HOME EQUITY SECURITIZATION CORP
S-3/A, 1998-06-01
ASSET-BACKED SECURITIES
Previous: RECKSON SERVICES INDUSTRIES INC, 8-A12G, 1998-06-01
Next: WEINERS STORES INC, DEF 14A, 1998-06-01



<TABLE>
<S> <C>



   
                               AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 1, 1998
====================================================================================================================================
    

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

   
                                                 SECURITIES AND EXCHANGE COMMISSION
                                                       WASHINGTON, D.C. 20549
                                                          ----------------
                                            PRE-EFFECTIVE AMENDMENT NO. 5 TO FORM S-3
                                                       REGISTRATION STATEMENT
                                                               UNDER
                                                     THE SECURITIES ACT OF 1933
                                                          ----------------
                                                  HOME EQUITY SECURITIZATION CORP.
                                       (Exact Name of Registrant as Specified in its Charter)
    

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>
<S> <C>

                                                  CALCULATION OF REGISTRATION FEE
- ------------------------------ ------------------ -------------------------------- ----------------------------- ------------------
   Title of each class of        Amount to be       Proposed Maximum Aggregate      Proposed Maximum Aggregate         Amount of
    securities registered         Registered(1)           Price Per Unit                  Offering Price           Registration Fee
- ------------------------------ ------------------ -------------------------------- ----------------------------- ------------------
- ------------------------------ ------------------ -------------------------------- ----------------------------- ------------------
   Asset Backed Securities        $1,000,000                   100%                        $1,000,000(2)                 $295.00
- ------------------------------ ------------------ -------------------------------- ----------------------------- ----------------
</TABLE>
   

         (1) There is also being registered hereunder an indeterminate amount of
Securities that may be sold by the Registrant or any affiliate of the
Registrant, including First Union Capital Markets Corp., in furtherance of
market-making activities in the Securities, and in connection therewith, it is
necessary under the federal securities laws to deliver a market-making
prospectus.
    
    (2) 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>
<S> <C>




                                         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
- ---------------------------------------------------------------------------------- ----------------------------------
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>



PROSPECTUS
      Asset Backed Notes and Asset Backed Certificates, issuable in Series
                        Home Equity Securitization Corp.
                                   (Depositor)

         Home Equity  Securitization Corp. (the "Depositor") may offer from time
to time  under this  Prospectus  and the  related  prospectus  supplements  (the
related  "Prospectus  Supplements") the Asset-Backed Notes (the "Notes") and the
Asset-Backed  Certificates (the "Certificates" and, together with the Notes, the
"Securities") which may be sold from time to time in one or more series (each, a
"Series").

   
         The  Certificates  of a Series will  evidence  undivided  interests  in
certain  assets  deposited  into a trust (each, a "Trust Fund") by the Depositor
pursuant  to a  Pooling  and  Servicing  Agreement  or  a  Trust  Agreement  (an
"Agreement"),  as  described  herein.  The Notes of a Series  will be issued and
secured  pursuant to an Indenture and will  represent  indebtedness  secured the
related  Trust  Fund.  The Trust Fund for a Series of  Securities  will  include
assets   originated  or  acquired  by  the   originator  or   originators   (the
"Originator")  specified in the related  Prospectus  Supplement  composed of (a)
primary  assets,  which may  include one or more pools  (each,  a "Pool") of (i)
loans (the "Home Equity  Loans")  that are secured by  mortgages on  residential
properties and that may be secured by fixtures,  as further described herein and
(ii)  securities  backed or  secured by Home  Equity  Loans  (collectively,  the
"Primary Assets"),  (b) all monies due thereunder net, if and as provided in the
related Prospectus Supplement, of certain amounts payable to the servicer of the
Home Equity Loans, which servicer may also be the related Originator,  specified
in the  related  Prospectus  Supplement  (the  "Servicer"),  (c) as  more  fully
described in the related Prospectus Supplement,  funds on deposit in one or more
pre-funding amounts and/or capitalized  interest accounts and (d) reserve funds,
letters of credit,  surety  bonds,  insurance  policies or other forms of credit
support as described herein and in the related Prospectus  Supplement.  The Home
Equity  Loans will be secured by mortgages  and deeds of trust or other  similar
security  instruments  creating  a lien on a  Mortgaged  Property,  which may be
subordinated to one or more senior liens on the Mortgaged Property.
    

         

                                                  (cover continued on next page)

         NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS SECURED BY, AND
CERTIFICATES OF A SERIES EVIDENCE BENEFICIAL INTERESTS IN, THE RELATED TRUST
FUND ONLY AND ARE NOT GUARANTEED BY ANY GOVERNMENTAL AGENCY OR BY THE DEPOSITOR,
THE RELATED ORIGINATOR, THE TRUSTEE, THE SERVICER OR BY ANY OF THEIR RESPECTIVE
AFFILIATES. THE DEPOSITOR'S ONLY OBLIGATIONS WITH RESPECT TO ANY SERIES OF
SECURITIES WILL BE PURSUANT TO CERTAIN REPRESENTATIONS AND WARRANTIES SET FORTH
IN THE RELATED AGREEMENT AS DESCRIBED HEREIN OR IN THE RELATED PROSPECTUS
SUPPLEMENT.
                              --------------------
For a discussion of material risks associated with an investment in the
Securities, see the information herein under "Risk Factors" beginning on page
15.
                              --------------------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
             COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
                  PROSPECTUS OR THE PROSPECTUS SUPPLEMENT. ANY
                       REPRESENTATION TO THE CONTRARY IS A
                                CRIMINAL OFFENSE.
                              --------------------

The  Securities  offered  by  this  Prospectus  and  by the  related  Prospectus
Supplement  are  offered by First  Union  Capital  Markets  Corp.  and the other
underwriters set forth in the related Prospectus Supplement,  if any, subject to
prior sale, to withdrawal,  cancellation  or  modification  of the offer without
notice,  to delivery to and acceptance by First Union Capital  Markets Corp. and
the other  underwriters,  if any, and certain  further  conditions.  Retain this
Prospectus for future  reference.  This Prospectus may not be used to consummate
sales of the  Securities  offered  hereby  unless  accompanied  by a  Prospectus
Supplement. 
                              --------------------
                       First Union Capital Markets Corp.

   
                                  June __, 1998
    


<PAGE>


                                                       
(Continued from previous page)

         Each Series of Securities  will be issued in one or more classes (each,
a "Class").  Interest on and  principal  of the  Securities  of a Series will be
payable on each distribution date specified in the related Prospectus Supplement
(the "Distribution Date"), at the times, at the rates, in the amounts and in the
order of priority set forth in the related Prospectus Supplement.

         If a Series  includes  multiple  Classes,  such  Classes  may vary with
respect to the amount,  percentage  and timing of  distributions  of  principal,
interest or both and one or more Classes may be  subordinated  to other  Classes
with respect to distributions of principal, interest or both as described herein
and in the related  Prospectus  Supplement.  The Primary Assets and other assets
comprising  the Trust Fund may be divided into one or more Asset Groups and each
Class  of  the  related  Series  will  evidence  beneficial   ownership  of  the
corresponding Asset Group, as applicable.

   
         The rate of reduction of the aggregate  principal balance of each Class
of a  Series  may  depend  principally  upon  the  rate  of  payment  (including
prepayments)  with respect to the Home Equity Loans or Underlying Loans relating
to the Private Securities,  as applicable.  A rate of prepayment lower or higher
than  anticipated  will  affect the yield on the  Securities  of a Series in the
manner described herein and in the related Prospectus Supplement.  Under certain
limited circumstances described herein and in the related Prospectus Supplement,
a Series of Securities  may be subject to  termination  or redemption  under the
circumstances described herein and in the related Prospectus Supplement.

         If this prospectus is used in connection with offers and sales related
to market-making transactions in the Securities, the following portions of the
prospectus do not apply and are deemed deleted to the extent it is used for
market-making transactions: the "Use of Proceeds" sections of the Prospectus. In
addition, the "Plan of Distribution" section is replaced with the following:

         This Prospectus is to be used by First Union Capital Markets Corp. in
connection with offers and sales related to market-making transactions in the
Certificates in which First Union Capital Markets Corp. acts as principal.
First Union Capital Markets Corp. also may act as agent in such transactions.
Sales will be made at negotiated prices determined at the time of sale.
    


                                       2


<PAGE>


                              PROSPECTUS SUPPLEMENT

         The  Prospectus  Supplement  relating to a Series of  Securities  to be
offered  hereunder  will,  among other  things,  set forth with  respect to such
Series of Securities:  (i) the aggregate  principal  amount,  interest rate, and
authorized  denominations  of  each  Class  of  such  Securities;  (ii)  certain
information  concerning  the Primary  Assets,  the  Originator and any Servicer;
(iii) the terms of any credit enhancement with respect to such Series;  (iv) the
terms of any insurance related to the Primary Assets; (v) information concerning
any other assets in the related Trust Fund, including any Reserve Fund; (vi) the
final scheduled  distribution  date of each Class of such Securities;  (vii) the
method to be used to calculate the amount of principal required to be applied to
the  Securities  of each Class of such  Series on each  Distribution  Date,  the
timing  of the  application  of  principal  and the  order  of  priority  of the
application of such  principal to the  respective  Classes and the allocation of
principal  to be so  applied;  (viii)  the  Distribution  Dates and any  Assumed
Reinvestment Rate (as defined herein); (ix) additional  information with respect
to the plan of distribution of such  Securities;  and (x) the federal income tax
characterization of the Securities.

                               REPORTS TO HOLDERS

         Periodic and annual  reports  concerning  the related  Trust Fund for a
Series of Securities are required under the related Agreement to be forwarded to
holders of the related Series of Securities (the  "Holders").  If the Securities
are issued in  book-entry  form,  (i)  owners of  beneficial  interests  in such
Securities  will not be considered  "Holders"  under the Agreements and will not
receive such reports directly from the related Trust Fund; rather,  such reports
will  be  furnished  to  such  owners  through  the  participants  and  indirect
participants of the applicable  book-entry  system and (ii) references herein to
the rights of "Holders"  shall refer to the rights of such owners as they may be
exercised indirectly through such participants. See "THE AGREEMENTS-- Reports to
Holders" herein.

                              AVAILABLE INFORMATION

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

         Each Trust  Fund will be  required  to file  certain  reports  with the
Commission  pursuant to the requirements of the Securities Exchange Act of 1934,
as amended.  The  Depositor  intends to cause each Trust Fund to suspend  filing
such reports if and when such reports are no longer required under said Act.

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


                                       3
<PAGE>

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All  documents  subsequently  filed by or on behalf  of the Trust  Fund
referred  to in the  accompanying  Prospectus  Supplement  with  the  Commission
pursuant to Section 13(a),  13(c), 14 or 15(d) of the Securities Exchange Act of
1934, as amended (the  "Exchange  Act"),  after the date of this  Prospectus and
prior to the termination of any offering of the Securities  issued by such Trust
Fund shall be deemed to be  incorporated  by reference in this Prospectus and to
be a part of this Prospectus from the date of the filing of such documents.  Any
statement  contained in a document  incorporated or deemed to be incorporated by
reference  herein shall be deemed to be modified or superseded  for all purposes
of this  Prospectus to the extent that a statement  contained  herein (or in the
accompanying  Prospectus Supplement) or in any other subsequently filed document
which also is or is deemed to be incorporated by reference  modifies or replaces
such  statement.  Any such  statement  so  modified or  superseded  shall not be
deemed,  except as so  modified  or  superseded,  to  constitute  a part of this
Prospectus.

         The Depositor on behalf of any Trust Fund will provide  without  charge
to each  person to whom this  Prospectus  is  delivered,  on the written or oral
request of such person, a copy of any or all of the documents  referred to above
that have been or may be  incorporated  by  reference  in this  Prospectus  (not
including  exhibits to the information  that is incorporated by reference unless
such exhibits are  specifically  incorporated  by reference into the information
that this  Prospectus  incorporates).  Such  requests  should be directed to the
Depositor at One First Union Center,  301 S. College  Street,  Charlotte,  North
Carolina 28288-0630.







                                       4
<PAGE>




                              SUMMARY OF PROSPECTUS

         The following  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus and by reference to
the  information  with  respect to each Series of  Securities  contained  in the
Prospectus  Supplement  to be prepared  and  delivered  in  connection  with the
offering of Securities of such Series.  Capitalized terms used and not otherwise
defined herein or in the related  Prospectus  Supplement shall have the meanings
set forth in the "GLOSSARY OF TERMS" herein.


<TABLE>
<S> <C>

Securities Offered...................................Asset-Backed    Certificates    (the    "Certificates")    and
                                                     Asset-Backed  Notes (the "Notes").  Certificates  are issuable
                                                     from  time  to  time  in  Series  pursuant  to a  Pooling  and
                                                     Servicing   Agreement   or  Trust   Agreement   (the   related
                                                     "Agreement").  Each  Certificate  of a Series will evidence an
                                                     interest  in the Trust  Fund for such  Series,  or in an Asset
                                                     Group specified in the related  Prospectus  Supplement.  Notes
                                                     are  issuable  from  time  to time in  Series  pursuant  to an
                                                     Indenture  between  the Issuer and the  related  trustee  (the
                                                     "Trustee")  whereby  the Issuer  will pledge the Trust Fund to
                                                     secure  the  Notes  under  the  lien  of the  Indenture.  Each
                                                     series  of  Notes  will  represent  the  indebtedness  of  the
                                                     Issuer.  Each  Series of  Securities  will  consist  of one or
                                                     more  Classes,  one  or  more  of  which  may  be  Classes  of
                                                     compound  interest  securities,   planned  amortization  class
                                                     ("PAC") securities,  variable interest securities, zero coupon
                                                     securities,   principal   only   securities,   interest   only
                                                     securities,  participating  securities,  senior  securities or
                                                     subordinate  securities.  Each  Class  may  differ  in,  among
                                                     other  things,  the amounts  allocated  to and the priority of
                                                     principal    and   interest    payments,    final    scheduled
                                                     distribution  dates,  Distribution  Dates and interest  rates.
                                                     The   Securities  of  each  Class  will  be  issued  in  fully
                                                     registered  form  in  the   denominations   specified  in  the
                                                     related  Prospectus  Supplement.  The  Securities  or  certain
                                                     Classes of such  Securities  offered  thereby may be available
                                                     in book-entry form only.

Depositor ...........................................Home  Equity   Securitization   Corp.  (the  "Depositor")  was
                                                     incorporated  in the  State  of  North  Carolina  in  December
                                                     1997, and is a  wholly-owned,  special  purpose  subsidiary of
                                                     First Union  National  Bank,  a national  banking  association
                                                     with its  headquarters in Charlotte,  North Carolina.  Neither
                                                     First  Union  National  Bank nor any  other  affiliate  of the
                                                     Depositor,  the Servicer,  the Trustee or the  Originator  has
                                                     guaranteed  or is  otherwise  obligated  with  respect  to the
                                                     Securities of any Series.  See "THE DEPOSITOR" herein.

Issuer ..............................................With  respect  to  each  series  of  Notes,  the  issuer  (the
                                                     "Issuer")   will  be  an  owner  trust  (the  "Owner   Trust")
                                                     established   for  the  purpose  of  issuing  such  series  of
                                                     Notes.  Each such  Owner  Trust will be  created  pursuant  to
                                                     the  Trust  Agreement  (the  "Trust  Agreement")  between  the
                                                     Depositor and the Owner  Trustee.  With respect to each series
                                                     of  Certificates,  the  Issuer  will be the Trust  established
                                                     pursuant to the related Agreement.

Trustees ............................................The trustee or indenture trustee (each, the "Trustee") for each
                                                     series of Certificates and Notes,  respectively,  will be named
                                                     in the related Prospectus Supplement. The Owner Trustee (the



                                                         5
<PAGE>
<CAPTION>
<S> <C>

                                                     "Owner  Trustee") for each series of Notes will be named in the
                                                     related  Prospectus   Supplement.   See  "The   Agreements--The
                                                     Trustee" herein.

