Any reinvestment
risk resulting from the rate 



                                       56
<PAGE>


of prepayment of the Loans and the  distribution of such payments to the holders
of the Notes will be borne entirely by the holders of the Notes.

     The  subordination  of the Class B Notes to the Senior Notes and  Mezzanine
Notes will provide limited protection to the holders of the Senior and Mezzanine
Notes against losses on the Loans.  Accordingly,  the yield on the Class B Notes
(and to a lesser extent, the Mezzanine Notes and Senior Notes) will be extremely
sensitive to the delinquency and loss experience of the Loans, the timing of any
such  delinquencies  and  losses,  the  weighted  average  coupon  of the  Loans
(including  the  Adjustable  Rate Loans) as well as the amount of Excess  Spread
from time to time.  If the actual  rate and amount of  delinquencies  and losses
experienced  by the Loans exceed the rate and amount of such  delinquencies  and
losses assumed by an investor or the actual weighted average coupon of the Loans
(including the Adjustable  Rate Loans) is less than the weighted  average coupon
assumed by an  investor,  the yield to  maturity  on the Notes may be lower than
anticipated.

     The effective yield to the holders of any Class of Notes will be lower than
the yield otherwise  produced by the applicable Note Interest Rate,  because the
distribution  of the interest  accrued  during each Interest  Period (a calendar
month  consisting of thirty days) will not be made until the  Distribution  Date
occurring  in the month  following  such Due  Period.  See  "Description  of the
Notes--Distributions on the Notes" herein. This delay will result in funds being
passed through to the holders of the Notes  approximately  25 days after the end
of the monthly  accrual  period,  during  which 25-day  period no interest  will
accrue on such  funds.  As  discussed  in greater  detail  below,  greater  than
anticipated  distributions  of  principal  can also  affect  the  yield on Notes
purchased at a price greater or less than par.

     The rate of principal  payments on the Notes,  the aggregate amount of each
interest  payment  on the Notes and the yield to  maturity  on the Notes will be
directly related to and affected by the rate and timing of principal  reductions
on the Loans,  the  application  of Excess Spread to reduce the Class  Principal
Balances  of the Notes to the extent  described  herein  under  "Description  of
Credit  Enhancement--Overcollateralization,"  and, under certain  circumstances,
the  delinquency  rate  experienced  by and the weighted  average  coupon of the
Loans. The reductions in principal of such Loans may be in the form of scheduled
amortization  payments or unscheduled payments or reductions,  which may include
prepayments,   repurchases  and  liquidations  or  write-offs  due  to  default,
casualty, insurance or other dispositions.  On or after any Distribution Date on
which  the Pool  Principal  Balance  declines  to  ____% or less of the  Maximum
Collateral  Amount,  the Majority Residual  Interestholders  may effect an early
termination  of  the  Trust,  resulting  in  a  redemption  of  the  Notes.  See
"Description of the Notes--Optional Termination of the Trust" herein.

   
     The "weighted  average life" of a Note refers to the average amount of time
that will elapse from  ______________  (the "Closing Date") to the date on which
each dollar in respect of principal of such Note will have repaid.  The weighted
average  lives of the Notes will be  influenced  by the rate at which  principal
reductions  occur on the Loans,  the extent to which high rates of delinquencies
on the Loans during any Due Period result in interest  collections  on the Loans
in amounts less than the amount of interest distributable on the Notes, the rate
at which  Excess  Spread is  distributed  to holders  of the Notes as  described
herein,  and the  extent to which  any  reduction  of the  Overcollateralization
Amount is paid to the holders of the Residual  Interests as described herein. If
substantial  principal  prepayments  on the Loans are received from  unscheduled
prepayments,  liquidations or repurchases, then the distributions to the holders
of the Notes  resulting  from such  prepayments  may  significantly  shorten the
actual average lives of the Notes.  If the Loans  experience  delinquencies  and
certain defaults in the payment of principal, then the holders of the Notes will
similarly  experience  a  delay  in  the  receipt  of  principal   distributions
attributable to such  delinquencies and default,  which in certain instances may
result in longer actual  average lives of the Notes than would  otherwise be the
case. However, to the extent that the Principal Balances of Liquidated Loans are
included in the principal  distributions  on the Notes,  then the holders of the
Notes will experience an acceleration in the receipt of principal  distributions
which in certain  instances  may result in shorter  actual  average lives of the
Notes than would otherwise be the case.  Interest shortfalls on the Loans due to
principal prepayments in full and in part and any resulting shortfall in amounts
distributable  on the Notes will be  covered to the extent of amounts  available
from the credit enhancement provided for the Notes. See "Risk  Factors--Adequacy
of Credit Enhancement" herein.
    

     The rate and timing of principal reductions on the Loans will be influenced
by a variety of economic,  geographic,  social and other factors.  These factors
may include changes in borrowers'  housing needs,  job transfers,  unemployment,
borrowers' net equity, if any, in the Mortgaged Properties, servicing decisions,
homeowner mobility,  the existence and enforceability of "due-on-sale"  clauses,
seasoning of Loans,  market  interest  rates for similar  types of loans and the
availability of funds for such loans. Each of the Loans may be assumed, with the
Servicer's consent, upon the sale of the related Mortgaged Property.  Certain of
the Loans are subject to  prepayment  penalties,  which may reduce the amount or
the likelihood of prepayments on such Loans.  The remaining Loans may be prepaid
in full or in part at any time without penalty.  As with fixed rate obligations,
generally, the rate of prepayment on a pool of loans is likely to be affected by
prevailing market interest rates for similar types of loans of a comparable term
and risk level. If prevailing  interest rates were to fall  significantly  below
the respective Loan Rates on the Loans, the rate of prepayment (and refinancing)
would be expected to increase.  Conversely, if prevailing interest rates were to
rise  significantly  above the respective  Loan Rates on the Loans,  the rate of
prepayment on the Loans would be expected to decrease. In addition, depending on
prevailing  market interest rates,  the future outlook for market interest rates
and  economic  


                                       57
<PAGE>


conditions generally,  some borrowers may sell or refinance mortgaged properties
in order to realize  their equity in the mortgaged  properties,  if any, to meet
cash  flow  needs  or  to  make  other  investments.  In  addition,  any  future
limitations on the rights of borrowers to deduct  interest  payments on mortgage
loans for Federal  income tax purposes may result in a higher rate of prepayment
on the Loans.  ______ makes no representations as to the particular factors that
will affect the prepayment of the Loans,  as to the relative  importance of such
factors,  or as to the  percentage of the  Principal  Balances of the Loans that
will be paid as of any date.

     Distributions  of  principal  to holders of the Notes at a faster rate than
anticipated  will  increase the yields on Notes  purchased at discounts but will
decrease  the yields on Notes  purchased  at premiums,  which  distributions  of
principal may be attributable to scheduled payments and prepayments of principal
as a result of  repurchases  and  liquidations  or  write-offs  due to  default,
casualty or insurance on the Loans and to the application of Excess Spread.  The
effect on an investor's  yield due to  distributions of principal to the holders
of the Notes (including, without limitation, prepayments on the Loans) occurring
at a rate that is faster (or slower) than the rate anticipated,  by the investor
during  any  period  following  the  issuance  of the  Notes  will not be offset
entirely  by a  subsequent  like  reduction  (or  increase)  in the rate of such
distributions of principal during any subsequent period.