   
Interest Payments ...................................Interest  payments on the  Securities  of a Series  entitled by
                                                     their  terms  to  receive   interest   will  be  made  on  each
                                                     Distribution  Date,  to the  extent  set forth  in,  and at the
                                                     applicable  rate  specified in (or determined in the manner set
                                                     forth in), the related Prospectus Supplement. The interest rate
                                                     on  Securities  of a Series  may be  variable  or  change  with
                                                     changes in the rates of  interest  on the  related  Home Equity
                                                     Loans, or Underlying Loans relating to the Private  Securities,
                                                     as applicable  and/or as prepayments occur with respect to such
                                                     Home Equity Loans or Underlying Loans, as applicable.  Interest
                                                     Only  Securities may be assigned a "Notional  Amount" set forth
                                                     in the related  Prospectus  Supplement which is used solely for
                                                     convenience in expressing  the  calculation of interest and for
                                                     certain  other  purposes  and does not  represent  the right to
                                                     receive any  distributions  allocable to  principal.  Principal
                                                     Only  Securities  may not be entitled  to receive any  interest
                                                     payments or may be entitled to receive  only  nominal  interest
                                                     payments.  Interest  payable on the Securities of a Series on a
                                                     Distribution  Date will include all interest accrued during the
                                                     period  specified  in the related  Prospectus  Supplement.  See
                                                     "DESCRIPTION OF THE SECURITIES--Payments of Interest" herein.
    

Principal Payments ..................................All payments of principal  of a Series of  Securities  will be
                                                     made in an  aggregate  amount  determined  as set forth in the
                                                     related  Prospectus  Supplement  and will be paid at the times
                                                     and will be  allocated  among the  Classes  of such  Series in
                                                     the order and  amounts,  and will be  applied  either on a pro
                                                     rata or a random lot basis  among all  Securities  of any such
                                                     Class,   all   as   specified   in  the   related   Prospectus
                                                     Supplement.

Final Scheduled Distribution Date of the
Securities...........................................The "Final  Scheduled  Distribution  Date" with respect to each
                                                     Class  of  Notes is the  date no  later  than  which  principal
                                                     thereof  will be fully  paid and with  respect to each Class of
                                                     Certificates  is the date after which no  Certificates  of such
                                                     Class  are  expected  to  remain  outstanding,   in  each  case
                                                     calculated on the basis of the  assumptions  applicable to such
                                                     Series  described  in the related  Prospectus  Supplement.  The
                                                     Final  Scheduled  Distribution  Date of a Class  may  equal the
                                                     maturity  date of the Primary  Asset in the related  Trust Fund
                                                     which has the latest  stated  maturity or will be determined as
                                                     described herein and in the related Prospectus Supplement.

   
                                                     The  actual  final  Distribution  Date of the  Securities  of a
                                                     Series  will  depend   primarily   upon  the  rate  of  payment
                                                     (including  prepayments,   liquidations  due  to  default,  the
                                                     receipt  of  proceeds  from  casualty  insurance  policies  and
                                                     repurchases)  of the  Home  Equity  Loans or  Underlying  Loans
                                                     relating  to the  Private  Securities,  as  applicable,  in the
                                                     related  Trust Fund.  The actual final  Distribution  Date of a
                                                     Security  may occur  substantially  earlier or may occur  later
                                                     than its Final
    


                                                         6
<PAGE>
<CAPTION>
<S> <C>
   
                                                     Scheduled  Distribution  Date as a result of the application of
                                                     prepayments  to the reduction of the principal  balances of the
                                                     Securities  and as a result of defaults on the Primary  Assets.
                                                     The rate of  payments on the Home  Equity  Loans or  Underlying
                                                     Loans relating to the Private Securities, as applicable, in the
                                                     Trust Fund for a Series  will  depend on a variety of  factors,
                                                     including certain  characteristics of such Home Equity Loans or
                                                     Underlying  Loans, as applicable,  and the prevailing  level of
                                                     interest  rates  from time to time,  as well as on a variety of
                                                     economic, demographic, tax, legal, social and other factors. No
                                                     assurance can be given as to the actual  prepayment  experience
                                                     with respect to a Series.  See "RISK  FACTORS--Yield  May Vary"
                                                     and  "DESCRIPTION OF THE  SECURITIES--Weighted  Average Life of
                                                     the Securities" herein.




Optional Termination................................ One or more Classes of Securities of any Series may be redeemed
                                                     or  repurchased  in  whole  or in part,  at such  time,  by the
                                                     related Originator,  Servicer, Credit Enhancer, or an affiliate
                                                     thereof at the price set forth in the related  Agreement.  Each
                                                     such  redemption or repurchase  may occur on or after such time
                                                     as the  aggregate  principal  balance of the  Securities of the
                                                     Series or the  Primary  Assets  relating to such Series is less
                                                     than the  percentage  (which  percentage  shall not exceed 20%)
                                                     specified in the related  Agreement.  See  "DESCRIPTION  OF THE
                                                     SECURITIES--Optional   Redemption,   Purchase  or  Termination"
                                                     herein.
    

Mandatory Termination; Auction Sale .................The  Trustee,  the Servicer or the related  Originator  may be
                                                     required to effect early  retirement  of a series of Securities
                                                     by soliciting  competitive bids for the purchase of the related
                                                     Primary Assets or otherwise,  under other  circumstances and in
                                                     the manner  specified in "THE  AGREEMENTS--Termination"  and in
                                                     the related Agreement.

   
                                                     A mandatory  termination  may take the form of an auction sale.
                                                     Within a certain period  following the failure of the holder of
                                                     the  optional  termination  right to exercise  such right,  the
                                                     required  party shall solicit bids for the purchase of all Home
                                                     Equity  Loans  remaining  in  the  Trust.  In  the  event  that
                                                     satisfactory  bids are received,  the net sale proceeds will be
                                                     distributed  to  Holders,  in the  same  order of  priority  as
                                                     collections  received in respect of the Home Equity  Loans.  If
                                                     satisfactory bids are not received, such party shall decline to
                                                     sell  the  Home  Equity  Loans  and  shall  not  be  under  any
                                                     obligation  to solicit any further bids or otherwise  negotiate
                                                     any  further  sale of the  Home  Equity  Loans.  Such  sale and
                                                     consequent   termination   of  the  Trust  must   constitute  a
                                                     "qualified  liquidation" of each REMIC established by the Trust
                                                     under  Section  860F of the Internal  Revenue Code of 1986,  as
                                                     amended,  including,  without limitation,  the requirement that
                                                     the  qualified  liquidation  takes  place  over a period not to
                                                     exceed 90 days.
    

                                                         7
<PAGE>

<CAPTION>
<S> <C>

The Trust Fund.......................................The Trust  Fund for a Series of  Securities  will  consist  of
                                                     one or more of the assets  described  below,  as  described in
                                                     the related Prospectus Supplement.

     A.  Primary Assets..............................The   Primary   Assets  for  a  Series  may   consist  of  any
                                                     combination  of the  following  assets,  to the  extent and as
                                                     specified in the related  Prospectus  Supplement.  The Primary
                                                     Assets will be  acquired  by the  related  Trust Fund from the
                                                     related  Originator,  or may be acquired in the open market or
                                                     in privately negotiated transactions.

   
(1)       Home Equity Loans......................... The Primary  Assets for a Series will consist,  in whole or in
                                                    part,  of loans which are  secured by  mortgages  on  residential
                                                    properties and which may be secured by fixtures (the "Home Equity
                                                    Loans").  Some Home Equity Loans may be  delinquent to the extent
                                                    specified in the related Prospectus Supplement. The percentage of
                                                    those Home Equity Loans which are delinquent shall not exceed 10%
                                                    of the aggregate  principal  balance of the Primary  Assets as of
                                                    the cut-off date for that Series (the "Cut-Off Date").


                                                     The  Home  Equity  Loans  will  consist  of what  are  commonly
                                                     referred  to as "home  equity"  loans,  as  distinguished  from
                                                     "purchase money" loans. Both of these concepts refer to the use
                                                     of proceeds  made by the related  borrower,  rather than to any
                                                     legal or other documentary differences between the two types of
                                                     loans,  except that "home  equity"  loans are usually  (but not
                                                     always)  secured by mortgages  which are in a subordinate  lien
                                                     position  while  "purchase  money"  loans are usually  (but not
                                                     always)  secured  by  mortgages  which  are  in a  senior  lien
                                                     position,  and  "home  equity"  loans  are  typically  (but not
                                                     always) shorter in maturity than "purchase  money" loans (i.e.,
                                                     fifteen  rather than thirty years).  The Home Equity Loans,  in
                                                     addition to being secured by mortgages on real estate, may also
                                                     be secured by  "fixtures"  treated as personal  property  under
                                                     local state law.  Although fixtures may turn up more frequently
                                                     in the case of loans in  which  the  proceeds  are used to fund
                                                     home improvements, fixtures as a part of the collateral package
                                                     may be a part of either a "home  equity"  or  "purchase  money"
                                                     loan.

                                                     A "home  equity"  loan is a loan the  proceeds of which are not
                                                     used to purchase the related mortgaged  property;  the proceeds
                                                     of a "purchase  money"  mortgage are applied to the purchase of
                                                     the related  mortgaged  property.  Typical  uses of proceeds of
                                                     "home   equity"   loans   would  be  home   improvement,   debt
                                                     consolidation and the funding of large expenses such as college
                                                     tuition.

                                                     Payment Features of Home Equity Loans; Balloon Loans. The Trust
                                                     Fund   may   contain   loans   which   have   various   payment
                                                     characteristics,  including  balloon  or other  non-traditional
                                                     payment features, and may accrue interest at a fixed rate or an
                                                     adjustable  rate.  Balloon  loans do not amortize  their entire
                                                     principal balance by their stated maturity in accordance

    

                                                         8
<PAGE>
<CAPTION>
<S> <C>

   
                                                     with their terms and require a balloon payment of the remaining
                                                     principal  balance at maturity  (each such Home Equity  Loan, a
                                                     "Balloon  Loan").   See  "RISK   FACTORS--Balloon   Loans"  and
                                                     "DESCRIPTION  OF THE  SECURITIES--Weighted  Average Life of the
                                                     Securities" herein.

                                                     The Home Equity Loans will be secured by mortgages and deeds of
                                                     trust or other similar security  instruments creating a lien on
                                                     a Mortgaged Property,  which may be subordinated to one or more
                                                     senior liens on the Mortgaged Property.  The related Prospectus
                                                     Supplement will describe  certain  characteristics  of the Home
                                                     Equity Loans for a Series, including,  without limitation,  and
                                                     to the extent  relevant:  (a) the  aggregate  unpaid  principal
                                                     balance  of the Home  Equity  Loans  (or the  aggregate  unpaid
                                                     principal  balance  included  in the Trust Fund for the related
                                                     Series);  (b) the range and weighted average interest rate (the
                                                     "Loan  Rate") on the loans and in the case of  adjustable  rate
                                                     loans,  the range and  weighted  average of the current rate of
                                                     interest borne by such loans (the "Current Interest Rates") and
                                                     any maximum lifetime interest rates thereon (the "Lifetime Rate
                                                     Caps");  (c) the range and the  average  outstanding  principal
                                                     balance of the Home  Equity  Loans;  (d) the  weighted  average
                                                     original  and  remaining  term-to-stated  maturity  of the Home
                                                     Equity   Loans  and  the  range  of  original   and   remaining
                                                     terms-to-stated  maturity,  if  applicable;  (e) the  range and
                                                     combined  loan-to-value ratios (each a "Combined  Loan-to-Value
                                                     Ratio") or loan-to-value ratios, (each a "Loan-to-Value Ratio")
                                                     as applicable, of the Home Equity Loans, computed in the manner
                                                     described  in  the  related  Prospectus  Supplement;   (f)  the
                                                     percentage  (by  principal  balance as of the Cut-off  Date) of
                                                     Home Equity Loans that accrue  interest at  adjustable or fixed
                                                     interest rates; (g) any Credit Enhancement relating to the Home
                                                     Equity Loans; (h) the geographic  distribution of any Mortgaged
                                                     Properties securing the Home Equity Loans; (i) the use and type
                                                     of each Mortgaged Property securing a Home Equity Loan; (j) the
                                                     lien priority of the Home Equity Loans; and (k) the delinquency
                                                     status and year of origination of the Home Equity Loans.

         (2)  Private Securities..................... Primary  Assets  for a  Series  may  consist,  in whole or in
                                                     part,  of Private  Securities  which  include (a)  pass-through
                                                     certificates  representing beneficial interests in loans of the
                                                     type that would  otherwise  be eligible to be Home Equity Loans
                                                     (the  "Underlying  Loans")  or (b)  collateralized  obligations
                                                     secured by Underlying Loans. Such pass-through  certificates or
                                                     collateralized   obligations  will  have  previously  been  (a)
                                                     offered and  distributed to the public pursuant to an effective
                                                     registration  statement  or (b) acquired in a  transaction  not
                                                     involving  any  public  offering  from a  person  who is not an
                                                     affiliate  of the  issuer  of such  securities  at the  time of
                                                     transfer (nor an affiliate thereof at any time during the three
                                                     preceding months); provided a period of three years has elapsed
                                                     since the later of the date the  securities  were acquired from
                                                     the  issuer  or  an  affiliate  thereof.   Although  individual
                                                     Underlying  Loans may be  insured or  guaranteed  by the United
                                                     States or an
    


                                                         9
<PAGE>
<CAPTION>
<S> <C>

                                                     agency or  instrumentality  thereof,  they need not be, and the
                                                     Private  Securities  themselves  will  not  be  so  insured  or
                                                     guaranteed. See "THE TRUST FUNDS--Private Securities" herein.

   
                                                     The related  Prospectus  Supplement  for a Series will  specify
                                                     (such  disclosure may be on an approximate  basis, as described
                                                     above  and  will be as of the  date  specified  in the  related
                                                     Prospectus Supplement) to the extent relevant and to the extent
                                                     such  information is reasonably  available to the Depositor and
                                                     the  Depositor  reasonably  believes  such  information  to  be
                                                     reliable:  (i) the aggregate  approximate  principal amount and
                                                     type of any Private Securities to be included in the Trust Fund
                                                     for such Series; (ii) certain characteristics of the Underlying
                                                     Loans  including  (A) the payment  features of such  Underlying
                                                     Loans (i.e., whether they are fixed rate or adjustable rate and
                                                     whether  they  provide  for  fixed  level  payments,   negative
                                                     amortization  or other payment  features),  (B) the approximate
                                                     aggregate  principal  amount of such Underlying Loans which are
                                                     insured  or  guaranteed  by  a  governmental  entity,  (C)  the
                                                     servicing  fee or range of servicing  fees with respect to such
                                                     Underlying Loans, (D) the minimum and maximum stated maturities
                                                     of such Underlying Loans at origination,  (E) the lien priority
                                                     of such Underlying  Loans,  and (F) the delinquency  status and
                                                     year of origination of such Underlying Loans; (iii) the maximum
                                                     original  term-to-stated  maturity of the  Private  Securities;
                                                     (iv)  the  weighted  average  term-to-stated  maturity  of  the
                                                     Private Securities; (v) the pass-through or certificate rate or
                                                     ranges thereof for the Private Securities;  (vi) the sponsor or
                                                     depositor of the Private  Securities  (the "PS  Sponsor"),  the
                                                     servicer of the Private  Securities (the "PS Servicer") and the
                                                     trustee of the Private  Securities  (the "PS  Trustee");  (vii)
                                                     certain characteristics of Credit Enhancement,  if any, such as
                                                     reserve  funds,  insurance  policies,   letters  of  credit  or
                                                     guarantees,  relating to the Home Equity Loans  underlying  the
                                                     Private Securities,  or to such Private Securities  themselves;
                                                     (viii)  the terms on which the  Underlying  Loans  may,  or are
                                                     required to, be repurchased prior to stated maturity;  (ix) the
                                                     terms on which substitute  Underlying Loans may be delivered to
                                                     replace those initially deposited with the PS Trustee;  and (x)
                                                     a description of the limited purpose and business of the issuer
                                                     of  the  Private   Securities,   the   availability  of  public
                                                     information  concerning such issuer and market information with
                                                     respect   to   the   Private   Securities.   See   "THE   TRUST
                                                     FUNDS--Additional Information" herein.
    

     B.  Collection and Distribution
         Accounts....................................All payments on or with respect to the Primary Assets for a
                                                     Series will be remitted directly to an account (the "Collection
                                                     Account") to be established for such Series with the Trustee or
                                                     the Servicer,  in the name of the Trustee. The Trustee shall be
                                                     required  to apply a portion  of the  amount in the  Collection
                                                     Account,  together  with  reinvestment  earnings  from eligible
                                                     investments specified in the related Prospectus Supplement,  to
                                                     the payment of certain amounts payable to the Servicer under
                                                     



                                                         10
<PAGE>

<CAPTION>
<S> <C>

                                                     the related  Agreement  and any other  person  specified in the
                                                     Prospectus  Supplement,  and to deposit a portion of the amount
                                                     in  the  Collection   Account  into  a  separate  account  (the
                                                     "Distribution Account") to be established for such Series, each
                                                     in the  manner  and at the  times  established  in the  related
                                                     Prospectus   Supplement.   The   amounts   deposited   in  such
                                                     Distribution  Account will be available for (i)  application to
                                                     the  payment of  principal  of and  interest  on such Series of
                                                     Securities on the next  Distribution  Date,  (ii) the making of
                                                     adequate  provision for future  payments on certain  Classes of
                                                     Securities and (iii) any other purpose specified in the related
                                                     Prospectus   Supplement.   After  applying  the  funds  in  the
                                                     Collection  Account as described  above, any funds remaining in
                                                     the  Collection  Account may be paid over to the Servicer,  the
                                                     Depositor,  any provider of Credit  Enhancement with respect to
                                                     such Series (a "Credit  Enhancer") or any other person entitled
                                                     thereto  in the  manner  and at the  times  established  in the
                                                     related Prospectus Supplement.

     C.  Pre-Funding and Capitalized Interest
         Accounts....................................A Trust Fund may include one or more segregated trust accounts
                                                     (each, a "Pre-Funding Account") established and maintained with
                                                     the  Trustee for the related  Series.  On the closing  date for
                                                     such  Series,  a  portion  of the  proceeds  of the sale of the
                                                     Securities  of  such  Series  (such  amount,   the  "Pre-Funded
                                                     Amount") will be deposited in the  Pre-Funding  Account and may
                                                     be used to purchase additional Primary Assets during the period
                                                     of time  specified in the related  Prospectus  Supplement  (the
                                                     "Pre-Funding  Period").  If any  Pre-Funded  Amount  remains on
                                                     deposit  in  the   Pre-Funding   Account  at  the  end  of  the
                                                     Pre-Funding  Period,  such amount will be applied in the manner
                                                     specified in the related  Prospectus  Supplement  to prepay the
                                                     Notes and/or the  Certificates of the applicable  Series.  If a
                                                     Trust Fund  includes a  Pre-Funding  Account and the  principal
                                                     balance of  additional  Primary  Assets  delivered to the Trust
                                                     Fund during the  Pre-Funding  Period is less than the  original
                                                     Pre-Funded Amount, the Holders of the Securities of the related
                                                     Series will  receive a  prepayment  of  principal as and to the
                                                     extent described in the related Prospectus Supplement. Any such
                                                     principal prepayment may adversely affect the yield to maturity
                                                     of the applicable Securities.

                                                     If a Pre-Funding  Account is  established,  (a) the Pre-Funding
                                                     Period will not exceed 90 days from the related  closing  date,
                                                     (b) the  additional  Primary  Assets to be acquired  during the
                                                     Pre-Funding Period will be subject to the same  representations
                                                     and warranties and satisfy the same eligibility requirements as
                                                     the Primary  Assets  included in the related  Trust Fund on the
                                                     closing  date,  subject  to such  exceptions  as are  expressly
                                                     stated  in such  Prospectus  Supplement,  (c)  the  Pre-Funding
                                                     Amount  will not  exceed  25% of the  principal  amount  of the
                                                     Securities  issued  pursuant to a  particular  offering and (d)
                                                     prior to the investment of the Pre-Funded  Amount in additional
                                                     Primary Assets,  such Pre-Funded Amount will be invested in one
                                                     or more "Eligible Investments" specified in the related



                                                         11
<PAGE>
<CAPTION>
<S> <C>
                                                     
                                                     Agreement  and  described  herein  under  "THE  TRUST  FUNDS --
                                                     Collection and Distribution  Accounts." Any Eligible Investment
                                                     must  mature no later than the  Business  Day prior to the next
                                                     Distribution  Date.  "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 the Trustee are closed.

                                                     If a Pre-Funding Account is established, one or more segregated
                                                     trust accounts (each, a "Capitalized  Interest Account") may be
                                                     established  and  maintained  with the  Trustee for the related
                                                     Series.  On the closing date for such Series,  a portion of the
                                                     proceeds of the sale of the  Securities  of such Series will be
                                                     deposited in the Capitalized  Interest Account and used to fund
                                                     the  excess,  if  any,  of (x) the  sum of (i)  the  amount  of
                                                     interest  accrued  on the  Securities  of such  Series and (ii)
                                                     certain fees or expenses during the Pre-Funding  Period such as
                                                     trustee fees and credit  enhancement  fees, over (y) the amount
                                                     of interest  available  therefor from the Primary Assets in the
                                                     Trust Fund. Any amounts on deposit in the Capitalized  Interest
                                                     Account  at the  end of the  Pre-Funding  Period  that  are not
                                                     necessary for such purposes will be  distributed  to the person
                                                     specified in the related Prospectus Supplement.  See "THE TRUST
                                                     FUNDS--Pre-Funding Account" herein.

Credit Enhancement...................................If stated in the Prospectus  Supplement  relating to a Series,
                                                     the  Depositor  will  obtain an  irrevocable  letter of credit,
                                                     surety bond, certificate insurance policy,  insurance policy or
                                                     other   form   of   credit   support   (collectively,   "Credit
                                                     Enhancement")  in favor of the Trustee on behalf of the Holders
                                                     of  such  Series  and  any  other  person   specified  in  such
                                                     Prospectus Supplement from an institution (a "Credit Enhancer")
                                                     acceptable to the rating  agency or agencies  identified in the
                                                     related   Prospectus   Supplement  as  rating  such  Series  of
                                                     Securities (collectively, the "Rating Agency") for the purposes
                                                     specified in such Prospectus Supplement. The Credit Enhancement
                                                     will support the payments on the Securities and may be used for
                                                     other  purposes,   to  the  extent  and  under  the  conditions
                                                     specified   in  such   Prospectus   Supplement.   See   "CREDIT
                                                     ENHANCEMENT"  herein.  Credit  Enhancement  for  a  Series  may
                                                     include  one  or  more  of  the   following   types  of  Credit
                                                     Enhancement, or such other type of Credit Enhancement specified
                                                     in the related Prospectus Supplement.

     A.  Subordinate Securities......................Credit  Enhancement  for a Series  may  consist of one or more
                                                     Classes  of  Subordinate  Securities.  The rights of Holders of
                                                     such  Subordinate  Securities to receive  distributions  on any
                                                     Distribution  Date will be subordinate in right and priority to
                                                     the rights of holders of Senior  Securities of the Series,  but
                                                     only  to  the  extent  described  in  the  related   Prospectus
                                                     Supplement.

     B.  Insurance ..................................Credit Enhancement for a Series may consist of special hazard
                                                     insurance  policies,   bankruptcy  bonds  and  other  types  of
                                                     insurance supporting payments on the Securities.

                                                         12
<PAGE>
<CAPTION>
<S> <C>

     C.  Reserve Funds ..............................If stated in the  Prospectus  Supplement,  the  Depositor  may
                                                     deposit  cash,  a  letter  or  letters  of  credit,  short-term
                                                     investments,  or other  instruments  acceptable  to the  Rating
                                                     Agency in one or more reserve  funds to be  established  in the
                                                     name of the Trustee (each a "Reserve Fund"), which will be used
                                                     by the Trustee to make  required  payments of  principal  of or
                                                     interest on the  Securities  of such Series,  to make  adequate
                                                     provision  for future  payments on such  Securities  or for any
                                                     other purpose specified in the Agreement,  with respect to such
                                                     Series,  to the extent that funds are not otherwise  available.
                                                     In the  alternative  or in addition to such deposit,  a Reserve
                                                     Fund for a Series may be funded through application of all or a
                                                     portion of the  excess  cash flow from the  Primary  Assets for
                                                     such Series, to the extent described in the related  Prospectus
                                                     Supplement.

     D.  Minimum Principal Payment
         Agreement...................................If stated in the  Prospectus  Supplement  relating to a Series
                                                     of  Securities,  the  Depositor  will  enter  into  a  minimum
                                                     principal  payment  agreement (the "Minimum  Principal Payment
                                                     Agreement")  with  an  entity  meeting  the  criteria  of  the
                                                     Rating  Agency,  pursuant to which such  entity  will  provide
                                                     funds in the event that  aggregate  principal  payments on the
                                                     Primary  Assets  for such  Series are not  sufficient  to make
                                                     certain    payments.    See    "CREDIT    ENHANCEMENT--Minimum
                                                     Principal Payment Agreement" herein.

     E.  Deposit Agreement...........................If stated in the  Prospectus  Supplement,  the  Depositor  and
                                                     the Trustee will enter into a guaranteed  investment  contract
                                                     or  an  investment   agreement   (the   "Deposit   Agreement")
                                                     pursuant  to which all or a  portion  of  amounts  held in the
                                                     Collection  Account,   the  Distribution  Account  or  in  any
                                                     Reserve  Fund will be invested  with the entity  specified  in
                                                     such  Prospectus  Supplement.  The Trustee will be entitled to
                                                     withdraw  amounts so invested,  plus  interest at a rate equal
                                                     to the Assumed  Reinvestment  Rate, in the manner specified in
                                                     the Prospectus  Supplement.  See "CREDIT  ENHANCEMENT--Deposit
                                                     Agreement" herein.

   
Servicing............................................The Servicer will be responsible  for servicing,  managing and
                                                     making  collections  on the Home Equity Loans for a Series.  In
                                                     addition,  the Servicer may act as custodian and be responsible
                                                     for  maintaining  custody of the Home Equity  Loans and related
                                                     documentation  on behalf of the Trustee.  Advances with respect
                                                     to  delinquent  payments  of  principal  or  interest on a Home
                                                     Equity  Loan will be made by the  Servicer  only to the  extent
                                                     described in the related Prospectus  Supplement.  Such advances
                                                     will be  intended  to provide  liquidity  only and the  related
                                                     Prospectus Supplement will specify the extent to which they are
                                                     reimbursable  to  the  Servicer  from  scheduled   payments  of
                                                     principal and interest, late collections,  or from the proceeds
                                                     of  liquidation  of the related Home Equity Loans or from other
                                                     recoveries  relating to such Home Equity  Loan  (including  any
                                                     insurance  proceeds or payments from other credit support).  In
                                                     performing these functions, the Servicer will exercise the same
    


                                                         13
<PAGE>
<CAPTION>
<S> <C>
   
                                                     degree  of skill and care that it  customarily  exercises  with
                                                     respect to similar  receivables  or Home Equity  Loans owned or
                                                     serviced  by  it.  Under  certain  limited  circumstances,  the
                                                     Servicer  may resign or be removed,  in which event  either the
                                                     Trustee  or  a  third-party   servicer  will  be  appointed  as
                                                     successor servicer. The Servicer will receive a periodic fee as
                                                     servicing  compensation  (the  "Servicing  Fee")  and  may,  as
                                                     specified  herein  and in the  related  Prospectus  Supplement,
                                                     receive certain additional compensation. See "SERVICING OF HOME
                                                     EQUITY LOANS -- Servicing Compensation and Payment of Expenses"
                                                     herein.
    

   
Material Federal Income
Tax Consequences.....................................Securities of each series offered hereby will, for federal
                                                     income tax purposes,  constitute either (i) interests ("Grantor
                                                     Trust  Securities") in a Trust treated as a grantor trust under
                                                     applicable  provisions of the Code,  (ii)  "regular  interests"
                                                     ("REMIC Regular  Securities") or "residual  interests"  ("REMIC
                                                     Residual  Securities")  in a  Trust  treated  as a real  estate
                                                     mortgage   investment   conduit   ("REMIC")   (or,  in  certain
                                                     instances,  containing  one or more REMICs) under Sections 860A
                                                     through 860G of the Code, (iii) debt issued by an Issuer ("Debt
                                                     Securities")  (iv) interests in an Issuer which is treated as a
                                                     partnership   ("Partnership   Interests"),   or  (v)   "regular
                                                     interests" ("FASIT Regular Securities"), "high-yield interests"
                                                     ("FASIT  High-Yield   Securities")  or  an  ownership  interest
                                                     ("FASIT Ownership  Security") in a Trust treated as a financial
                                                     asset  securitization  investment  conduit  ("FASIT")  (or,  in
                                                     certain  circumstances  containing  one or more  FASITs)  under
                                                     Sections 860H through 860L of the Code. In the event that FASIT
                                                     securities  are issued,  any revolving  period,  or addition or
                                                     substitution of collateral  provisions  otherwise  available by
                                                     means of the FASIT election will be restricted so as to conform
                                                     to the requirements of REMICs.
    

                                                     Dewey  Ballantine  LLP,  special tax counsel to the  Depositor,
                                                     will render an opinion upon  issuance of a series of Securities
                                                     which  will be filed  with the  Commission  as an  exhibit to a
                                                     post-effective  amendment  or in a current  report on Form 8-K.
                                                     Investors are urged to consult their tax advisors and to review
                                                     "Material  Federal Income Tax  Consequences"  herein and in the
                                                     related Prospectus Supplement.

ERISA Considerations.................................A  fiduciary  of any  employee  benefit  plan  subject  to the
                                                     Employee  Retirement  Income  Security Act of 1974,  as amended
                                                     ("ERISA"),  or the Code  should  carefully  review with its own
                                                     legal  advisors  whether the purchase or holding of  Securities
                                                     could  give  rise  to a  transaction  prohibited  or  otherwise
                                                     impermissible  under  ERISA or the  Code.  A  violation  of the
                                                     prohibited  transaction rules may generate excise tax and other
                                                     liabilities under ERISA and the Code. If the Securities offered
                                                     are   Certificates,   an  individual   prohibited   transaction
                                                     exemption   issued  by  the  Department  of  Labor  to  various
                                                     underwriters  may exempt the  purchase,  holding  and resale of
                                                     such Certificates.  In addition,  Prohibited  Transaction Class
                                                     Exemption 83-1 may exempt the sale or exchange of the


                                                         14
<PAGE>
<CAPTION>
<S> <C>
                                                     Certificates.  If the  Securities  offered  are Notes which are
                                                     treated as indebtedness without substantial equity features for
                                                     purposes of ERISA, various Department of Labor Class Exemptions
                                                     may exempt the  purchase  and holding of such  Notes,  and each
                                                     purchaser  and  transferee  of such  Notes may be  required  to
                                                     represent  and warrant that such an exemption is  applicable to
                                                     its   purchase   and   holding   of  the   Notes.   See  "ERISA
                                                     CONSIDERATIONS" herein.

Legal Investment ....................................The related  Prospectus  Supplement  will state whether or not
                                                     the  Securities of each Series  offered by this  Prospectus and
                                                     the related  Prospectus  Supplement will  constitute  "mortgage
                                                     related   securities"  under  the  Secondary   Mortgage  Market
                                                     Enhancement Act of 1984 ("SMMEA").  Investors whose  investment
                                                     authority is subject to legal restrictions should consult their
                                                     own legal advisors to determine  whether and to what extent the
                                                     Securities  constitute  legal  investments for them. See "LEGAL
                                                     INVESTMENT" herein.

Use of Proceeds .....................................The  net  proceeds  from  the  sale  of  each  Series  will be
                                                     applied to one or more of the  following  purposes:  (i) to the
                                                     acquisition  of the  related  Primary  Assets,  (ii)  to  repay
                                                     indebtedness which has been incurred to obtain funds to acquire
                                                     such  Primary  Assets,  (iii) to  establish  any Reserve  Funds
                                                     described in the related Prospectus  Supplement and (iv) to pay
                                                     costs of structuring and issuing such Securities, including the
                                                     costs of obtaining Credit Enhancement,  if any. The acquisition
                                                     of the  Primary  Assets  for a  Series  may be  effected  by an
                                                     exchange of  Securities  with the  Originator  of such  Primary
                                                     Assets. See "USE OF PROCEEDS" herein.