   
     The rate of delinquencies and defaults on the Loans and the recoveries,  if
any, on Defaulted Loans and foreclosed  properties will also affect the rate and
timing of principal payments on the Loans, and accordingly, the weighted average
lives of the Notes,  and could  cause a delay in the payment of  principal  or a
slower rate of principal  amortization to the holders of Notes.  Certain factors
may  influence  such  delinquencies  and  defaults,  including  origination  and
underwriting  standards,  Combined Loan-to-Value Ratios and delinquency history.
In general,  defaults on home loans are expected to occur with greater frequency
in their early years,  although few data are available  with respect to the rate
of default on home loans similar to the Loans. The rate of default on Loans with
high Combined  Loan-to-Value Ratios,  secured by junior liens may be higher than
that on home loans with lower Combined  Loan-to-Value Ratios or secured by first
liens on comparable properties. Furthermore, the rate and timing of prepayments,
defaults and  liquidations on the Loans will be affected by the general economic
conditions  of the  regions  of the  country  in  which  the  related  Mortgaged
Properties  are located or the related  borrower  is  residing.  See "The Loans"
herein.  The risk of delinquencies  and loss is greater and voluntary  principal
prepayments  are less likely in regions  where a weak or  deteriorating  economy
exists,  as may be  evidenced by  increasing  unemployment  or falling  property
values.
    

     Because  principal  distributions  generally are paid to certain Classes of
Notes  before  other  Classes,  holders  of the Class B Notes  and,  to a lesser
extent,  the  Classes  of  Mezzanine  Notes bear a greater  risk of losses  from
delinquencies  and  defaults  on the Loans than  holders of the Classes of Notes
having higher  priorities for payment of principal.  See  "Description of Credit
Enhancement--Subordination and Allocation of Losses" herein.

     Although  some data have been  published  with  respect  to the  historical
prepayment experience of certain residential mortgage loans, such mortgage loans
may  differ  in  material  respects  from the  Loans  and  such  data may not be
reflective of  conditions  applicable  to the Loans.  No  prepayment  history is
generally  available  with respect to the types of Loans included in the Pool or
similar  types of  loans,  and  there can be no  assurance  that the Loans  will
achieve or fail to achieve any particular rate of principal prepayment. A number
of  factors  suggest  that  the  prepayment   experience  of  the  Pool  may  be
significantly different from that of a pool of conventional  first-lien,  single
family  mortgage loans with equivalent  interest rates and maturities.  One such
factor is that the Principal Balance of the average Loan is smaller than that of
the average  conventional  first-lien mortgage loan. A smaller principal balance
may be easier for a borrower to prepay than a larger balance and,  therefore,  a
higher  prepayment  rate may result  for the Pool than for a pool of  first-lien
mortgage  loans,  irrespective  of the relative  average  interest rates and the
general  interest  rate  environment.  In  addition,  in  order to  refinance  a
first-lien  mortgage loan,  the borrower must generally  repay any junior liens.
However,  a small  Principal  Balance  may  make  refinancing  a Loan at a lower
interest rate less  attractive  to the borrower as the  perceived  impact to the
borrower of lower interest  rates on the size of the monthly  payment may not be
significant.  Other factors that might be expected to affect the prepayment rate
of the Pool include  general  economic  conditions,  the amounts of and interest
rates on the underlying  senior mortgage loans, and the tendency of borrowers to
use real property  mortgage  loans as long-term  financing for home purchase and
junior liens as  shorter-term  financing  for a variety of  purposes,  which may
include  the  direct  or  indirect  financing  of  home  improvement,  education
expenses,   debt   consolidation,   purchases  of  consumer   durables  such  as
automobiles,   appliances  and   furnishings   and  other   consumer   purposes.
Furthermore,  because at  origination  a  substantial  majority of the Loans had
combined  loan-to-value  ratios that exceeded  100%,  the related  borrowers for
these Loans will generally have  significantly less opportunity to refinance the
indebtedness secured by the related Mortgaged Properties and, therefore, a lower
prepayment  rate  may be  experienced  by the Pool  than for a pool of  mortgage
(including first or junior lien) loans that have combined  loan-to-value  ratios
less than 100%. Given these  characteristics,  the Loans may experience a higher
or lower rate of prepayment than first-lien mortgage loans.

Excess Spread and Reduction of Overcollateralization Amount

     An  overcollateralization  feature  has been  designed  to  accelerate  the
principal  amortization  of the Notes relative to the principal  amortization of
the Loans. If on any  Distribution  Date following the termination of the Spread
Deferral   Period, the 



                                       58
<PAGE>


Overcollateralization  Target Amount exceeds the  Overcollateralization  Amount,
any Excess Spread will be  distributed to the holders of the Classes of Notes in
the   order  and   amounts   specified   herein   under   "Description   of  the
Notes--Distributions  on  the  Notes--Distribution  Priorities."  Prior  to  the
termination of the Spread Deferral Period or if the Overcollateralization Amount
equals  the  Overcollateralization  Target  Amount for such  Distribution  Date,
Excess Spread  otherwise  distributable to the holders of the Notes as described
above will instead be distributed in respect of Loss Reimbursement Deficiencies,
if any, and thereafter to the holders of the Residual Interests. On the Stepdown
Date   and   on   each   Distribution   Date   thereafter   as  to   which   the
Overcollateralization  Amount  is  or,  after  taking  into  account  all  other
distributions to be made on such  Distribution  Date, would be at least equal to
the  Overcollateralization  Target Amount,  amounts  otherwise  distributable as
principal to the holders of the Notes on such  Distribution Date in reduction of
their Class  Principal  Balances may,  under certain  circumstances,  instead be
distributed in respect of the applicable  Classes in payment of their respective
Loss  Reimbursement  Deficiencies  and thereafter to the holders of the Residual
Interests, thereby reducing the rate of and under certain circumstances delaying
the   principal   amortization   with   respect   to  the   Notes,   until   the
Overcollateralization  Amount is  reduced  to the  Overcollateralization  Target
Amount.

     While all of the Notes are fixed rate obligations,  ______% of the Original
Pool Principal  Balance  consists of Adjustable Rate Loans. If the Loan Rates on
the Adjustable  Rate Loans decrease,  the amount of the Excess Spread  available
(i) to cause the  termination  of the  Spread  Deferral  Period and then (ii) to
achieve the required Overcollateralization Amount will be lessened.