   
Ratings .............................................It will be a  requirement  for issuance of any Series that the
                                                     Securities   offered  by  this   Prospectus   and  the  related
                                                     Prospectus Supplement be rated by at least one Rating Agency in
                                                     one of its  four  highest  applicable  rating  categories.  The
                                                     rating or  ratings  applicable  to  Securities  of each  Series
                                                     offered hereby and by the related Prospectus Supplement will be
                                                     as set forth in the related Prospectus Supplement. A securities
                                                     rating should be evaluated  independently of similar ratings on
                                                     different  types of  securities.  A securities  rating is not a
                                                     recommendation  to buy,  hold or sell  securities  and does not
                                                     address the effect that the rate of  prepayments on Home Equity
                                                     Loans or Underlying  Loans relating to Private  Securities,  as
                                                     applicable,  for a Series may have on the yield to investors in
                                                     the Securities of such Series. See "RISK  FACTORS--Ratings  Are
                                                     Not Recommendations" herein.
    

Absence of Market ...................................The  Securities  will be a new  issue  of  securities  with no
                                                     established  trading  market.  The  Issuer  does not expect to
                                                     apply  for  listing  of  the   Securities   on  any   national
                                                     securities  exchange or quote the  Securities in the automated
                                                     quotation  system  of  a  registered  securities  association.
                                                     The   Underwriter(s)   specified  in  the  related  Prospectus
                                                     Supplement   expects  to  make  a  secondary   market  in  the
                                                     Securities,  but  has  no  obligation  to  do  so.  See  "RISK
                                                     FACTORS" herein.

                                                         15
<PAGE>
<CAPTION>
<S> <C>

Risk Factors ........................................There are material risks associated with an investment in the
                                                     Securities.  For a  discussion  of all  material  factors  that
                                                     should  be   considered   by   prospective   investors  in  the
                                                     Securities,  see  "RISK  FACTORS"  herein  and in  the  related
                                                     Prospectus Supplement.
</TABLE>


                                                         16
<PAGE>




                                RISK FACTORS

         For a  discussion  of all  material  risk  factors  that could make the
offering of the  Securities  speculative or one of high risk,  Investors  should
consider  the  following  factors and "Risk  Factors" in the related  Prospectus
Supplement.

An Investment in Any Security May Be an Illiquid Investment, which May Result in
the Holder Holding such Investment to Maturity.

         There will be no market for the  Securities  of any Series prior to the
issuance  thereof,  and there can be no assurance  that a secondary  market will
develop or, if it does develop,  that it will provide  Holders with liquidity of
investment or will continue for the life of the  Securities of such Series.  The
Underwriter(s)  specified in the related Prospectus Supplement expects to make a
secondary market in the Securities, but has no obligation to do so.

The Assets of the Trust Fund, as Well as Any Applicable Credit Enhancement, Will
Be Limited and, if such Assets and/or Credit Enhancement Become Insufficient to
Service the Related Securities, Losses May Result.

         The  Securities  of a Series will be payable  solely from the assets of
the Trust Fund for such  Securities.  There will be no recourse to the Depositor
or any other  person  for any  default  on the Notes or any  failure  to receive
distributions on the Certificates.  Further,  at the times and to the extent set
forth in the related  Prospectus  Supplement,  certain Primary Assets and/or any
balance remaining in the Collection Account or Distribution  Account immediately
after  making  all  payments  due on the  Securities  of such  Series  and other
payments  specified  in the  related  Prospectus  Supplement,  may  be  promptly
released or remitted to the Depositor,  the Servicer, the Credit Enhancer or any
other  person  entitled  thereto  and will no longer  be  available  for  making
payments to Holders.  Consequently,  Holders of  Securities  of each Series must
rely  solely upon  payments  with  respect to the  Primary  Assets and the other
assets  constituting  the Trust Fund for a Series of Securities,  including,  if
applicable,  any amounts available  pursuant to any Credit  Enhancement for such
Series,  for the payment of principal of and interest on the  Securities of such
Series.

         Holders of Notes will be required  under the  Indenture to proceed only
against the Primary Assets and other assets  constituting the related Trust Fund
in the case of a default with respect to such Notes and may not proceed  against
any assets of the Depositor.  There is no assurance that the market value of the
Primary  Assets or any other assets for a Series will at any time be equal to or
greater than the  aggregate  principal  amount of the  Securities of such Series
then  outstanding,  plus accrued interest  thereon.  Moreover,  upon an event of
default  under the  Indenture  for a Series of Notes and a sale of the assets in
the  Trust  Fund or upon a sale of the  assets  of a Trust  Fund for a Series of
Certificates,  the Trustee,  the Servicer,  if any, the Credit  Enhancer and any
other service provider specified in the related Prospectus  Supplement generally
will be  entitled  to  receive  the  proceeds  of any such sale to the extent of
unpaid fees and other amounts owing to such persons under the related  Agreement
prior to  distributions  to  Holders  of  Securities.  Upon any such  sale,  the
proceeds  thereof  may be  insufficient  to pay in  full  the  principal  of and
interest on the Securities of such Series.

         The only obligations, if any, of the Depositor with respect to the
Securities of any Series will be pursuant to certain representations and
warranties. See "THE AGREEMENTS--Assignment of Primary Assets" herein.

Credit Enhancement Will Be Limited in Amount and Scope of Coverage and May Not
be Sufficient to Cover Losses.

         Although  any  Credit  Enhancement  is  intended  to reduce the risk of
delinquent  payments or losses to Holders entitled to the benefit  thereof,  the
amount of such Credit  Enhancement will be limited and will decline and could be
depleted under certain circumstances prior to the payment in full of the related
Series of Securities,  and as a result  Holders may suffer losses.  Furthermore,
such Credit  Enhancement  may provide only very  limited  coverage as to certain
types of losses and may provide no coverage as to certain other types of losses.
Generally,  Credit  Enhancements do not directly or indirectly  guarantee to the
holders of Securities, any specific rate of prepayment. See "CREDIT ENHANCEMENT"
herein.

                                       17
<PAGE>

The Timing of Principal Payments May Adversely Affect the Yield to Maturity of
the Securities.

   
         The yield to  maturity  experienced  by a Holder of  Securities  may be
affected  by the  rate of  payment  of  principal  of the Home  Equity  Loans or
Underlying Loans relating to the Private Securities,  as applicable.  The timing
of principal payments of the Securities of a Series will be affected by a number
of factors,  including the following:  (i) the extent of prepayments of the Home
Equity  Loans  or  Underlying  Loans  relating  to the  Private  Securities,  as
applicable;  (ii) the manner of allocating  principal payments among the Classes
of  Securities  of a Series as specified in the related  Prospectus  Supplement;
(iii)  the  exercise  by the party  entitled  thereto  of any right of  optional
termination;  (iv)  liquidations  due to defaults  and (v)  repurchases  of Home
Equity Loans or  Underlying  Loans due to conversion  of  adjustable-rate  loans
("ARM Loans") to  fixed-rate  loans or breaches of the related  Originator's  or
Servicer's   representations   and   warranties).   See   "DESCRIPTION   OF  THE
SECURITIES--Weighted Average Life of Securities.".
    

         Interest  payable on the Securities of a Series on a Distribution  Date
will include all  interest  accrued  during the period  specified in the related
Prospectus  Supplement.  In the event interest accrues during the calendar month
prior to a  Distribution  Date,  the effective  yield to Holders will be reduced
from the yield that would  otherwise be  obtainable  if interest  payable on the
Security were to accrue through the day immediately  preceding each Distribution
Date,  and the  effective  yield  (at  par) to  Holders  will be less  than  the
indicated  coupon  rate.  See  "DESCRIPTION  OF  THE   SECURITIES--Payments   of
Interest."

Prepayments May Adversely Affect the Yield to Maturity of the Securities.


   
         The yield to maturity of the Securities of each series may be adversely
affected  by a higher  or lower  than  anticipated  rate of  prepayments  on the
related  Home  Equity  Loans.  The yield to maturity  on  interest-only  Private
Securities or Private Securities purchased at premiums or discounted to par will
be  extremely  sensitive to the rate of  prepayments  on the related Home Equity
Loans.  In addition,  the yield to maturity on certain other types of classes of
Securities,  including certain classes in a series including more than one class
of Securities, may be relatively more sensitive to the rate of prepayment on the
related Home Equity Loans than other classes of Securities.

         The Home  Equity  Loans may be  prepaid in full or in part at any time;
however, a prepayment penalty or premium may be imposed in connection therewith.
Unless so specified in the related  Prospectus  Supplement,  such penalties will
not be property of the related Trust. The rate of prepayments of the Home Equity
Loans  cannot be  predicted  and is  influenced  by a wide  variety of economic,
social and other factors,  including  prevailing mortgage market interest rates,
the  availability  of  alternative   financing,   local  and  regional  economic
conditions and homeowner  mobility.  Therefore,  no assurance can be given as to
the level of prepayments that a Trust will experience.

         Prepayments  may result from mandatory  prepayments  relating to unused
monies  held in  Pre-Funding  Accounts,  if any,  voluntary  early  payments  by
borrowers  (including  payments in connection  with  refinancings of the related
senior Home  Equity Loan or Loans),  sales of  Mortgaged  Properties  subject to
"due-on-sale" provisions and liquidations due to default, as well as the receipt
of proceeds from physical damage, credit life and disability insurance policies.
In  addition,  repurchases  or  purchases  from a Trust of Home Equity  Loans or
substitution  adjustments  required to be made under the  Pooling and  Servicing
Agreement  will have the same effect on the  Securityholders  as a prepayment of
such Home Equity Loans. The related  Prospectus  Supplement will specify whether
any or all of the Home Equity Loans contain "due-on-sale" provisions.

         Collections  on the Home  Equity  Loans  may  vary due to the  level of
incidence of delinquent  payments and of  prepayments.  Collections  on the Home
Equity  Loans may also vary due to seasonal  purchasing  and  payment  habits of
borrowers.

    

                                       18
<PAGE>

As a Result of Optional  Redemption or Repurchase or Auction Sale, Holders Could
Be Fully Paid Significantly Earlier than Would Otherwise Be the Case.

         One or more  Classes  of  Securities  of any  Series  may be subject to
optional  redemption  or  repurchase,  in whole  or in part,  on or after a date
specified in the related Prospectus Supplement,  or on or after such time as the
aggregate  outstanding  principal  amount of the Primary Assets is less than the
amount or percentage specified in the related Prospectus Supplement, such amount
or  percentage  not to exceed  10% of the  aggregate  principal  balance  of the
Primary Assets as of the Cut-off Date for that Series. Neither the Trust nor the
Holders will have any  continuing  liability  under such optional  redemption or
repurchase.  If the  optional  termination  is not  exercised,  then one or more
Classes of Securities may be subject to early retirement by an auction sale. See
"THE  AGREEMENTS--Termination"  herein.  The  risk  of  reinvesting  unscheduled
distributions  resulting from redemption or repurchase of the Securities will be
borne by the Holders. See "DESCRIPTION OF THE  SECURITIES--Optional  Redemption,
Purchase or  Termination."  The optional  termination and mandatory  termination
described  herein are the only  circumstances  in which the Securities  could be
retired earlier than would be the case if the Trust were allowed to go to term.

   
Home Equity Loans with Balloon and Non-Traditional Payment Methods May Create
Greater Default Risk.

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

         Other types of loans that may be included in the Trust Fund may involve
additional uncertainties not present in traditional types of loans. For example,
certain of the Home Equity Loans may provide for escalating or variable payments
by the  borrower  under  the Home  Equity  Loan,  as to which  the  borrower  is
generally  qualified  on the  basis  of the  initial  payment  amount.  In  some
instances the borrower's income may not be sufficient to enable them to continue
to make their loan payments as such payments increase and thus the likelihood of
default will increase. The Depositor does not have any information regarding the
default history or prepayment history of payments on these non-traditional loans
    

Junior Liens May Experience Higher Rates of Delinquencies and Losses.

         If the Mortgages in a Trust Fund are primarily junior liens subordinate
to the rights of the mortgagee  under the related senior  mortgage or mortgages,
the proceeds from any liquidation, insurance or condemnation proceedings will be
available to satisfy the outstanding balance of such junior mortgage only to the
extent that the claims of such senior  mortgagees  have been  satisfied in full,
including any related foreclosure costs. In addition, a junior mortgagee may not
foreclose  on the  Mortgaged  Property  securing  a junior  mortgage  unless  it
forecloses subject to the senior mortgages, in which case it must either pay the
entire amount due on the senior  mortgages to the senior  mortgagees at or prior
to the  foreclosure  sale or undertake  the  obligation  to make payments on the
senior mortgages in the event the mortgagor is in default thereunder.  The Trust
Fund will not have any source of funds to satisfy the senior  mortgages  or make
payments due to the senior mortgagees.

Property Values May Decline, Leading to Higher Losses.

   
         There are  several  factors  that could  adversely  affect the value of
Mortgaged  Properties  such that the  outstanding  balance of the  related  Home
Equity Loan,  together with any senior  financing on the  Mortgaged  Properties,
would equal or exceed the value of the Mortgaged  Properties.  Among the factors
that could adversely affect the value of the Mortgaged Properties are an overall
decline in the residential real estate market in the areas in
    


                                       19
<PAGE>

         which the Mortgaged  Properties are located or a decline in the general
condition  of the  Mortgaged  Properties  as a result of failure of borrowers to
maintain  adequately the Mortgaged  Properties or of natural  disasters that are
not necessarily  covered by insurance,  such as earthquakes and floods. Any such
decline could extinguish the value of a junior interest in a Mortgaged  Property
before  having any effect on the  related  senior  interest  therein.  If such a
decline occurs, the actual rates of delinquencies, foreclosure and losses on the
junior loans could be higher than those  currently  experienced  in the mortgage
lending industry in general.

Geographic Concentration of Mortgaged Properties May Result in Higher Losses, if
Particular Regions Experience Downturns.

   
         Certain  geographic  regions from time to time will  experience  weaker
regional economic  conditions and housing markets than will other regions,  and,
consequently,  will  experience  higher  rates of loss and  delinquency  on home
equity loans  generally.  The Home Equity  Loans  underlying  certain  Series of
Securities may be  concentrated  in such regions,  and such  concentrations  may
present risk  considerations  in addition to those generally present for similar
home  equity  loan   asset-backed   securities   without  such   concentrations.
Information  with respect to geographic  concentration  of Mortgaged  Properties
that is known at the  time of the  offering  will be  specified  in the  related
Prospectus Supplement.
    

Pre-Funding May Adversely Affect Investment.

         If a Trust  Fund  includes  a  Pre-Funding  Account  and the  principal
balance of  additional  Primary  Assets  delivered  to the Trust Fund during the
Pre-Funding  Period is less than the original  Pre-Funded Amount, the Holders of
the  Securities of the related  Series will receive a prepayment of principal as
and to the extent  described  in the  related  Prospectus  Supplement.  Any such
principal  prepayment  may  adversely  affect  the  yield  to  maturity  of  the
applicable   Securities.   Since  prevailing   interest  rates  are  subject  to
fluctuation,  there can be no assurance  that investors will be able to reinvest
such a  prepayment  at yields  equaling or  exceeding  the yields on the related
Securities.  It is  possible  that the  yield on any such  reinvestment  will be
lower, and may be significantly lower, than the yield on the related Securities.

         Each  additional  Primary Asset must satisfy the  eligibility  criteria
specified in the related Prospectus Supplement and the related agreements.  Such
eligibility  criteria will be determined in consultation with each Rating Agency
(and/or  Credit  Enhancer)  prior to the issuance of the related  Series and are
designed to ensure that if such  additional  Primary Asset were included as part
of the initial Trust Fund, the credit quality of such assets would be consistent
with the initial  rating of each Class of Securities  of such Series.  Following
the  transfer  of  additional   Primary  Assets  to  the  Trust,  the  aggregate
characteristics of the Primary Assets then held in the Trust may vary from those
of the initial Primary Assets of such Trust. As a result, the additional Primary
Assets may  adversely  affect the  performance  of the  related  Securities  

         The ability of a Trust to invest in  additional  Primary  Assets during
the  related  Pre-Funding  Period  will  be  dependant  on  the  ability  of the
Originator to originate or acquire Primary Assets that satisfy the  requirements
for transfer to the Trust Fund.  The ability of the  Originator  to originate or
acquire such Primary Assets will be affected by a variety of social and economic
factors,  including the prevailing level of market interest rates,  unemployment
levels and consumer perceptions of general economic conditions.

Environmental Conditions on the Mortgaged Property May Give Rise to Liability.

         Real property pledged as security to a lender may be subject to certain
environmental  risks.  Under  the laws of  certain  states,  contamination  of a
Mortgaged  Property may give rise to a lien on the Mortgaged  Property to assure
the costs of clean-up. In several states, such a lien has priority over the lien
of an existing mortgage or owner's interest against such Mortgaged Property.  In
addition,  under the laws of some  states  and under the  federal  Comprehensive
Environmental Response,  Compensation,  and Liability Act of 1980 ("CERCLA"),  a
lender may be  liable,  as an "owner"  or  "operator,"  for costs of  addressing
releases or threatened releases of hazardous substances that require remedy at a
property, if agents or employees of the lender have become sufficiently involved
in  the   operations  of  the  borrower,   regardless  of  whether  or  not  the
environmental  damage or threat was caused by a prior owner. A lender also risks
such liability on foreclosure of the Mortgaged Property.

                                       20
<PAGE>

   
State and Federal Credit Protection Laws May Limit Collection of Principal and
Interest on the  Home Equity Loans.

         Applicable  state  laws  generally  regulate  interest  rates and other
charges and require certain disclosures.  In addition,  other state laws, public
policy and general principles of equity relating to the protection of consumers,
unfair and deceptive  practices and debt  collection  practices may apply to the
origination, servicing and collection of the Home Equity Loans.

         The Home Equity Loans may also be subject to Federal  laws,  including:
(i) the Federal Truth in Lending Act and  Regulation Z  promulgated  thereunder,
which require  certain  disclosures to the borrowers  regarding the terms of the
Home Equity  Loans;  (ii) the Equal  Credit  Opportunity  Act and  Regulation  B
promulgated thereunder, which prohibit discrimination on the basis of age, race,
color,  sex,  religion,  marital  status,  national  origin,  receipt  of public
assistance  or the  exercise of any right under the Consumer  Credit  Protection
Act, in the extension of credit;  and (iii) the Fair Credit Reporting Act, which
regulates the use and reporting of information  related to the borrower's credit
experience.

         Depending  on the  provisions  of the  applicable  law and the specific
facts  and  circumstances  involved,  violations  of these  laws,  policies  and
principles  may limit the ability of the  Servicer to collect all or part of the
principal of or interest on the Home Equity Loans, may entitle the borrower to a
refund of amounts  previously paid and, in addition,  could subject the owner of
the Home Equity Loan to damages and  administrative  enforcement.  See  "CERTAIN
LEGAL ASPECTS OF THE HOME EQUITY LOANS" herein.
    

Ratings Are Not Recommendations. A Reduction in the Rating of Any Credit
Enhancer Would Likely Adversely Impact the Rating of the Securities.

         It will be a condition to the issuance of a Series of  Securities  that
they be rated in one of the four highest rating  categories by the Rating Agency
identified in the related Prospectus Supplement.  Any such rating would be based
on, among other things,  the adequacy of the value of the Primary Assets and any
Credit Enhancement with respect to such Series. Such rating should not be deemed
a recommendation to purchase,  hold or sell Securities,  inasmuch as it does not
address market price or suitability for a particular investor.

A Reduction in the Rating of Any Credit Enhancer Would Likely Adversely Impact
the Rating of the Securities.

         There is also no  assurance  that any such rating will remain in effect
for any given period of time or may not be lowered or withdrawn  entirely by the
Rating  Agency if in its  judgment  circumstances  in the future so warrant.  In
addition to being lowered or withdrawn due to any erosion in the adequacy of the
value of the Primary  Assets,  such rating  might also be lowered or  withdrawn,
among other  reasons,  because of an adverse  change in the  financial  or other
condition  of a  Credit  Enhancer  or a  change  in the  rating  of such  Credit
Enhancer's long term debt.

ERISA May Restrict the Acquisition, Ownership and Disposition of Securities.

         Generally,  ERISA  applies to  investments  made by  benefit  plans and
transactions  involving  the  assets of such  plans.  Due to the  complexity  of
regulations which govern such plans,  prospective  investors that are subject to
ERISA are urged to consult their own counsel regarding  consequences under ERISA
of   acquisition,   ownership  and   disposition  of   Securities.   See  "ERISA
CONSIDERATIONS" herein.

   
                          DESCRIPTION OF THE SECURITIES
    

General

         Each  Series of Notes  will be issued  pursuant  to an  indenture  (the
"Indenture")  between  the  related  Issuer and the entity  named in the related
Prospectus  Supplement as trustee (the "Trustee") with respect to such Series. A
form of Indenture has been filed as an exhibit to the Registration  Statement of
which this  Prospectus  forms a part.  The  Certificates  will also be issued in
Series pursuant to separate agreements (each, a "Pooling and Servicing


                                       21
<PAGE>

   
Agreement" or a "Trust  Agreement")  among the Depositor,  the Servicer,  if the
Series  relates to Home Equity  Loans,  and the  Trustee.  A form of Pooling and
Servicing  Agreement has been filed as an exhibit to the Registration  Statement
of which this  Prospectus  forms a part.  A Series may consist of both Notes and
Certificates.
    

         The Originator may agree to reimburse the Depositor for certain fees
and expenses of the Depositor incurred in connection with the offering of the
Securities.

         The following  summaries  describe certain provisions in the Agreements
common to each Series of Securities. The summaries do not purport to be complete
and are subject to, and are  qualified in their  entirety by  reference  to, the
provisions of the  Agreements  and the  Prospectus  Supplement  relating to each
Series  of  Securities.  Where  particular  provisions  or  terms  used  in  the
Agreements  are referred to, the actual  provisions  (including  definitions  of
terms) are incorporated herein by reference as part of such summaries.

         Each  Series of  Securities  will  consist  of one or more  Classes  of
Securities,  one or more of which may be compound interest securities,  variable
interest  securities,  PAC securities,  zero coupon  securities,  principal only
securities,  interest only securities or participating  securities. A Series may
also include one or more Classes of  subordinate  securities.  The Securities of
each Series will be issued only in fully  registered form,  without coupons,  in
the authorized  denominations for each Class specified in the related Prospectus
Supplement.  Upon satisfaction of the conditions,  if any, applicable to a Class
of a Series, the transfer of the Securities may be registered and the Securities
may be  exchanged  at the  office of the  Trustee  specified  in the  Prospectus
Supplement  without  the  payment of any  service  charge  other than any tax or
governmental  charge payable in connection with such registration of transfer or
exchange.  One or more Classes of a Series may be available in  book-entry  form
only.

         Payments of principal of and interest on a Series of Securities will be
made on the Distribution Dates specified in the Prospectus  Supplement  relating
to such Series by check mailed to Holders of such Series,  registered as such at
the close of  business on the record date  specified  in the related  Prospectus
Supplement applicable to such Distribution Dates at their addresses appearing on
the security register, except that (a) payments may be made by wire transfer (at
the  expense  of the Holder  requesting  payment  by wire  transfer)  in certain
circumstances  described  in the  related  Prospectus  Supplement  and (b) final
payments of  principal in  retirement  of each  Security  will be made only upon
presentation  and  surrender  of such  Security  at the  office  of the  Trustee
specified  in the  Prospectus  Supplement.  Notice  of the  final  payment  on a
Security will be mailed to the Holder of such Security  before the  Distribution
Date on which the final principal payment on any Security is expected to be made
to the holder of such Security.

         Payments of principal of and interest on the Securities will be made by
the Trustee,  or a paying  agent on behalf of the  Trustee,  as specified in the
related Prospectus Supplement. Payments with respect to the Primary Assets for a
Series,  together with reinvestment  income thereon,  amounts withdrawn from any
Reserve Fund,  and amounts  available  pursuant to any other Credit  Enhancement
will be  deposited  into the  Collection  Account.  Such  amounts  may be net of
certain amounts payable to the related  Servicer and any other person  specified
in the Prospectus Supplement. Such amounts thereafter will be deposited into the
Distribution Account and will be available to make payments on the Securities of
such Series on the next Distribution Date. See "THE TRUST  FUNDS--Collection and
Distribution Accounts" herein.

Payments of Interest

   
         The  Securities  of each  Class  by their  terms  entitled  to  receive
interest will bear  interest from the date and at the rate per annum  specified,
or  calculated  in the method  described in the related  Prospectus  Supplement.
Interest on such Securities of a Series will be payable on the Distribution Date
specified  in the  related  Prospectus  Supplement.  The  rate  of  interest  on
Securities  of a Series may be variable or may change with changes in the annual
percentage  rates of the Home Equity Loans or Underlying  Loans  relating to the
Private  Securities,  as applicable included in the related Trust Fund and/or as
prepayments occur with respect to such Home Equity Loans or Underlying Loans, as
applicable.  Principal  Only  Securities  may not be  entitled  to  receive  any
interest  distributions  or may be entitled  to receive  only  nominal  interest
distributions.  Any interest on Zero Coupon  Securities  that is not paid on the
related  Distribution  Date will accrue and be added to the principal thereof on
such Distribution Date.
    


                                       22
<PAGE>

         Interest payable on the Securities on a Distribution  Date will include
all  interest  accrued  during the period  specified  in the related  Prospectus
Supplement.  In the event interest accrues during the calendar month preceding a
Distribution Date, the effective yield to Holders will be reduced from the yield
that would otherwise be obtainable if interest payable on the Securities were to
accrue through the day immediately preceding such Distribution Date.

Payments of Principal

         On each Distribution Date for a Series, principal payments will be made
to the  Holders of the  Securities  of such  Series on which  principal  is then
payable,  to the extent set forth in the  related  Prospectus  Supplement.  Such
payments  will be made in an  aggregate  amount  determined  as specified in the
related Prospectus Supplement and will be allocated among the respective Classes
of a Series in the  manner,  at the times and in the  priority  (which  may,  in
certain  cases,  include  allocation  by random  lot) set  forth in the  related
Prospectus Supplement.

Final Scheduled Distribution Date

         The Final  Scheduled  Distribution  Date with  respect to each Class of
Notes is the date no later than which the  principal  thereof will be fully paid
and with respect to each Class of a Series of  Certificates  will be the date on
which the entire  aggregate  principal  balance of such Class is  expected to be
reduced  to zero,  in each  case  calculated  on the  basis  of the  assumptions
applicable to such Series described in the related  Prospectus  Supplement.  The
Final Scheduled  Distribution  Date for each Class of a Series will be specified
in the related Prospectus Supplement.  Since payments on the Primary Assets will
be used to make  distributions in reduction of the outstanding  principal amount
of the Securities,  it is likely that the actual final  Distribution Date of any
such Class will occur earlier,  and may occur  substantially  earlier,  than its
Final Scheduled Distribution Date.

         Furthermore,  with  respect  to a Series  of  Certificates,  as will be
further  described  in  the  related  Prospectus  Supplement,  as  a  result  of
delinquencies,  defaults  and  liquidations  of the Primary  Assets in the Trust
Fund, the actual final Distribution Date of any Certificate may occur later than
its Final  Scheduled  Distribution  Date.  No  assurance  can be given as to the
actual  prepayment  experience with respect to a Series.  See "Weighted  Average
Life of the Securities" below.

Special Redemption

   
         One or more  Classes of  Securities  of a Series of  Securities  having
other than monthly  Distribution Dates may be subject to special redemption,  in
whole or in part, on the day specified in the related  Prospectus  Supplement (a
"Special  Redemption  Date") if, as a  consequence  of  prepayments  on the Home
Equity Loans or Underlying Loans, as applicable,  relating to such Securities or
low yields then available for reinvestment,  the entity specified in the related
Prospectus  Supplement  determines,   based  on  assumptions  specified  in  the
applicable Agreement, that the amount available for the payment of interest that
will have accrued on such Securities (the "Available  Interest  Amount") through
the  designated  interest  accrual  date  specified  in the  related  Prospectus
Supplement  is less than the amount of interest  that will have  accrued on such
Securities to such date.  In such event and as further  described in the related
Prospectus Supplement, the Trustee will redeem a principal amount of outstanding
Securities of such Series as will cause the Available  Interest  Amount to equal
the amount of interest that will have accrued through such  designated  interest
accrual date for such Series of Securities  outstanding  immediately  after such
redemption.
    

Optional Redemption, Purchase or Termination

   
         One or more  Classes  of  Securities  of any  Series  may be subject to
optional redemption or repurchase, in whole or in part, on any Distribution Date
by the related Originator,  Servicer or Credit Enhancer or an affiliate thereof.
Such  redemption or repurchase  may occur or on or after a date specified in the
related  Prospectus  Supplement,  or on or  after  such  time  as the  aggregate
outstanding principal amount of the Securities or Primary Assets, is less than a
percentage not to exceed 20% of the aggregate  principal  balance of the Primary
Assets  as of the  Cut-off  Date for that  Series.  Notice  of such  redemption,
purchase or  termination  must be given by the Depositor or the Trustee prior to
the related date. The redemption, purchase or repurchase price will be set forth
in the related  Prospectus  Supplement.  In the event that a REMIC  election has
been made, the Trustee shall receive a satisfactory  opinion of counsel that the
optional redemption, purchase or termination will be conducted so as to
    


                                       23
<PAGE>

constitute a "qualified liquidation" under Section 860F of the Code. The risk of
reinvesting   unscheduled   distributions  resulting  form  prepayments  of  the
Securities will be borne by the Holders.  Neither the Trust nor the Holders will
have any continuing liability under such optional redemption or repurchase.

         In  addition,  the  Trustee,  the  Servicer or certain  other  entities
specified in the related  Prospectus  Supplement may be required to effect early
retirement  of a series of Securities  by  soliciting  competitive  bids for the
purchase of the related Primary Assets or otherwise,  under other  circumstances
and in the manner specified in "THE AGREEMENTS--Termination " herein.

Weighted Average Life of the Securities

         Weighted  average  life refers to the average  amount of time that will
elapse from the date of issue of a security  until each dollar of  principal  of
such security will be repaid to the investor.  The weighted  average life of the
Securities  of a Class  will be  influenced  by the  rate at  which  the  amount
financed under Primary  Assets  included in the Trust Fund for a Series is paid.
Such repayment may be in the form of scheduled amortization or prepayments.

   
         Prepayments on loans and other  receivables can be measured relative to
a  prepayment  standard  or model.  The  Prospectus  Supplement  for a Series of
Securities will describe the prepayment  standard or model, if any, used and may
contain tables setting forth the projected  weighted  average life of each Class
of Securities of such Series and the percentage of the original principal amount
of each  Class  of  Securities  of such  Series  that  would be  outstanding  on
specified  Distribution Dates for such Series based on the assumptions stated in
such Prospectus  Supplement,  including assumptions that prepayments on the Home
Equity  Loans  or  Underlying  Loans  relating  to the  Private  Securities,  as
applicable,  included in the related Trust Fund are made at rates  corresponding
to various  percentages  of the prepayment  standard or model  specified in such
Prospectus Supplement.

         There is,  however,  no assurance  that  prepayment  of the Home Equity
Loans or Underlying  Loans  relating to the Private  Securities,  as applicable,
included in the related  Trust Fund will conform to any level of any  prepayment
standard or model specified in the related  Prospectus  Supplement.  The rate of
principal  prepayments  on pools of loans  may be  influenced  by a  variety  of
factors, including job related factors such as transfers,  layoffs or promotions
and personal factors such as divorce,  disability or prolonged illness. Economic
conditions, either generally or within a particular geographic area or industry,
also may  affect  the rate of  principal  prepayments.  Demographic  and  social
factors may influence the rate of principal  prepayments  in that some borrowers
have greater financial flexibility to move or refinance than do other borrowers.
The deductibility of mortgage interest payments,  servicing  decisions and other
factors also affect the rate of principal prepayments. As a result, there can be
no  assurance  as to the rate or timing  of  principal  prepayments  of the Home
Equity Loans or  Underlying  Loans either from time to time or over the lives of
such Home Equity Loans or Underlying Loans.