     In addition, high rates of delinquencies on the Loans during any Due Period
may cause the amount of interest received on the Loans during such Due Period to
be less than the amount of  interest  distributable  on the Notes on the related
Distribution Date. Such an occurrence will cause the Class Principal Balances of
the Notes to decrease at a slower rate relative to the Pool  Principal  Balance,
resulting  in a  reduction  of the  Overcollateralization  Amount  and,  in some
circumstances,  an Allocable  Loss Amount.  As  described  herein,  the yield to
maturity on a Note  purchased at a premium or a discount will be affected by the
extent to which any amounts are paid to the holders of the Residual Interests in
lieu of payment to the  holders of the  Classes of Notes in  reduction  of their
Class Principal Balances. If the actual distributions of any such amounts to the
holders of the Residual  Interests occur sooner than  anticipated by an investor
who  purchases a Note at a discount,  the actual  yield to such  investor may be
lower than such investor's anticipated yield. If the actual distributions of any
such  amounts  to the  holders  of  the  Residual  Interests  occur  later  than
anticipated  by an investor who purchases a Note at a premium,  the actual yield
to such investor may be lower than such investor's anticipated yield. The amount
payable  to  the  holders  of  the  Residual   Interests  in  reduction  of  the
Overcollateralization  Amount, if any, on any Distribution Date will be affected
by  the  Overcollateralization  Target  Amount  and by the  actual  default  and
delinquency experience of the Pool and the principal amortization of the Pool.

Reinvestment Risk

     The  reinvestment  risk with respect to an  investment in the Notes will be
affected by the rate and timing of principal payments (including prepayments) in
relation  to the  prevailing  interest  rates  at the  time of  receipt  of such
principal  payments.  For example,  during  periods of falling  interest  rates,
holders  of the Notes are likely to receive  an  increased  amount of  principal
payments  from the Loans at a time when such  holders  may be unable to reinvest
such payments in  investments  having a yield and rating  comparable to those of
the Notes.  Conversely,  during periods of rising interest rates, holders of the
Notes are likely to receive a decreased amount of principal prepayments from the
Loans at a time when such  holders  may have an  opportunity  to  reinvest  such
payments in investments  having a higher yield than, and a comparable rating to,
those of the Notes.

Final Maturity Dates

     The  "Final  Maturity  Date"  for each  Class of Notes as set  forth in the
"Summary of Terms"  herein has been  calculated as the  thirteenth  Distribution
Date following the Due Period in which the Class Principal Balance of such Class
of Notes would be reduced to zero assuming no losses or prepayments  and that no
Excess Spread is applied to reduce the principal balance of such Class of Notes.
The actual maturity of any Class of Notes may be substantially  earlier than its
Final Maturity Date set forth herein.

Weighted Average Lives of the Notes

     The  following  information  is given  solely to  illustrate  the effect of
prepayments  of the  Loans on the  weighted  average  lives of the  Notes  under
certain stated  assumptions  and is not a prediction of the prepayment rate that
might actually be experienced by the Loans.  Weighted average life refers to the
average  amount of time that will elapse from the date of delivery of a security
until each dollar of principal of such  security will be repaid to the investor.
The weighted  average lives of the Notes will be influenced by the rate at which
principal  of  the  Loans  is  paid,  which  may  be in the  form  of  scheduled
amortization or prepayments (for this purpose,  the term  "prepayment"  includes
reductions of principal,  including  without  limitation  those  resulting  from
unscheduled  full  or  partial  prepayments,   refinancings,   liquidations  and
write-offs  due  to  defaults,  casualties,  insurance  or  other  dispositions,
substitutions  and repurchases by or on behalf of the Depositor or ______),  the
rate at which 

                                       59
<PAGE>


Excess Spread is  distributed to holders of the Notes as described  herein,  the
delinquency  rate of the  Loans  from  time to time and the  extent to which any
amounts are  distributed  to the holders of the Residual  Interests as described
herein.

     Prepayments on loans such as the Loans are commonly  measured relative to a
prepayment  standard or model.  The model used in this Prospectus  Supplement is
the prepayment  assumption (the  "Prepayment  Assumption"),  which represents an
assumed rate of prepayment each month relative to the then outstanding principal
balance  of the pool of  loans  for the life of such  loans.  A 100%  Prepayment
Assumption assumes a constant prepayment rate ("CPR") of _____% per annum of the
outstanding  principal  balance of such loans in the first  month of the life of
the loans and an additional  approximate  ______% (expressed as a percentage per
annum) in each  month  thereafter  until the  twelfth  month;  beginning  in the
twelfth month and in each month  thereafter  during the life of the loans, a CPR
of _______%  each month is assumed.  As used in the table below,  0%  Prepayment
Assumption  assumes  prepayment  rates equal to 0% of the Prepayment  Assumption
(i.e., no prepayments).  Correspondingly,  ____% Prepayment  Assumption  assumes
prepayment rates equal to ____% of the Prepayment Assumption,  and so forth. The
Prepayment  Assumption  does  not  purport  to be a  historical  description  of
prepayment  experience or a prediction of the anticipated  rate of prepayment of
any pool of loans,  including the Loans.  None of ______ or the Depositor  makes
any representations  about the  appropriateness of the Prepayment  Assumption or
the CPR model.

     Modeling  Assumptions.  For purposes of  preparing  the tables  below,  the
following assumptions (the "Modeling Assumptions") have been made:

          (i) all  scheduled  principal  and interest  payments on the Loans are
timely received on the first day of a Due Period,  which will begin on the first
day of each  month  and end on the last day of the  month  (with  the  first Due
Period  commencing on  __________________),  no delinquencies or losses occur on
the Loans and all Loans have a first  payment date that occurs  thirty (30) days
after the  origination  thereof;  it is assumed that the  scheduled  payments of
interest include 30 days' accrued interest;

          (ii) the scheduled  payments on the Loans have been  calculated on the
outstanding Principal Balance (prior to giving effect to prepayments),  the Loan
Rate and the remaining  term to stated  maturity such that the Loans (other than
the  Balloon  Loans)  will  fully  amortize  by their  remaining  term to stated
maturity and the Balloon  Loans will  amortize  according to their terms and the
balloon payment will be made on the final payment date;

          (iii) all  scheduled  payments of interest and principal in respect of
the Loans have been made  through the  applicable  Cut-Off  Date for purposes of
calculating remaining term to stated maturity;

          (iv) all Loans  prepay  monthly at the  specified  percentages  of the
Prepayment  Assumption,  no  optional or other  early  termination  of the Notes
occurs (except with respect to the calculation of the Weighted Average Life - To
Call  (Years)  figures  in  the  following   tables)  and  no  substitutions  or
repurchases of the Loans occur;

          (v) all  prepayments  in respect of the Loans are received on the last
day of each month  commencing  in the month of the  Closing  Date and include 30
days of interest thereon;

          (vi) the Closing  Date for the Notes is  ______________  and each year
will consist of 360 days;

          (vii) cash  distributions  are received by the holders of the Notes on
the 25th day of each month, commencing in _____________;

          (viii)  the  Overcollateralization  Target  Amount  will be as defined
herein;

          (ix) the Pre-Funding Pro Rata Distribution Trigger does not occur;

          (x) the Note  Interest  Rate for each  Class of Notes is as set  forth
herein;

          (xi) the  additional  fees deducted from the interest  collections  in
respect of the Loans include the Indenture  Trustee Fee, the Custodian  Fee, the
Owner Trustee Fee and the Servicing Fee;

          (xii) no reinvestment  income from any Account is earned and available
for distribution;
   
          (xiii)  Sub-Pools  11, 12 and 13  (specified  in the table  below) are
transferred to the Trust in ____________  with principal  payments on such Loans
being received by the Servicer in ____________  and passed through to holders of
the Notes on the Distribution Date in _________________;



                                       60
<PAGE>

    
          (xiv) sufficient  funds will be available in the Capitalized  Interest
Account to cover any shortfalls in interest due to the  Pre-Funding  Account and
the transfer of Loans described in clause (xiii);

          (xv) interest  will accrue on the Notes for each related  Distribution
Date at the related Note Interest Rate and based on the related Interest Period;

          (xvi)  all of the  Original  Pre-Funded  Amount  is  used  to  acquire
Subsequent Loans as set forth in clause (xiii); and

          (xvii) each  Adjustable  Rate Loan adjusts every six months  following
its initial  adjustment  date and the Pool consists of thirteen Loans having the
following additional characteristics:



                                       61
<PAGE>



                          Assumed Loan Characteristics

<TABLE>
<CAPTION>
   
                                                                            Number of                
                                                              Remaining     Months to                
                              Cut-Off Date    Original        Term to       Final                                         
                               Principal      Term            Maturity      Balloon       Gross        Lifetime       Lifetime      
Sub-Pool       Loan Rate        Balance       (Months)        (Months)      Payment       Margin        Cap            Floor        
- ---------      ----------     ------------    ---------       ---------     -------       ------       ---------      ---------     
<S>            <C>               <C>          <C>              <C>          <C>          <C>            <C>             <C>
1              ________%      $________         ________     _________        ________     ______       ________       ________     
                                                                                                                      
2              ________        ________         ________     _________        ________     ______       ________       ________     
                                                                                                                   
3              ________        ________         ________     _________        ________     ______       ________       ________     

4              ________        ________         ________     _________        ________     ______       ________       ________     

5              ________        ________         ________     _________        ________     ______       ________       ________     

6              ________        ________         ________     _________        ________     ______       ________       ________     
         
7              ________        ________         ________     _________        ________     ______       ________       ________     

8              ________        ________         ________     _________        ________     ______       ________       ________     
 
9              ________        ________         ________     _________        ________     ______       ________       ________     

10             ________        ________         ________     _________        ________     ______       ________       ________     

11             ________        ________         ________     _________        ________     ______       ________       ________     
         
12             ________        ________         ________     _________        ________     ______       ________       ________     

13             ________        ________         ________     _________        ________     ______       ________       ________     

14             ________        ________         ________     _________        ________     ______       ________       ________     

<CAPTION>
                                Months to      
                                Next           
Sub-Pool        Periodic Cap    Adjustment     
- ---------       ------------    ----------     
<S>             <C>             <C>
1               ____________    __________
             
2               ____________    __________            
             
3               ____________    __________            
             
4               ____________    __________            
             
5               ____________    __________            
             
6               ____________    __________            
             
7               ____________    __________            
             
8               ____________    __________            
             
9               ____________    __________            
             
10              ____________    __________           
             
11              ____________    __________
             
12              ____________    __________
             
13              ____________    __________
             
14              ____________    __________

    
</TABLE>


     The tables on the following  pages  indicate the weighted  average lives of
each Class of Notes corresponding to the specified percentages of the Prepayment
Assumption.

     These  tables  have  been  prepared  based  on  the  Modeling   Assumptions
(including the assumptions  regarding the characteristics and performance of the
Loans which may differ from the actual  characteristics and performance thereof)
and should be read in conjunction therewith.



                                       62
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class A-1 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent ...  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

______ ............  _____      _____     _____      _____     _____     _____

Weighted Average Life
                     _____      _____     _____      _____     _____     _____

   To Maturity (Years)
                     _____      _____     _____      _____     _____     _____
                 
- -----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       63
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class A-2 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average Life               

   To Maturity (Years)_____      _____     _____      _____     _____     _____
                 
- ------------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       64
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class A-3 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average Life               

   To Maturity (Years)_____      _____     _____      _____     _____     _____
                 
- - ----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       65
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class A-4 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____


                                       66
<PAGE>



                                 Class A-4 Notes: $________________

                     -----------------------------------------------------------
     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average Life               

   To Maturity (Years)_____      _____     _____      _____     _____     _____
                 
- - ----------

   
(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.
    



                                       67
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class M-1 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____



                                       68
<PAGE>



                                 Class M-1 Notes: $________________

                     -----------------------------------------------------------
     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average Life               

   To Maturity (Years)_____      _____     _____      _____     _____     _____
                 
- - ----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       69
<PAGE>



             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class M-2 Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent ...  _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____



                                       70
<PAGE>


                                 Class M-2 Notes: $________________

                     -----------------------------------------------------------
     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average Life

   To Maturity (Years)_____      _____     _____      _____     _____     _____
                 
- - ----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       71
<PAGE>





             Percent of Original Class Principal Balance Outstanding
            at the Following Percentages of Prepayment Assumption(1)

                                 Class B Notes: $________________

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

     Date               0%        50%       75%       100%      125%      150%
     ----            -----      -----     -----      -----     -----     -----

Initial Percent      _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____



                                       72
<PAGE>


                                 Class B Notes: $________________

                     -----------------------------------------------------------
     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

     ______          _____      _____     _____      _____     _____     _____

Weighted Average Life               

   To Maturity (Years)_____      _____     _____      _____     _____     _____
                 
- -----------

(1)  The  percentages  in this table  have been  rounded  to the  nearest  whole
     number.

(2)  The weighted  average life of a Class is determined by (a)  multiplying the
     amount of each  distribution  of  principal  thereof by the number of years
     from the date of issuance to the related Distribution Date, (b) summing the
     results  and  (c)  dividing  the  sum by  the  aggregate  distributions  of
     principal referred to in clause (a) and rounding to one decimal place.



                                       73
<PAGE>



     The amortization  scenarios for the Notes set forth in the foregoing tables
are subject to significant  uncertainties  and  contingencies  (including  those
discussed above under "Prepayment and Yield Considerations"). As a result, there
can be no assurance  that any of the  foregoing  amortization  scenarios and the
Modeling  Assumptions  on which they were made will prove to be accurate or that
the  actual  weighted  average  lives of the Notes  will not vary from those set
forth in the foregoing  tables,  which variations may be shorter or longer,  and
which variations may be greater with respect to later years. Furthermore,  it is
unlikely  that the Loans will prepay at a constant rate or that all of the Loans
will prepay at the same rate. Moreover, the Loans actually included in the Pool,
the payment  experience of such Loans and certain  other  factors  affecting the
distributions on the Notes will not conform to the Modeling  Assumptions made in
preparing the above tables. In fact, the  characteristics and payment experience
of the Loans will differ in many respects from such  Modeling  Assumptions.  See
"The Loans" herein.  To the extent that the Loans actually  included in the Pool
have  characteristics and a payment experience that differ from those assumed in
preparing the foregoing  tables,  the Notes are likely to have weighted  average
lives that are shorter or longer than those set forth in the  foregoing  tables.
See "Risk Factors--Prepayment and Yield Considerations" herein.

     In light of the uncertainties  inherent in the foregoing paydown scenarios,
the inclusion of the weighted average lives of the Notes in the foregoing tables
should not be regarded as a representation by the Servicer,  the Depositor,  the
Underwriter,  or any other  person  that such  weighted  average  lives  will be
achieved or that any of the foregoing paydown scenarios will be experienced.