         The  rate of  prepayments  of  conventional  housing  loans  and  other
receivables has fluctuated  significantly in recent years. In general,  however,
if prevailing  interest rates fall significantly below the interest rates on the
Home Equity Loans or Underlying  Loans  relating to the Private  Securities,  as
applicable,  for a Series,  such loans are likely to prepay at rates higher than
if prevailing interest rates remain at or above the interest rates borne by such
loans.  In this  regard,  it  should  be noted  that the  Home  Equity  Loans or
Underlying Loans, as applicable, for a Series may have different interest rates.
In addition,  the weighted average life of the Securities may be affected by the
varying  maturities of the Home Equity Loans or Underlying Loans relating to the
Private Securities,  as applicable. If any Home Equity Loans or Underlying Loans
relating  to the Private  Securities,  as  applicable,  for a Series have actual
terms-to-stated  maturity of less than those  assumed in  calculating  the Final
Scheduled  Distribution Date of the related  Securities,  one or more Classes of
the  Series  may be  fully  paid  prior  to  their  respective  Final  Scheduled
Distribution Date, even in the absence of prepayments and a reinvestment  return
higher than the Assumed Reinvestment Rate.
    

                                       24
<PAGE>

                                 THE TRUST FUNDS

General

   
         The Notes of each Series will be secured by the pledge of the assets of
the  related  Trust Fund,  and the  Certificates  of each Series will  represent
interests in the assets of the related Trust Fund. The Trust Fund of each Series
will include  assets  acquired from the  Originator  composed of (i) the Primary
Assets, (ii) any Credit Enhancement, (iii) any Mortgaged Property that secured a
Home  Equity  Loan  but  which is  acquired  by  foreclosure  or deed in lieu of
foreclosure or repossession and (iv) the amount, if any, initially  deposited in
the Collection Account or Distribution  Account for a Series as specified in the
related  Prospectus  Supplement.  A maximum  of 5% (by  Cut-off  Date  Principal
Balance) of the  aggregate  Primary  Assets that are included in a Trust Fund as
such Trust Fund will be  constituted  at the closing  date will deviate from the
characteristics that are described in the related Prospectus Supplement.
    

         The Securities will be non-recourse  obligations secured by the related
Trust  Fund.  Holders  of a  Series  of  Notes  may only  proceed  against  such
collateral  securing  such Series of Notes in the case of a default with respect
to such Series of Notes and may not proceed  against any assets of the Depositor
or the related Trust Fund not pledged to secure such Notes.

   
         The Primary  Assets for a Series will be acquired by the related  Trust
Fund from the  related  Originator,  or may be acquired in the open market or in
privately negotiated  transactions.  Home Equity Loans relating to a Series will
be serviced  by the  Servicer,  which may be the  Originator,  specified  in the
related Prospectus  Supplement,  pursuant to a Pooling and Servicing  Agreement,
with  respect to a Series of  Certificates  or a servicing  agreement  (each,  a
"Servicing  Agreement")  between the Trust Fund and Servicer,  with respect to a
Series of Notes.
    

         As  used  herein,  "Agreement"  means,  with  respect  to a  Series  of
Certificates,  the Pooling and Servicing Agreement or Trust Agreement,  and with
respect to a Series of Notes, the Indenture and the Servicing Agreement,  as the
context requires.

         A Trust Fund relating to a Series of Securities may be a business trust
formed  under  the  laws  of  the  state  specified  in the  related  Prospectus
Supplement pursuant to a trust agreement (each, a "Trust Agreement") between the
Depositor and the trustee of such Trust Fund specified in the related Prospectus
Supplement

         With respect to each Trust Fund,  prior to the initial  offering of the
related Series of Securities, the Trust Fund will have no assets or liabilities.
No Trust Fund is  expected  to engage in any  activities  other than  acquiring,
managing and holding the related  Primary  Assets and other assets  contemplated
herein  and in the  related  Prospectus  Supplement  and the  proceeds  thereof,
issuing  Securities and making  payments and  distributions  thereon and certain
related  activities.  No Trust  Fund is  expected  to have any source of capital
other than its assets and any related Credit Enhancement.

   
         Primary  Assets  included in the Trust Fund for a Series may consist of
any combination of Home Equity Loans and Private  Securities,  to the extent and
as specified in the related Prospectus Supplement. Some of the Home Equity Loans
may be  delinquent  to the extent and as  specified  in the  related  Prospectus
Supplement. The percentage of those Home Equity Loans which are delinquent shall
not exceed 10% of the aggregate  principal  balance of the Primary  Assets as of
the Cut-off Date for that Series.  The following is a brief  description  of the
Home Equity Loans expected to be included in the related Trusts.

The  Home Equity Loans

         Home Equity  Loans.  The Primary  Assets for a Series may  consist,  in
whole or in part,  of loans (the "Home  Equity  Loans")  secured by mortgages on
one- to four-family residential housing ("Single Family Properties"),  including
condominium units ("Condominium Units") and cooperative dwellings  ("Cooperative
Dwellings")  which may be  subordinated to other mortgages on the same Mortgaged
Property.  The Home Equity  Loans may have fixed  interest  rates or  adjustable
interest  rates and may provide for other payment  characteristics  as described
below and in the related Prospectus Supplement.
    



                                       25
<PAGE>


   
         The Home Equity Loans will consist of what are commonly  referred to as
"home equity" loans, as distinguished from "purchase money" loans. Both of these
concepts refer to the use of proceeds made by the related borrower,  rather than
to any legal or other  documentary  differences  between the two types of loans,
except  that  "home  equity"  loans are  usually  (but not  always)  secured  by
mortgages which are in a subordinate  lien position while "purchase money" loans
are usually  (but not always)  secured by  mortgages  which are in a senior lien
position,  and "home  equity" loans are  typically  (but not always)  shorter in
maturity than "purchase  money" loans (i.e.,  fifteen rather than thirty years).
The Home Equity Loans, in addition to being secured by mortgages on real estate,
may also be secured by "fixtures" treated as personal property under local state
law. Although fixtures may turn up more frequently in the case of loans in which
the  proceeds  are used to fund  home  improvements,  fixtures  as a part of the
collateral  package may be a part of either a "home equity" or "purchase  money"
loan.

         A "home  equity"  loan is a loan the  proceeds of which are not used to
purchase the related  mortgaged  property;  the  proceeds of a "purchase  money"
mortgage are applied to the purchase of the related mortgaged property.  Typical
uses of  proceeds  of  "home  equity"  loans  would  be home  improvement,  debt
consolidation and the funding of large expenses such as college tuition.

         The Home Equity Loans may be (i)  "conventional"  loans,  that is, they
will not be insured or guaranteed by any  governmental  agency,  (ii) insured by
the Federal  Housing  Authority  ("FHA") or (iii)  partially  guaranteed  by the
Veteran's Administration, as specified in the related Prospectus Supplement. The
Home Equity Loans may be either  "closed-end"  loans  (i.e.,  loans which do not
permit the  related  borrower  to obtain the  proceeds  of future  advances)  or
"open-end" loans (i.e.,  loans  structured as lines of credit,  which permit the
related  borrower,  subject to a maximum dollar amount,  to obtain more than one
advance of proceeds).  The Home Equity Loans will be secured by first, second or
more junior  liens on fee simple or leasehold  interests in one- to  four-family
residential  properties.  The  principal  and  interest on the Home Equity Loans
included in the Trust for a Series of Securities  will be payable  either on the
first day of each month or on different  scheduled days  throughout  each month,
and the  interest  will be  calculated  either on a simple  interest,  actuarial
method  or  "Rule  of  78s"  method,  as  described  herein  and in the  related
Prospectus Supplement. When a full principal prepayment is paid on a Home Equity
Loan during a month,  the  Mortgagor is generally  charged  interest only on the
days of the month actually elapsed up to the date of such prepayment, at a daily
interest rate that is applied to the principal amount of the Home Equity Loan so
prepaid.

         Payment  Terms.  The  payment  terms  of the  Home  Equity  Loans to be
included in a Trust for a Series  will be  described  in the related  Prospectus
Supplement and may include any of the following features of combinations thereof
or other features described in the related Prospectus Supplement:

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

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

                            (c) Monthly  Payments of principal  and interest may
         be fixed for the life of the Home  Equity  Loan,  may  increase  over a
         specified period of time or may change from period to period. Home

    


                                       26
<PAGE>

   
         Equity Loans may include limits on periodic increases or decreases in
         the amount of Monthly Payments and may include maximum or minimum
         amounts of Monthly Payments.


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

         Amortization  of the Home  Equity  Loans.  The Home  Equity  Loans will
provide for payments that are  allocated to principal and interest  according to
either the  actuarial  method (an  "Actuarial  Home  Equity  Loan"),  the simple
interest  method (a "Simple  Interest  Home  Equity  Loan") or the "Rule of 78s"
method  (a  "Rule  of 78s  Home  Equity  Loan"),  as set  forth  in the  related
Prospectus Supplement.  The related Prospectus Supplement will set forth whether
any of the Home  Equity  Loans will  provide for  deferred  interest or negative
amortization.

         An Actuarial  Home Equity Loan  provides for payments in level  monthly
installments  (except,  in the  case  of a  Balloon  Loan,  the  final  payment)
consisting of interest equal to  one-twelfth  of the applicable  Loan Rate times
the unpaid  principal  balance,  with the  remainder of such payment  applied to
principal.

         A Simple Interest Home Equity Loan provides for the amortization of the
amount  financed  under  such Home  Equity  Loan over a series of equal  Monthly
Payments  (except,  in the case of a  Balloon  Loan,  the final  payment).  Each
Monthly  Payment  consists of an  installment of interest which is calculated on
the basis of the  outstanding  principal  balance of the Home  Equity Loan being
multiplied  by the stated Loan Rate and further  multiplied  by a fraction,  the
numerator  of  which is the  number  of days in the  period  elapsed  since  the
preceding  payment  of  interest  was made and the  denominator  of which is the
number of days in the  annual  period  for which  interest  accrues on such Home
Equity Loan. As payments are received under a Simple  Interest Home Equity Loan,
the amount received is applied first to interest  accrued to the date of payment
and the balance is applied to reduce the unpaid principal balance.  Accordingly,
if a borrower pays a fixed monthly  installment on a Simple Interest Home Equity
Loan before its  scheduled  due date,  the portion of the payment  allocable  to
interest for the period since the  preceding  payment was made will be less than
it would have been had the payment  been made as  scheduled,  and the portion of
the  payment   applied  to  reduce  the  unpaid   principal   balance   will  be
correspondingly greater.  However, the next succeeding payment will result in an
allocation  of a  greater  amount to  interest  if such  payment  is made on its
scheduled due date.

         Conversely,  if a borrower pays a fixed monthly  installment  after its
scheduled  due date,  the portion of the payment  allocable  to interest for the
period since the  preceding  payment was made will be greater than it would have
been had the payment been made as scheduled,  and the remaining portion, if any,
of  the  payment  applied  to  reduce  the  unpaid  principal  balance  will  be
correspondingly  less. If each  scheduled  payment under a Simple  Interest Home
Equity Loan is made on or prior to its scheduled due date, the principal balance
of the Home Equity Loan will  amortize in the manner  described in the preceding
paragraph.  However, if the borrower consistently makes scheduled payments after
the  scheduled  due date,  the Home Equity Loan will  amortize  more slowly than
scheduled.  If a Simple  Interest  Home Equity Loan is prepaid,  the borrower is
required to pay interest only to the date of prepayment.

         Certain  of the Home  Equity  Loans  contained  in a Trust may be loans
insured  under the FHA Title I credit  insurance  program  created  pursuant  to
Sections 1 and 2(a) of the National Housing Act of 1934 (the "Title I Program").
Under  the  Title I  Program,  the FHA is  authorized  and  empowered  to insure
qualified  lending  institutions  against losses on eligible loans.  The Title I
Program operates as a coinsurance  program in which the FHA insures up to 90% of
certain  losses  incurred on an individual  insured  loan,  including the unpaid
principal balance of the loan, but only to the extent of the insurance  coverage
available in the lender's FHA insurance  coverage reserve account.  The owner of
the loan bears the uninsured loss on each loan.
    


                                       27
<PAGE>

   
         The Mortgaged  Properties  will include Single Family  Property  (i.e.,
one-to  four-family   residential  housing,   including  Condominium  Units  and
Cooperative   Dwellings)  The  Mortgaged  Properties  may  consist  of  detached
individual dwellings, individual condominiums, townhouses, duplexes, row houses,
individual units in planned unit developments and other attached dwelling units.
Each Single  Family  Property will be located on land owned in fee simple by the
borrower or on land leased by the borrower for a term at least equal to the term
of  the  related  Mortgage.   Attached  dwellings  may  include   owner-occupied
structures where each borrower owns the land upon which the unit is built,  with
the  remaining  adjacent  land owned in common or  dwelling  units  subject to a
proprietary  lease or occupancy  agreement in a  cooperatively  owned  apartment
building.
    

         The related Prospectus Supplement will specify whether or not Mortgages
on  Cooperative  Dwellings  consist  of a lien  on the  shares  issued  by  such
Cooperative  Dwelling and the proprietary lease or occupancy  agreement relating
to such Cooperative Dwelling.

   
         The  aggregate  principal  balance  of Home  Equity  Loans  secured  by
Mortgaged  Properties that are  owner-occupied  will be disclosed in the related
Prospectus  Supplement.  The  sole  basis  for a  representation  that  a  given
percentage of the Home Equity Loans are secured by Single  Family  Property that
is  owner-occupied  will be either  (i) the  making of a  representation  by the
Mortgagor  at  origination  of the Home Equity  Loan either that the  underlying
Mortgaged  Property  will be used by the  Mortgagor for a period of at least six
months every year or that the Mortgagor intends to use the Mortgaged Property as
a  primary  residence,  or (ii) a finding  that the  address  of the  underlying
Mortgaged  Property  is the  Mortgagor's  mailing  address as  reflected  in the
Servicer's   records.   To  the  extent  specified  in  the  related  Prospectus
Supplement,  the Mortgaged  Properties may include non-owner occupied investment
properties and vacation and second homes.

         The  initial  Combined  Loan-to-Value  Ratio of a Home  Equity  Loan is
computed in the manner described in the related  Prospectus  Supplement,  taking
into account the amounts of any related senior loans.

         Additional  Information.  The selection  criteria which will apply with
respect to the Home Equity  Loans,  including,  but not limited to, the Combined
Loan-to-Value Ratios or Loan-to-Value  Ratios, as applicable,  original terms to
maturity  and  delinquency  information,   will  be  specified  in  the  related
Prospectus Supplement.

         The Home Equity  Loans for a Series may include  Home Equity Loans that
do not amortize  their  entire  principal  balance by their  stated  maturity in
accordance  with their  terms and  require a balloon  payment  of the  remaining
principal  balance  at  maturity,   as  specified  in  the  related   Prospectus
Supplement.  The Home Equity  Loans for a Series may  include  loans that do not
have a specified stated maturity.

         The  related  Prospectus   Supplement  for  each  Series  will  provide
information  with respect to the Home Equity Loans that are Primary Assets as of
the Cut-off Date, including, among other things, and to the extent relevant: (a)
the aggregate unpaid  principal  balance of the Home Equity Loans; (b) the range
and  weighted  average Loan Rate on the Home Equity  Loans,  and, in the case of
adjustable rate loans,  the range and weighted average of the current Loan Rates
and the  Lifetime  Rate  Caps,  if any;  (c) the range and  average  outstanding
principal  balance of the Loans; (d) the weighted average original and remaining
term-to-stated  maturity of the Home Equity  Loans and the range of original and
remaining  terms-to-stated  maturity, if applicable;  (e) the range and weighted
average of Combined  Loan-to-Value  Ratios or Loan-to-Value  Ratios for the Home
Equity Loans,  as  applicable;  (f) the  percentage  (by  outstanding  principal
balance as of the  Cut-off  Date) of Home Equity  Loans that accrue  interest at
adjustable or fixed interest rates;  (g) any special hazard  insurance policy or
bankruptcy bond or other Credit  Enhancement  relating to the Home Equity Loans;
(h) the geographic  distribution of any Mortgaged  Properties  securing the Home
Equity Loans;  (i) the percentage of Home Equity Loans (by principal  balance as
of the Cut-off  Date) that are secured by Single  Family  Mortgaged  Properties,
shares relating to Cooperative Dwellings, Condominium Units, investment property
and vacation or second  homes;  (j) the lien  priority of the Home Equity Loans;
(k) year of origination of the Home Equity Loans; and (l) the delinquency status
of Home Equity Loans,  including the duration and history of such  delinquencies
and the  percentage of the of Home Equity Loans (by principal  balance as of the
Cut-off Date) that are delinquent.  The related Prospectus  Supplement will also
specify any other  limitations  on the types or  characteristics  of Home Equity
Loans for a Series.
    


                                       28
<PAGE>

   
         If specific  information  respecting the Home Equity Loans is not known
at the time the related series of Securities  initially is offered,  information
of the nature described above will be provided in the Prospectus Supplement, and
specific  information will be set forth in a report on Form 8-K to be filed with
the  Commission   within  fifteen  days  after  the  initial  issuance  of  such
Securities.  A copy of the Pooling and Servicing  Agreement with respect to each
Series of Securities  will be attached to the Form 8-K and will be available for
inspection at the corporate trust office of the Trustee specified in the related
Prospectus  Supplement.  A schedule  of the Home Equity  Loans  relating to such
Series will be attached to the Pooling and Servicing  Agreement delivered to the
Trustee upon delivery of the Securities.
    

Private Securities

   
         General.  Primary Assets for a Series may consist, in whole or in part,
of Private  Securities  which  include  pass-through  certificates  representing
beneficial interests in loans of the type that would otherwise be eligible to be
Home Equity Loans (the  "Underlying  Loans") or (b)  collateralized  obligations
secured by Underlying Loans.  Such  pass-through  certificates or collateralized
obligations  will have previously been (a) offered and distributed to the public
pursuant to an effective registration statement or (b) acquired in a transaction
not involving  any public  offering from a person who is not an affiliate of the
issuer of such  securities at the time of transfer (nor an affiliate  thereof at
any time during the three  preceding  months);  provided a period of three years
elapsed since the later of the date the securities were acquired from the issuer
or an affiliate thereof.  Although individual Underlying Loans may be insured or
guaranteed by the United States or an agency or  instrumentality  thereof,  they
need  not be,  and  Private  Securities  themselves  will not be so  insured  or
guaranteed.
    

         Private  Securities  will have been  issued  pursuant  to a pooling and
servicing agreement,  a trust agreement or similar agreement (a "PS Agreement").
The  seller/servicer  of the  Underlying  Loans  will have  entered  into the PS
Agreement with the trustee under such PS Agreement  (the "PS  Trustee").  The PS
Trustee or its  agent,  or a  custodian,  will  possess  the  Underlying  Loans.
Underlying Loans will be serviced by a servicer (the "PS Servicer")  directly or
by one or more  sub-servicers  who may be subject to the  supervision  of the PS
Servicer.

         The  sponsor of the Private  Securities  (the "PS  Sponsor")  will be a
financial  institution  or other  entity  engaged  generally  in the business of
lending;  a  public  agency  or  instrumentality  of a state,  local or  federal
government; or a limited purpose corporation organized for the purpose of, among
other  things,  establishing  trusts and  acquiring  and  selling  loans to such
trusts, and selling  beneficial  interests in such trusts. The PS Sponsor may be
an affiliate of the Depositor.  The obligations of the PS Sponsor will generally
be limited to certain  representations and warranties with respect to the assets
conveyed by it to the related trust. Additionally, although the Underlying Loans
may be  guaranteed by an agency or  instrumentality  of the United  States,  the
Private Securities themselves will not be so guaranteed.

         Distributions  of principal  and  interest  will be made on the Private
Securities  on the dates  specified in the related  Prospectus  Supplement.  The
Private   Securities  may  be  entitled  to  receive  nominal  or  no  principal
distributions  or nominal or no interest  distributions.  Principal and interest
distributions will be made on the Private Securities by the PS Trustee or the PS
Servicer. The PS Sponsor or the PS Servicer may have the right to repurchase the
Underlying Loans after a certain date or under other circumstances  specified in
the related Prospectus Supplement.

         The Underlying Loans may be fixed rate, level payment, fully amortizing
loans or  adjustable  rate  loans or loans  having  balloon  or other  irregular
payment  features.  Such  Underlying  Loans  will be  secured  by  mortgages  on
Mortgaged Properties.

         Credit Support  Relating to Private  Securities.  Credit support in the
form of Reserve Funds,  subordination of other private  securities  issued under
the PS  Agreement,  guarantees,  letters of credit,  cash  collateral  accounts,
insurance policies or other types of credit support may be provided with respect
to the Underlying  Loans or with respect to the Private  Securities  themselves.
The type,  characteristics  and amount of credit  support  will be a function of
certain  characteristics of the Underlying Loans and other factors and will have
been established for the Private  Securities on the basis of requirements of the
nationally  recognized  statistical  rating  organization that rated the Private
Securities.


                                       29
<PAGE>


   
         Additional  Information.  The  Prospectus  Supplement  for a Series for
which  the  Primary  Assets  include  Private   Securities  will  specify  (such
disclosure may be on an  approximate  basis and will be as of the date specified
in the related Prospectus Supplement),  to the extent relevant and to the extent
such  information  is  reasonably  available to the  Depositor and the Depositor
reasonably  believes  such  information  to  be  reliable:   (i)  the  aggregate
approximate  principal amount and type of the Private  Securities to be included
in  the  Trust  Fund  for  such  Series;  (ii)  certain  characteristics  of the
Underlying  Loans including (A) the payment  features of such  Underlying  Loans
(i.e.,  whether they are fixed rate or adjustable  rate and whether they provide
for  fixed  level  payments  or other  payment  features),  (B) the  approximate
aggregate  principal  balance,  if known,  of such  Underlying  Loans insured or
guaranteed by a governmental entity, (C) the servicing fee or range of servicing
fees with respect to the  Underlying  Loans,  (D) the minimum and maximum stated
maturities of such  Underlying  Loans at  origination,  (E) the lien priority of
such Underlying Loans, and (F) the delinquency status and year of origination of
such Underlying Loans; (iii) the maximum original term-to-stated maturity of the
Private  Securities;  (iv) the weighted average  term-to-stated  maturity of the
Private  Securities;  (v) the pass-through or certificate rate or ranges thereof
for the Private Securities;  (vi) the PS Sponsor, the PS Servicer (if other than
the PS Sponsor) and the PS Trustee for such Private  Securities;  (vii)  certain
characteristics  of credit  support  if any,  such as Reserve  Funds,  insurance
policies,  letters of credit or  guarantees  relating to such Home Equity  Loans
underlying  the Private  Securities  or to such Private  Securities  themselves;
(viii) the terms on which Underlying Loans may, or are required to, be purchased
prior to their stated maturity or the stated maturity of the Private Securities;
and (ix) the  terms on which  Underlying  Loans  may be  substituted  for  those
originally underlying the Private Securities.
    

         If information of the nature  described above  representing the Private
Securities  is not  known  to the  Depositor  at the  time  the  Securities  are
initially  offered,  approximate  or  more  general  information  of the  nature
described above will be provided in the Prospectus Supplement and the additional
information,  if available, will be set forth in a Current Report on Form 8-K to
be available  to investors on the date of issuance of the related  Series and to
be filed with the  Commission  within 15 days of the  initial  issuance  of such
Securities.

Collection and Distribution Accounts

         A separate Collection Account will be established by the Trustee or the
Servicer,  in the name of the Trustee, for each Series of Securities for receipt
of the amount of cash, if any, specified in the related Prospectus Supplement to
be initially deposited therein by the Depositor, all amounts received on or with
respect to the Primary Assets and any income earned thereon.  Certain amounts on
deposit in such Collection Account and certain amounts available pursuant to any
Credit Enhancement will be deposited in a related  Distribution  Account,  which
will also be established by the Trustee for each such Series of Securities,  for
distribution  to the  related  Holders.  The Trustee may invest the funds in the
Collection and  Distribution  Accounts in eligible  investments  maturing,  with
certain  exceptions,  not later, in the case of funds in the Collection Account,
than the day  preceding  the date  such  funds  are due to be  deposited  in the
Distribution  Account or otherwise  distributed and, in the case of funds in the
Distribution  Account, than the day preceding the next Distribution Date for the
related  Series of  Securities.  "Eligible  Investments"  include,  among  other
investments,  obligations  of the United  States and certain  agencies  thereof,
federal  funds,  certificates  of  deposit,  commercial  paper,  demand and time
deposits and  banker's  acceptances,  certain  repurchase  agreements  of United
States government  securities and certain guaranteed  investment  contracts,  in
each case, acceptable to the Rating Agency.

         Notwithstanding  any of the  foregoing,  amounts may be  deposited  and
withdrawn  pursuant  to any  Deposit  Agreement  or  Minimum  Principal  Payment
Agreement as specified in the related Prospectus Supplement.

Pre-Funding Accounts

         A Trust Fund may include one or more segregated trust accounts (each, a
"Pre-Funding  Account")  established  and  maintained  with the  Trustee for the
related Series.  On the closing date for such Series,  a portion of the proceeds
of the sale of the  Securities  of such Series  (such  amount,  the  "Pre-Funded
Amount") will be deposited in the Pre-Funding Account and may be used to acquire
additional  Primary  Assets  during the period of time  specified in the related
Prospectus  Supplement  (the  "Pre-Funding  Period").  If any Pre-Funded  Amount
remains  on  deposit in the  Pre-Funding  Account at the end of the  Pre-Funding
Period,  such  amount  will be applied in the manner  specified  in the  related
Prospectus  Supplement  to  prepay  the Notes  and/or  the  Certificates  of the
applicable Series.

                                       30
<PAGE>

         If a Pre-Funding  Account is established,  (a) the  Pre-Funding  Period
will not  exceed 90 days  from the  related  closing  date,  (b) the  additional
Primary Assets to be acquired during the  Pre-Funding  Period will be subject to
the same  representations  and  warranties  and  satisfy  the  same  eligibility
requirements  as the Primary  Assets  included in the related  Trust Fund on the
closing  date,  subject  to such  exceptions  as are  expressly  stated  in such
Prospectus  Supplement,  (c) the  Pre-Funding  Amount will not exceed 25% of the
principal amount of the Securities issued pursuant to a particular  offering and
(d) prior to the  investment  of the  Pre-Funded  Amount in  additional  Primary
Assets,  such  Pre-Funded  Amount  will  be  invested  in one or  more  Eligible
Investments.  Any Eligible Investment must mature no later than the Business Day
prior to the next Distribution Date.

         If a Pre-Funding  Account is established,  one or more segregated trust
accounts  (each,  a  "Capitalized  Interest  Account")  may be  established  and
maintained with the Trustee for the related Series. On the closing date for such
Series,  a portion of the proceeds of the sale of the  Securities of such Series
will be  deposited  in the  Capitalized  Interest  Account  and used to fund the
excess,  if  any,  of the sum of (i)  the  amount  of  interest  accrued  on the
Securities  of such  Series  and  (ii)  certain  fees  or  expenses  during  the
Pre-Funding  Period,  over the amount of interest  available  therefor  from the
Primary  Assets in the Trust  Fund.  Any  amounts on deposit in the  Capitalized
Interest Account at the end of the Pre-Funding Period that are not necessary for
such  purposes  will be  distributed  to the  person  specified  in the  related
Prospectus Supplement.

         If a Trust  Fund  includes  a  Pre-Funding  Account  and the  principal
balance of  additional  Primary  Assets  delivered  to the Trust Fund during the
Pre-Funding  Period is less than the original  Pre-Funded Amount, the Holders of
the  Securities of the related  Series will receive a prepayment of principal as
and to the extent  described  in the  related  Prospectus  Supplement.  Any such
principal  prepayment  may  adversely  affect  the  yield  to  maturity  of  the
applicable   Securities.   Since  prevailing   interest  rates  are  subject  to
fluctuation,  there can be no assurance  that investors will be able to reinvest
such a  prepayment  at yields  equaling or  exceeding  the yields on the related
Securities.  It is  possible  that the  yield on any such  reinvestment  will be
lower, and may be significantly lower, than the yield on the related Securities.

                               CREDIT ENHANCEMENT

         If  stated  in  the  Prospectus  Supplement  relating  to a  Series  of
Securities, simultaneously with the Depositor's assignment of the Primary Assets
to the  Trustee,  the  Depositor  will obtain an  irrevocable  letter of credit,
surety bond or insurance  policy,  issue  Subordinate  Securities  or obtain any
other form of credit enhancement or combination thereof  (collectively,  "Credit
Enhancement")  in favor of the  Trustee on behalf of the  Holders of the related
Series or  designated  Classes of such  Series from an  institution  or by other
means acceptable to the Rating Agency.  The Credit  Enhancement will support the
payment of  principal  and  interest on the  Securities,  and may be applied for
certain other  purposes to the extent and under the conditions set forth in such
Prospectus  Supplement.  Credit Enhancement for a Series may include one or more
of the  following  forms,  or such other form as may be specified in the related
Prospectus  Supplement.  Credit  Enhancement  may be structured so as to protect
against  losses  relating to more than one Trust Fund,  in the manner  described
therein.

Subordinate Securities

         Credit  Enhancement  for a Series may consist of one or more Classes of
Subordinate Securities.  The rights of holders of such Subordinate Securities to
receive  distributions on any Distribution Date will be subordinate in right and
priority to the rights of Holders of Senior  Securities of the Series,  but only
to the extent described in the related Prospectus Supplement.

Insurance

         Credit Enhancement for a Series may consist of special hazard insurance
policies,  bankruptcy bonds and other types of insurance relating to the Primary
Assets, as described below and in the related Prospectus Supplement.

   
         Pool Insurance Policy. The related Prospectus  Supplement will describe
any pool insurance policy obtained by the Depositor for the Home Equity Loans in
the related Trust Fund. The pool insurance policy will
    



                                       31
<PAGE>

   
cover any loss  (subject to the  limitations  described in a related  Prospectus
Supplement)  by  reason  of  default.  but will not  cover  the  portion  of the
principal  balance of any Home Equity Loan that is required to be covered by any
primary  mortgage  insurance  policy.  The amount and terms of any such coverage
will be set forth in the related Prospectus Supplement.

         Special Hazard  Insurance  Policy.  Although the terms of such policies
vary to some degree, a special hazard insurance policy typically  provides that,
where  there has been  damage to  Mortgaged  Property  securing a  defaulted  or
foreclosed  Home Equity Loan (title to which has been  acquired by the  insured)
and to the extent such damage is not covered by the  standard  hazard  insurance
policy or any flood insurance policy,  if applicable,  required to be maintained
with respect to such  Mortgaged  Property,  or in  connection  with partial loss
resulting from the  application of the  coinsurance  clause in a standard hazard
insurance policy, the special hazard insurer will pay the lesser of (i) the cost
of repair or  replacement  of such  Mortgaged  Property or (ii) upon transfer of
such Mortgaged  Property to the special  hazard  insurer,  the unpaid  principal
balance of such Home Equity Loan at the time of  acquisition  of such  Mortgaged
Property by foreclosure or deed in lieu of foreclosure, plus accrued interest to
the date of claim settlement and certain expenses  incurred by the Servicer with
respect to such Mortgaged Property. If the unpaid principal balance plus accrued
interest and certain expenses is paid by the special hazard insurer,  the amount
of further coverage under the special hazard insurance policy will be reduced by
such amount less any net proceeds from the sale of such Mortgaged Property.  Any
amount  paid as the  cost of  repair  of such  Mortgaged  Property  will  reduce
coverage by such amount.  Special  hazard  insurance  policies  typically do not
cover  losses  occasioned  by  war,  civil  insurrection,  certain  governmental
actions, errors in design, faulty workmanship or materials (except under certain
circumstances),  nuclear  reaction,  flood (if the  Mortgaged  Property  is in a
federally  designated  flood area),  chemical  contamination  and certain  other
risks.

         Restoration of the Mortgaged Property with the proceeds described under
(i) above is expected to satisfy the condition  under any pool insurance  policy
that  such  Mortgaged  Property  be  restored  before a claim  under  such  pool
insurance  policy may be validly  presented  with respect to the defaulted  Home
Equity Loan secured by such Mortgaged Property. The payment described under (ii)
above will render  unnecessary  presentation  of a claim in respect of such Home
Equity Loan under any pool  insurance  policy.  Therefore,  so long as such pool
insurance policy remains in effect, the payment by the special hazard insurer of
the cost of repair or of the unpaid principal balance of the related Home Equity
Loan plus  accrued  interest  and  certain  expenses  will not  affect the total
insurance  proceeds  paid to  Holders  of the  Securities,  but will  affect the
relative amounts of coverage remaining under the special hazard insurance policy
and pool insurance policy.