   
                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The following is a general discussion of the material  anticipated  federal
income  tax   considerations  to  investors  of  the  purchase,   ownership  and
disposition of the securities offered hereby. The discussion is based upon laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change.  The  discussion  below does not  purport to deal with all  federal  tax
considerations  applicable to all categories of investors,  some of which may be
subject to special rules.  Investors are urged to consult their own tax advisors
in determining the federal,  state, local and any other tax consequences to them
of the purchase, ownership and disposition of the Notes.

     Treatment  of the Notes as  Indebtedness.  The  Depositor  agrees,  and the
Noteholders  will agree by their  purchase of Notes,  to treat the Notes as debt
for all federal, state and local income tax purposes.  There are no regulations,
published  rulings or judicial  decisions  involving  the  characterization  for
federal income tax purposes of securities with terms  substantially  the same as
the  Notes.  In  general,  whether  instruments  such  as the  Notes  constitute
indebtedness  for  federal  income  tax  purposes  is a  question  of fact,  the
resolution  of which is based  primarily  upon  the  economic  substance  of the
instruments  and the  transaction  pursuant to which they are issued rather than
merely upon the form of the  transaction or the manner in which the  instruments
are labeled.  The Internal  Revenue  Service (the "IRS") and the courts have set
forth  various  factors to be taken into  account in  determining,  for  federal
income tax purposes,  whether or not an instrument constitutes  indebtedness and
whether a transfer of property is a sale because the transferor has relinquished
substantial incidents of ownership in the property or whether such transfer is a
borrowing secured by the property.  On the basis of its analysis of such factors
as  applied  to the facts and its  analysis  of the  economic  substance  of the
contemplated  transaction,  Dewey  Ballantine  LLP,  tax counsel to ______ ("Tax
Counsel") will conclude that, for federal income tax purposes, the Notes will be
treated as  indebtedness of the Trust,  and not as an ownership  interest in the
Loans, or an equity interest in the Trust or in a separate  association  taxable
as a corporation or other taxable entity.
    

     If the Notes are characterized as indebtedness, interest paid or accrued on
a Note will be treated  as  ordinary  income to the  Noteholders  and  principal
payments  on a Note will be  treated as a return of capital to the extent of the
Noteholder's  basis in the Note allocable  thereto.  An accrual method  taxpayer
will be required to include in income interest on the Notes when earned, even if
not paid, unless it is determined to be uncollectible.  The Trust will report to
Noteholders of record and the Internal Revenue Service (the "IRS") in respect of
the interest paid and original issue discount,  if any,  accrued on the Notes to
the extent required by law.

     Although,  as described  above,  it is the opinion of Tax Counsel that, for
federal  income tax  purposes,  the Notes will be  characterized  as debt,  such
opinion is not binding on the IRS and thus no assurance can be given that such a
characterization will prevail. If the IRS successfully asserted that one or more
Classes of the Notes did not  represent  debt for federal  income tax  purposes,
holders  of the Notes  would  likely be  treated  as  owning  an  interest  in a
partnership   and  not  an  interest  in  an  association  (or  publicly  traded
partnership) taxable as a corporation. If the Noteholders were treated as owning
an equitable  interest in a  partnership,  the  partnership  itself would not be
subject to federal income tax;  rather each partner would be taxed  individually
on their respective  distributive share of the partnership's income, gain, loss,
deductions  and credits.  The amount,  timing and  characterization  of items of
income and  deductions  for a Noteholder  would differ if the Notes were held to
constitute  partnership  interests,  rather than  indebtedness and would cause a
tax-exempt  entity subject to tax on unrelated  business taxable income ("UBTI")
(including an individual  retirement  account) to recognize UBTI under the Code.
Since the parties will treat the Notes as  indebtedness  for federal  income tax
purposes,  none of the Servicer, the Indenture Trustee or the Owner Trustee will
attempt to satisfy the tax  reporting  requirements  that would apply under this
alternative  characterization  of the Notes.  Investors that are 


                                       74
<PAGE>


   
foreign  persons  are  strongly  urged to  consult  their  own tax  advisors  in
determining the federal,  state, local and other tax consequences to them of the
purchase, ownership and disposition of the Notes.
    

     Original Issue Discount. It is anticipated that the Notes will not have any
original  issue  discount  ("OID")  other than  possibly OID within a de minimis
exception and that  accordingly the provisions of sections 1271 through 1273 and
1275 of the Internal  Revenue Code of 1986, as amended (the  "Code"),  generally
will not apply to the  Notes.  OID will be  considered  de minimis if it is less
than 0.25% of the principal amount of a Note multiplied by its expected weighted
average  life.  The  prepayment  assumption  that  will be used for  purpose  of
computing  original issue  discount,  if any, for federal income tax purposes is
100% of the Prepayment Assumption.

     Market Discount.  A subsequent  purchaser who buys a Note for less than its
principal  amount may be subject to the "market  discount" rules of Section 1276
through 1278 of the Code.  If a subsequent  purchaser of a Note disposes of such
Note (including certain  nontaxable  dispositions such as a gift), or receives a
principal  payment,  any  gain  upon  such  sale or  other  disposition  will be
recognized, or the amount of such principal payment will be treated, as ordinary
income to the extent of any "market  discount"  accrued for the period that such
purchaser  holds the Note.  Such  holder may  instead  elect to  include  market
discount in income as it accrues with respect to all debt  instruments  acquired
in the  year  of  acquisition  of the  Notes  and  thereafter.  Market  discount
generally will equal the excess,  if any, of the then current  unpaid  principal
balance of the Note over the  purchaser's  basis in the Note  immediately  after
such purchaser acquired the Note. In general,  market discount on a Note will be
treated as accruing  over the term of such Note in the ratio of interest for the
current period over the sum of such current  interest and the expected amount of
all  remaining  interest  payments,  or at the  election of the holder,  under a
constant yield method (taking into account the  Prepayment  Assumption).  At the
request  of a holder of a Note,  information  will be made  available  that will
allow the  holder to compute  the  accrual  of market  discount  under the first
method described in the preceding sentence.

     The  market  discount  rules  also  provide  that a holder  who  incurs  or
continues indebtedness to acquire a Note at a market discount may be required to
defer the  deduction  of all or a portion of the  interest on such  indebtedness
until the corresponding amount of market discount is included in income.

     Notwithstanding  the  above  rules,  market  discount  on a  Note  will  be
considered to be zero if it is less than a de minimis amount,  which is 0.25% of
the remaining  principal balance of the Note multiplied by its expected weighted
average  remaining  life.  If OID or market  discount is de minimis,  the actual
amount of discount must be allocated to the remaining principal distributions on
the Notes and, when each such  distribution  is received,  capital gain equal to
the discount allocated to such distribution will be recognized.

     Market  Premium.  A subsequent  purchaser who buys a Note for more than its
principal  amount  generally  will be considered to have purchased the Note at a
premium.  Such holder may amortize such premium,  using a constant yield method,
over the  remaining  term of the Note  and,  except as  future  regulations  may
otherwise  provide,  may apply  such  amortized  amounts to reduce the amount of
interest  reportable with respect to such Note over the period from the purchase
date to the date of maturity of the Note.  Legislative history to the Tax Reform
Act of 1986  indicates  that the  amortization  of such premium on an obligation
that  provides  for  partial  principal  payments  prior to  maturity  should be
governed by the methods  for  accrual of market  discount on such an  obligation
(described above).  Proposed regulations  implementing the provisions of the Tax
Reform Act of 1986 provide for the use of the constant yield method to determine
the  amortization  of premiums.  Such proposed  regulations  will apply to bonds
acquired on or after 60 days after the final regulations are published. A holder
that  elects to  amortize  premium  must  reduce  the tax  basis in the  related
obligation  by the amount of the  aggregate  deductions  (or  interest  offsets)
allowable for amortizable  premium. If a debt instrument  purchased at a premium
is  redeemed  in full prior to its  maturity,  a  purchaser  who has  elected to
amortize premium should be entitled to a deduction for any remaining unamortized
premium in the taxable year of redemption.

     Sale or Redemption of Notes. If a Note is sold or retired,  the seller will
recognize  gain or loss equal to the difference  between the amount  realized on
the sale and such  holder's  adjusted  basis in the Note.  Such  adjusted  basis
generally  will  equal  the cost of the  Note to the  seller,  increased  by any
original issue discount  included in the seller's gross income in respect of the
Note (and by any market discount which the taxpayer elected to include in income
or was  required  to include in  income),  and  reduced by  payments  other than
payments of  qualified  stated  interest in respect of the Note  received by the
seller and by any amortized premium.  Similarly, a holder who receives a payment
other than a payment of qualified  stated interest in respect of a Note,  either
on the date on which such payment is  scheduled  to be made or as a  prepayment,
will  recognize  gain equal to the excess,  if any, of the amount of the payment
over his adjusted basis in the Note allocable thereto. A Noteholder who receives
a final payment which is less than his adjusted basis in the Note will generally
recognize a loss in the amount of the  shortfall  on the last day of his taxable
year. Generally,  any such gain or loss realized by an investor who holds a Note
as a "capital  asset"  within the meaning of Code Section 1221 should be capital
gain or loss, except as described above in respect of market discount and except
that a loss attributable to accrued but unpaid interest may be an ordinary loss.

                                       75
<PAGE>


     Taxation of Certain Foreign Investors. Interest payments (including OID) on
the Notes made to a Noteholder who is a nonresident  alien  individual,  foreign
corporation or other  non-United  States person (a "foreign  person")  generally
will be "portfolio  interest"  which is not subject to United States tax if such
payments are not  effectively  connected with the conduct of a trade or business
in the United  States by such  foreign  person and if the Trust (or other person
who would  otherwise be required to withhold tax from such payments) is provided
with an appropriate  statement that the beneficial  owner of the Note identified
on the statement is a foreign person.

     Backup  Withholding.  Distributions  of interest  and  principal as well as
distributions  of  proceeds  from the sale of the  Notes,  may be subject to the
"backup  withholding  tax"  under  Section  3406  of the  Code at rate of 31% if
recipients  of  such   distributions  fail  to  furnish  to  the  payor  certain
information,  including their taxpayer identification numbers, or otherwise fail
to establish an exemption from such tax. Any amounts  deducted and withheld from
a  distribution  to a  recipient  would  be  allowed  as a credit  against  such
recipient's federal income tax. Furthermore, certain penalties may be imposed by
the IRS on a recipient of distributions  that is required to supply  information
but does not do so in the proper manner.

                       STATE AND LOCAL TAX CONSIDERATIONS

     Potential  Noteholders  should  consider  the state and  local  income  tax
consequences of the purchase,  ownership and disposition of the Notes. State and
local income tax laws 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 Noteholders are urged to
consult  their own tax advisors  with respect to the various state and local tax
consequences of an investment in the Notes.

                             STATE TAX CONSEQUENCES

   
     In addition to the Federal income tax  consequences  described in "Material
Federal Income Tax Consequences" herein, potential investors should consider the
state income tax consequences of the acquisition,  ownership, and disposition of
the Notes. State income tax law may differ  substantially from the corresponding
Federal tax law, and this  discussion does not purport to describe any aspect of
the income tax laws of any state.  Therefore,  potential  investors are urged to
consult their own tax advisors with respect to the various tax  consequences  of
investments in the Notes.
    

                              ERISA CONSIDERATIONS

   
     Section 406 of ERISA and/or  Section  4975 of the Code  prohibit a pension,
profit sharing, or other employee benefit plan, as well as individual retirement
accounts and certain types of Keogh Plans, and entities deemed to hold assets of
such plans  (each,  a "Benefit  Plan")  from  engaging  in certain  transactions
involving  "plan assets" with persons that are "parties in interest" under ERISA
or  "disqualified  persons" under the Code with respect to the plan. A violation
of these  "prohibited  transaction"  rules  may  generate  excise  tax and other
liabilities  under  ERISA  and the Code for such  persons.  ERISA  also  imposes
certain  duties on persons who are  fiduciaries  of plans subject to ERISA Under
ERISA,  any  person who  exercises  any  authority  or  control  respecting  the
management  or  disposition  of the  assets  of a  plan  is  considered  to be a
fiduciary of such plan (subject to certain exceptions not here relevant).

     In addition to the matters  described  below,  purchasers of Notes that are
insurance  companies are urged to consult with their counsel with respect to the
United States Supreme Court case interpreting the fiduciary responsibility rules
of ERISA,  John Hancock  Mutual Life  Insurance  Co. v. Harris Trust and Savings
Bank 510 U.S. 86 (1993).  In John  Hancock,  the Supreme Court ruled that assets
held in an insurance company's general account may be deemed to be "plan assets"
for ERISA purposes under certain  circumstances.  Prospective  purchasers should
determine  whether the decision  affects their ability to make  purchases of the
Class A Notes.
    

     Certain  transactions  involving  the Issuer might be deemed to  constitute
prohibited  transactions  under  ERISA and the Code if assets of the Issuer were
deemed to be "plan assets" of a Benefit Plan.  Under a regulation  issued by the
United States Department of Labor (the "Plan Assets Regulation"),  the assets of
the Issuer would be treated as plan assets of a Benefit Plan for the purposes of
ERISA and the Code only if the Benefit Plan acquired an "equity interest" in the
Issuer and none of the  exceptions  contained in the Plan Assets  Regulation  is
applicable. An equity interest is defined under the Plan Assets Regulation as an
interest  other  than an  instrument  which is  treated  as  indebtedness  under
applicable  local law and which has no  substantial  equity  features.  Although
there is little  guidance on the  subject,  the Issuer  believes  that the Notes
should be  treated as  indebtedness  without  substantial  equity  features  for
purposes of the Plan Assets Regulation. This determination is based in part upon
the traditional debt features of the Notes, including the reasonable expectation
of  purchasers  of Notes that the Notes will be repaid  when due, as well as the
absence of conversion  rights,  warrants and other typical equity features.  The
debt  treatment  of the Notes  for ERISA  purposes  could  change if the  Issuer
incurred losses. However,  without regard to whether the Notes are 



                                       76
<PAGE>


treated as an equity  interest for such purposes,  the acquisition or holding of
Notes by or on behalf of a Benefit  Plan could be  considered  to give rise to a
prohibited  transaction if the Issuer or any affiliate thereof,  is or becomes a
party in interest or a disqualified person with respect to such Benefit Plan. In
such case,  certain  exemptions from the prohibited  transaction  rules could be
applicable depending on the type and circumstances of the Benefit Plan fiduciary
making the  decision to acquire a Note.  Included  among these  exemptions  are:
Prohibited  Transaction Class Exemption ("PTCE") 90-1, regarding  investments by
insurance company pooled separate accounts; PTCE 95-60, regarding investments by
insurance company general accounts;  PTCE 91-38,  regarding  investments by bank
collective  investment funds;  PTCE 96-23,  regarding  transactions  effected by
"in-house asset managers";  and PTCE 84-14,  regarding  transactions effected by
"qualified  professional  asset  managers"  Each investor  using the assets of a
Benefit Plan that acquires notes, or to whom the Notes are transferred,  will be
deemed to have  represented  that the acquisition  and continued  holding of the
Notes  will be  covered  by one of the  exemptions  listed  above or by  another
Department of Labor Class Exemption.

     Employee  plans that are  government  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; however, such plans may be subject to comparable  restrictions
under applicable law.

   
     Any Benefit Plan fiduciary  considering  the purchase of a Note is urged to
consult with its counsel with respect to the  potential  applicability  of ERISA
and the Code to such  investment,  including  the need for and  availability  of
exemptive relief from the prohibited transaction rules. Moreover, each fiduciary
of a Benefit Plan subject to ERISA should determine  whether,  under the general
fiduciary standards of investment prudence and diversification, an investment in
the Notes is appropriate  for the Benefit Plan,  taking into account the overall
investment  policy of the Benefit Plan and the composition of the Benefit Plan's
investment portfolio.
    

                             METHOD OF DISTRIBUTION

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

     The Depositor has been advised by the Underwriter that it intends to make a
market in the  Notes;  however,  the  Underwriter  has no  obligation  to do so.
Accordingly,  there can be no  assurance  that a secondary  market for the Notes
will develop or, if it does develop, that it will continue.

     The Underwriter  proposes to offer the Notes in part directly to purchasers
at the  initial  public  offering  prices  set forth on the  cover  page of this
Prospectus  Supplement and in part to certain  securities dealers at such prices
less concessions not to exceed _______%,  ________%,  ______%, ______%, ______%,
_____% and _______% of the respective Class Principal Balances of the Class A-1,
Class A-2, Class A-3,  Class A-4,  Class M-1,  Class M-2 and Class B Notes.  The
Underwriter may allow,  and such dealers may reallow,  concessions not to exceed
_______%,  ______%,  _______%,  ______%,  ______%,  ______%  and  ______% of the
respective  Class  Principal  Balances of the Class A-1,  Class A-2,  Class A-3,
Class  A-4,  Class  M-1,  Class M-2 and  Class B Notes to  certain  brokers  and
dealers. After the Notes are released for sale to the public, the offering price
and other selling terms may be varied by the Underwriter.

     Until the distribution of the Notes, is completed,  rules of the Commission
may limit the ability of the  Underwriter  and certain  selling group members to
bid for and purchase the Notes. As an exception to these rules,  the Underwriter
is permitted to engage in certain  transactions  that stabilize the price of the
Notes.  Such  transactions  consist  of bids or  purchases  for the  purpose  of
pegging, fixing or maintaining the price of the Notes.

     In general,  purchases of a security for the purpose of stabilization or to
reduce a short  position could cause the price of the security to be higher than
it might be in the absence of such purchases.

     Neither the  Depositor  nor the  Underwriter  makes any  representation  or
prediction as to the direction or magnitude of any effect that the  transactions
described  above may have on the prices of the Notes.  In addition,  neither the
Depositor nor the Underwriter makes any representation that the Underwriter will
engage in such transactions or that such transactions,  once commenced, will not
be discontinued without notice.

     After the initial public  offering of the Notes,  the public offering price
and such concessions may be changed.

                                       77
<PAGE>



     The  Depositor  has agreed to indemnify the  Underwriter  against,  or make
contributions to the Underwriter with respect to, certain liabilities, including
liabilities under the Securities Act of 1933, as amended.

     An  affiliate  of  the   Underwriter  and  the  Depositor  has  significant
contractual   relations  with  ______  and  provides  periodic  funding  of  its
origination of mortgage loans,  including the Loans.  Accordingly,  a portion of
the proceeds payable to ______ will be paid to such affiliate in connection with
the sale of the Loans.

                            LEGAL INVESTMENT MATTERS

     The Notes  will not  constitute  "mortgage  related  securities"  under the
Secondary   Mortgage  Market   Enhancement  Act  of  1984  ("SMMEA")  because  a
substantial number of the Loans are secured by liens on real estate that are not
first liens.  Accordingly,  many  institutions with legal authority to invest in
"mortgage  related  securities"  may not be legally  authorized to invest in the
Notes.

   
     There may be  restrictions on the ability of certain  investors,  including
depository  institutions,  either to  purchase  the Notes or to  purchase  Notes
representing  more  than  a  specified  percentage  of  the  investor's  assets.
Investors are urged to consult their own legal advisors in  determining  whether
and to what extent the Notes constitute legal investments for such investors.
    

                                  LEGAL MATTERS
   
     Certain  legal  matters  will  be  passed  upon  for  the   Underwriter  by
_______________________.  Certain  legal  matters  will be  passed  upon for the
Depositor and for ______ by ____________________________________.
    
                                     RATINGS

     It is a condition  to the issuance of the Notes that each of the Class A-1,
Class A-2,  Class  A-3,  and Class A-4 Notes be rated  "[AAA]"  by  [Fitch]  and
"[Aaa]" by  [Moody's];  and that the Class M-1 Notes be rated  "[AA]" by [Fitch]
and  "[A2]" by  [Moody's],  the Class M-2 Notes be rated  "[A]" by  [Fitch]  and
"[A2]"  by  [Moody's]  and the Class B Notes be rated  "[BBB]"  by  [Fitch]  and
"[Baa3]" by [Moody's].

     The  ratings on the Notes  address  the  likelihood  of the  receipt by the
holders  of the  Notes of all  distributions  on the  Loans  to  which  they are
entitled.  The  ratings  on the Notes also  address  the  structural,  legal and
issuer-related  aspects  associated with the Notes,  including the nature of the
Loans.  In  general,  the  ratings  on the  Notes  address  credit  risk and not
prepayment risk. The ratings on the Notes do not represent any assessment of the
likelihood that principal  prepayments of the Loans will be made by borrowers or
the  degree  to which  the  rate of such  prepayments  might  differ  from  that
originally  anticipated.  As a result, the initial ratings assigned to the Notes
do not address the  possibility  that  holders of the Notes might suffer a lower
than anticipated yield in the event of principal payments on the Notes resulting
from  rapid  prepayments  of the Loans or the  application  of Excess  Spread as
described  herein,  or in the event  that the Trust is  terminated  prior to the
Final  Maturity  Date of the  Classes of Notes.  The ratings on the Notes do not
address  the ability of the Trust to acquire  Subsequent  Loans,  any  potential
redemption with respect thereto or the effect on yield resulting therefrom.

     The Depositor has not solicited ratings on the Notes with any rating agency
other than the Rating Agencies. However, there can be no assurance as to whether
any other rating agency will rate the Notes,  or, if it does,  what rating would
be assigned by any such other rating agency.  Any rating on the Notes by another
rating agency, if assigned at all, may be lower than the ratings assigned to the
Notes by the Rating Agencies.

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



                                       78
<PAGE>

   
                                     INDEX
                                     -----

                                                                            Page
                                                                            ----

- --

______ time cap...............................................................23


A
Adjustable Rate Loans.........................................................15
Allocable Loss Amount.........................................................10

B
Bankruptcy Code...............................................................19
Bankruptcy Commission.........................................................19
Benefit Plan..................................................................76
Business Day...................................................................2

C
Capitalized Interest Account..................................................11
Cede..........................................................................45
Change Date...................................................................23
Class M-1 Optimal Principal Balance............................................6
Class M-2 Optimal Principal Balance............................................6
Closing Date..................................................................57
Code..........................................................................12
Combined Loan-to-Value Ratio...................................................8
Co-Owner Trustee...............................................................1
Custodian......................................................................4
Cut-Off Date Principal Balance.................................................8

D
Defective Loan.................................................................9
Definitive Notes..............................................................46
Definitive Securities..........................................................7
Deleted Loan..................................................................43
Depositor......................................................................1
Depository.....................................................................2
Determination Date.............................................................5
Distribution Date..............................................................2
DTC............................................................................7
Due Period.....................................................................4

E
ERISA.........................................................................12
Excess Spread..................................................................6
Exchange Act..................................................................45

F
FHA...........................................................................17
FHLMC.........................................................................16
Final Maturity Date............................................................6
Fitch.........................................................................12
FNMA..........................................................................16

G
Gross Margin..................................................................23

I
Indenture......................................................................1
Indenture Trustee..............................................................1
Indenture Trustee Fee.........................................................11
Indenture Trustee's Loan File.................................................54

[CAPTION]


                                                                            Page
                                                                            ----
Indirect Participants.........................................................45
Initial Cut-Off Date...........................................................2
Initial Loans..................................................................2
Interest Carry-Forward Amount.................................................47
Issuer.........................................................................4

L
LIBOR Index...................................................................23
Loan Schedule.................................................................53
Loans..........................................................................2
Loss Reimbursement Deficiency.................................................10

M
Majority Residual Interestholders.............................................11
Maximum Collateral Amount......................................................9
Mezzanine Notes................................................................2
Modeling Assumptions..........................................................60
Moody's.......................................................................12
Mortgaged Property.............................................................8
Mortgages......................................................................2

N
Net Delinquency Calculation Amount............................................10
Net Loan Losses...............................................................44
Note Interest Rate.............................................................5
Noteholders....................................................................2
Notes..........................................................................1

O
OID...........................................................................75
Original Class Principal Balance...............................................5
Original Pool Principal Balance................................................7
Original Pre-Funded Amount.....................................................2
Overcollateralization Amount..................................................10
Overcollateralization Deficiency Amount........................................6
Overcollateralization Target Amount...........................................10
Owner Trustee..................................................................1
Owner Trustee Fee.............................................................11

P
Participants..................................................................45
Periodic Rate Cap.............................................................23
Plan Assets Regulation........................................................76
Pool...........................................................................2
Pool Principal Balance.........................................................8
Pre-Funded Amount.............................................................11
Prefunding Account.............................................................2
Pre-Funding Period............................................................11
Pre-Funding Pro Rata Distribution Trigger.....................................11
Prepayment Assumption.........................................................60
Prospectus.....................................................................2
PTCE..........................................................................77

Q
Qualified Substitute Loan......................................................9

R
Record Date....................................................................5
Regular Distribution Amount....................................................5
Residual Interest..............................................................1

                                       i

<PAGE>


                                     INDEX
                                     -----

                                                                            Page
                                                                            ----
Rules.........................................................................46

S
Sale and Servicing Agreement...................................................7
Senior Notes...................................................................2
Senior Optimal Principal Balance...............................................5
Servicer.......................................................................4
Servicing Advances............................................................12
Servicing Compensation........................................................11
Servicing Fee.................................................................11
Servicing Fee Rate............................................................54
SMMEA.........................................................................12
Spread Deferral Period.........................................................6
Statistic Calculation Period..................................................14

                                                                            Page
                                                                            ----
Statistic Principal Balance...................................................23
Subsequent Loans...............................................................2
Subservicer...................................................................12

T
Tax Counsel...................................................................12
Termination Price.............................................................12
Transfer and Servicing Agreements.............................................11
Trust..........................................................................1
Trust Agreement................................................................1

U
Underwriter....................................................................2
    

<PAGE>


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

No dealer , salesman or other person has been authorized to give any information
or to make any representations  other than those contained in or incorporated by
reference 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 securities 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

Incorporation of Certain Documents by Reference ..........................
Summary ..................................................................
Risk Factors .............................................................
The Trust ................................................................
The Pool .................................................................
- - -------------------.......................................................
- - ---------- ...............................................................
Description of Credit Enhancement ........................................
Description of the Notes .................................................
Description of Transfer and Servicing Agreement ..........................
Prepayment and Yield Considerations ......................................
   
Material Federal Income Tax Consequences .................................
    
State Tax Consequences ...................................................
ERISA Considerations .....................................................
Method of Distribution ...................................................
Legal Investment Matters .................................................
Legal Investment Matter ..................................................
Legal Matters ............................................................
Ratings ..................................................................
                                   Prospectus

Summary of Prospectus ....................................................   5
Risk Factors .............................................................
Prospectus Supplement ....................................................   3
Reports to Holders .......................................................   3
Available Information ....................................................   3
Incorporation of Certain Documents by Reference ..........................   4
Summary of Prospectus ....................................................   5
Risk Factors .............................................................   15
Description of the Securities ............................................   18
The Trust Funds ..........................................................   22
Credit Enhancement .......................................................   27
Servicing of Loans .......................................................   30
The Agreements ...........................................................   36
Certain Legal Aspects of the Loans .......................................   43
The Depositor ............................................................   51
Use of Proceeds ..........................................................   51
Material Federal Income Tax Consequences .................................   51
State Tax Considerations .................................................   63
ERISA Considerations .....................................................   63
Legal Investment .........................................................   66
Plan of Distribution .....................................................   66
Legal Matters ............................................................   66
Glossary of Terms ........................................................   67

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


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

                         _______________ TRUST ________

                                     $________ Class A-1,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class A-2,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class A-3,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class A-4,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class M-1,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class M-2,

                         ________% Home Loan Asset Backed Notes

                                     $________ Class B,

                         ________% Home Loan Asset Backed Notes

                         ________% Home Loan Asset Backed Notes


                        HOME EQUITY SECURITIZATION CORP.

                                   (DEPOSITOR)

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

                              PROSPECTUS SUPPLEMENT

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

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



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


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




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