         Bankruptcy  Bond.  In the  event of a  bankruptcy  of a  borrower,  the
bankruptcy court may establish the value of the Mortgaged  Property securing the
related Home Equity Loan at an amount less than the  then-outstanding  principal
balance  of such Home  Equity  Loan.  The  amount of the  secured  debt could be
reduced to such value, and the holder of such Home Equity Loan thus would become
an unsecured  creditor to the extent the outstanding  principal  balance of such
Home Equity Loan exceeds the value so assigned to the Mortgaged  Property by the
bankruptcy  court. In addition,  certain other  modifications  of the terms of a
Home Equity Loan can result from a bankruptcy  proceeding.  See  "CERTAIN  LEGAL
ASPECTS OF HOME EQUITY LOANS" herein.  If so provided in the related  Prospectus
Supplement,  the Depositor or other entity  specified in the related  Prospectus
Supplement  will obtain a bankruptcy  bond or similar  insurance  contract  (the
"bankruptcy  bond") covering losses  resulting from  proceedings with respect to
borrowers  under the Bankruptcy  Code.  The  bankruptcy  bond will cover certain
losses resulting from a reduction by a bankruptcy court of scheduled payments of
principal  of and interest on a Home Equity Loan or a reduction by such court of
the  principal  amount  of a Home  Equity  Loan and will  cover  certain  unpaid
interest on the amount of such a principal reduction from the date of the filing
of a bankruptcy petition.

         The  bankruptcy  bond will  provide  coverage in the  aggregate  amount
specified in the related Prospectus  Supplement for all Home Equity Loans in the
Trust Fund for such Series.  Such amount will be reduced by payments  made under
such  bankruptcy  bond in respect  of such Home  Equity  Loans,  and will not be
restored.

Reserve Funds

         The Depositor may deposit into one or more funds to be established with
the  Trustee as part of the Trust Fund for such Series or for the benefit of any
Credit Enhancer with respect to such Series (the "Reserve Funds")
    


                                       32
<PAGE>

cash,  a letter  or  letters  of  credit,  cash  collateral  accounts,  Eligible
Investments,  or other  instruments  meeting the  criteria of the Rating  Agency
rating any Series of the Securities in the amount  specified in such  Prospectus
Supplement.  In the  alternative or in addition to such deposit,  a Reserve Fund
for a Series may be funded over time through  application of all or a portion of
the excess  cash flow from the  Primary  Assets for such  Series,  to the extent
described  in the related  Prospectus  Supplement.  If  applicable,  the initial
amount of the Reserve Fund and the Reserve Fund  maintenance  requirements for a
Series of Securities will be described in the related Prospectus Supplement.

         Amounts  withdrawn from any Reserve Fund will be applied by the Trustee
to make payments on the  Securities of a Series,  to pay expenses,  to reimburse
any Credit  Enhancer or for any other  purpose,  in the manner and to the extent
specified in the related Prospectus Supplement.

         Amounts deposited in a Reserve Fund will be invested by the Trustee, in
Eligible  Investments  maturing no later than the day  specified  in the related
Prospectus Supplement.

Minimum Principal Payment Agreement

         If  stated  in  the  Prospectus  Supplement  relating  to a  Series  of
Securities,  the Depositor will enter into a Minimum Principal Payment Agreement
with an entity meeting the criteria of the Rating Agency  pursuant to which such
entity will provide  certain  payments on the  Securities  of such Series in the
event that aggregate  scheduled  principal  payments  and/or  prepayments on the
Primary  Assets for such Series are not  sufficient to make certain  payments on
the Securities of such Series, as provided in the Prospectus Supplement.

Deposit Agreement

         The Depositor and the Trustee for such Series of Securities  will enter
into a Deposit Agreement with the entity specified in such Prospectus Supplement
on or before the sale of such  Series of  Securities.  The  purpose of a Deposit
Agreement  would be to  accumulate  available  cash for  investment so that such
cash,  together with income thereon,  can be applied to future  distributions on
one or more Classes of  Securities.  The  Prospectus  Supplement for a Series of
Securities  pursuant  to  which a  Deposit  Agreement  is used  will  contain  a
description of the terms of such Deposit Agreement.
   
                         SERVICING OF HOME EQUITY LOANS

    
General
   

         Customary  servicing  functions  with  respect  to  Home  Equity  Loans
comprising the Primary Assets in the Trust Fund will be provided by the Servicer
directly  pursuant to the related  Servicing  Agreement or Pooling and Servicing
Agreement, as the case may be, with respect to a Series of Securities.

    
Collection Procedures; Escrow Accounts
   

         The  Servicer  will make  reasonable  efforts to collect  all  payments
required to be made under the Home Equity  Loans and will,  consistent  with the
terms  of  the  related  Agreement  for  a  Series  and  any  applicable  Credit
Enhancement,  follow such  collection  procedures  as it follows with respect to
comparable  loans held in its own  portfolio.  Consistent  with the  above,  the
Servicer  may, in its  discretion,  (i) waive any  assumption  fee, late payment
charge,  or other charge in  connection  with a Home Equity Loan and (ii) to the
extent provided in the related  Agreement arrange with an obligor a schedule for
the  liquidation  of  delinquencies  by extending the dates on which the related
payments  (the  "Scheduled  Payments")  are due (the "Due  Dates")  on such Home
Equity Loan.

         The  Servicer,  to the extent  permitted  by law,  will  establish  and
maintain  escrow or impound  accounts  ("Escrow  Accounts") with respect to Home
Equity Loans in which payments by obligors to pay taxes,  assessments,  mortgage
and hazard  insurance  premiums,  and other  comparable items will be deposited.
Home  Equity  Loans  may not  require  such  payments  under  the  loan  related
documents,  in which case the Servicer  would not be required to  establish  any
Escrow Account with respect to such Home Equity Loans. Withdrawals from the
    
                                       33
<PAGE>

   

Escrow  Accounts are to be made to effect timely  payment of taxes,  assessments
and mortgage and hazard insurance,  to refund to obligors amounts  determined to
be overages,  to pay  interest to obligors on balances in the Escrow  Account to
the  extent  required  by law,  to repair or  otherwise  protect  the  Mortgaged
Property  securing the related Home Equity Loan and to clear and terminate  such
Escrow Account.  The Servicer will be responsible for the  administration of the
Escrow  Accounts  and  generally  will make  advances  to such  accounts  when a
deficiency exists therein.
    

Deposits to and Withdrawals from the Collection Account

   
         The Trustee or the  Servicer  will  establish a separate  account  (the
"Collection Account") in the name of the Trustee. The Collection Account will be
an account maintained (i) at a depository  institution,  the long-term unsecured
debt  obligations of which at the time of any deposit  therein are rated by each
Rating Agency rating the  Securities  of such Series at levels  satisfactory  to
each Rating  Agency or (ii) in an account or accounts  the deposits in which are
insured  to the  maximum  extent  available  by the  Federal  Deposit  Insurance
Corporation  ("FDIC")  or which are  secured  in a manner  meeting  requirements
established by each Rating Agency.
    
         The funds  held in the  Collection  Account  may be  invested,  pending
remittance  to the  Trustee,  in  Eligible  Investments.  The  Servicer  will be
entitled to receive as  additional  compensation  any  interest or other  income
earned on funds in the Collection Account.

   
         The  Servicer,  the  Depositor,  the  Trustee  or  the  Originator,  as
appropriate,  will  deposit into the  Collection  Account for each Series on the
Business  Day  following  the Closing  Date any amounts  representing  Scheduled
Payments  due after the related  Cut-off Date but received by the Servicer on or
before the Closing Date, and thereafter, within two business days after the date
of receipt thereof,  the following payments and collections  received or made by
it (other than in respect of principal  of and  interest on the related  Primary
Assets due on or before such Cut-off Date):
    

                  (i)  All   payments   on  account  of   principal,   including
         prepayments, on such Primary Assets;

                  (ii) All  payments  on account  of  interest  on such  Primary
         Assets after deducting therefrom, at the discretion of the Servicer but
         only to the extent of the amount  permitted to be withdrawn or withheld
         from the Collection  Account in accordance with the related  Agreement,
         the Servicing Fee in respect of such Primary Assets;

                  (iii) All amounts  received by the Servicer in connection with
         the  liquidation  of Primary  Assets or  property  acquired  in respect
         thereof,  whether through foreclosure sale,  repossession or otherwise,
         including payments in connection with such Primary Assets received from
         the obligor,  other than amounts required to be paid or refunded to the
         obligor  pursuant  to the terms of the  applicable  loan  documents  or
         otherwise  pursuant to law ("Liquidation  Proceeds"),  exclusive of, in
         the  discretion of the  Servicer,  but only to the extent of the amount
         permitted to be withdrawn  from the  Collection  Account in  accordance
         with the related  Agreement,  the Servicing  Fee, if any, in respect of
         the related Primary Asset;

                  (iv) All proceeds under any title insurance,  hazard insurance
         or other insurance  policy covering any such Primary Asset,  other than
         proceeds  to be applied  to the  restoration  or repair of the  related
         Mortgaged  Property or released to the obligor in  accordance  with the
         related Agreement;

                  (v) All amounts  required  to be  deposited  therein  from any
         applicable  Reserve  Fund  for  such  Series  pursuant  to the  related
         Agreement;

                  (vi) All Advances  made by the Servicer  required  pursuant to
         the related Agreement; and

                  (vii)  All  repurchase  prices  of  any  such  Primary  Assets
         repurchased by the Depositor,  the Servicer or the Originator  pursuant
         to the related Agreement.

                                       34
<PAGE>

         The Servicer may be permitted,  from time to time, to make  withdrawals
from the Collection Account for each Series for the following purposes:
   
                  (i) to  reimburse  itself for Advances for such Series made by
         it pursuant to the related Agreement; the Servicer's right to reimburse
         itself is limited to amounts  received  on or in respect of  particular
         Home Equity Loans (including,  for this purpose,  Liquidation  Proceeds
         and amounts  representing  proceeds of insurance  policies covering the
         related   Mortgaged   Property)  which  represent  late  recoveries  of
         Scheduled Payments respecting which any such Advance was made;

    
                  (ii) to the  extent  provided  in the  related  Agreement,  to
         reimburse  itself for any  Advances  for such Series that the  Servicer
         determines  in good  faith it will be unable to  recover  from  amounts
         representing  late recoveries of Scheduled  Payments  respecting  which
         such Advance was made or from  Liquidation  Proceeds or the proceeds of
         insurance policies;

   
                  (iii)  to  reimburse  itself  from  Liquidation  Proceeds  for
         liquidation  expenses  and for amounts  expended by it in good faith in
         connection with the restoration of damaged  Mortgaged  Property and, in
         the  event  deposited  in the  Collection  Account  and not  previously
         withheld,  and to the  extent  that  Liquidation  Proceeds  after  such
         reimbursement  exceed the outstanding  principal balance of the related
         Home Equity Loan,  together with accrued and unpaid interest thereon to
         the Due Date for such Home Equity Loan next  succeeding the date of its
         receipt  of such  Liquidation  Proceeds,  to pay to itself  out of such
         excess the amount of any unpaid  Servicing Fee and any assumption fees,
         late payment charges, or other charges on the related Home Equity Loan;

                  (iv)  in the  event  it has  elected  not  to pay  itself  the
         Servicing Fee out of the interest  component of any Scheduled  Payment,
         late payment or other recovery with respect to a particular Home Equity
         Loan prior to the deposit of such  Scheduled  Payment,  late payment or
         recovery into the  Collection  Account,  to pay to itself the Servicing
         Fee, as  adjusted  pursuant  to the  related  Agreement,  from any such
         Scheduled Payment,  late payment or such other recovery,  to the extent
         permitted by the related Agreement;
    
                  (v)  to  reimburse   itself  for  expenses   incurred  by  and
         recoverable by or reimbursable to it pursuant to the related Agreement;

                  (vi) to pay to the  applicable  person  with  respect  to each
         Primary Asset or Mortgaged  Properties  acquired  through or in lieu of
         foreclosure (each, an "REO Property")  acquired in respect thereof that
         has been  repurchased  or removed from the Trust Fund by the Depositor,
         the Servicer or the Originator  pursuant to the related Agreement,  all
         amounts  received  thereon and not  distributed as of the date on which
         the related repurchase price was determined;

                  (vii) to make  payments  to the  Trustee  of such  Series  for
         deposit into the Distribution Account, if any, or for remittance to the
         Holders of such Series in the amounts and in the manner provided for in
         the related Agreement; and

                  (viii) to clear and terminate the Collection  Account pursuant
         to the related Agreement.

         In addition,  if the Servicer deposits in the Collection  Account for a
Series any amount not  required to be  deposited  therein,  it may, at any time,
withdraw such amount from such Collection Account.

Advances and Limitations Thereon

   
         The related Prospectus  Supplement will describe the circumstances,  if
any,  under which the Servicer  will make  Advances  with respect to  delinquent
payments on Home Equity Loans.  The Servicer will be obligated to make Advances,
and such  obligation may be limited in amount,  or may not be activated  until a
certain portion of a specified  Reserve Fund is depleted.  Advances are intended
to  provide  liquidity  and,  except  to the  extent  specified  in the  related
Prospectus Supplement,  not to guarantee or insure against losses.  Accordingly,
any funds advanced are  recoverable  by the Servicer out of amounts  received on
particular Home Equity Loans which represent late




                                       35
<PAGE>


recoveries  of  principal  or  interest,   proceeds  of  insurance  policies  or
Liquidation  Proceeds  respecting which any such Advance was made. If an Advance
is made and subsequently  determined to be nonrecoverable from late collections,
proceeds of insurance  policies,  or Liquidation  Proceeds from the related Home
Equity Loan, the Servicer may be entitled to  reimbursement  from other funds in
the Collection  Account or Distribution  Account,  as the case may be, or from a
specified  Reserve Fund as  applicable,  to the extent  specified in the related
Prospectus Supplement.
    

Maintenance of Insurance Policies and other Servicing Procedures
   
         Standard Hazard  Insurance;  Flood  Insurance.  The related  Prospectus
Supplement  will  specify the extent to which the  Servicer  will be required to
maintain or to cause the obligor on each Home Equity Loan to maintain a standard
hazard  insurance  policy  providing  coverage  of the  standard  form  of  fire
insurance  with  extended  coverage for certain other hazards as is customary in
the state in which the  related  Mortgaged  Property is  located.  The  standard
hazard  insurance  policies  will  provide  for  coverage  at least equal to the
applicable state standard form of fire insurance  policy with extended  coverage
for property of the type securing the related Home Equity Loans. In general, the
standard form of fire and extended coverage policy will cover physical damage to
or destruction of, the related  Mortgaged  Property  caused by fire,  lightning,
explosion, smoke, windstorm, hail, riot, strike and civil commotion,  subject to
the  conditions  and  exclusions  particularized  in each  policy.  Because  the
standard  hazard  insurance  policies  relating to the Home Equity Loans will be
underwritten by different  hazard  insurers and will cover Mortgaged  Properties
located in various  states,  such policies will not contain  identical terms and
conditions.  The basic terms, however, generally will be determined by state law
and generally will be similar.  Most such policies  typically will not cover any
physical damage resulting from war, revolution, governmental actions, floods and
other water-related  causes, earth movement (including  earthquakes,  landslides
and mudflows),  nuclear reaction,  wet or dry rot, vermin,  rodents,  insects or
domestic animals, theft and, in certain cases, vandalism.  The foregoing list is
merely  indicative of certain kinds of uninsured risks and is not intended to be
all inclusive.  Uninsured risks not covered by a special hazard insurance policy
or other form of Credit  Enhancement  will  adversely  affect  distributions  to
Holders.  When a Mortgaged  Property securing a Home Equity Loan is located in a
flood area  identified by HUD pursuant to the Flood  Disaster  Protection Act of
1973, as amended,  the Servicer will be required to cause flood  insurance to be
maintained with respect to such Mortgaged Property, to the extent available.

         The standard hazard insurance  policies covering  Mortgaged  Properties
securing Home Equity Loans typically will contain a "coinsurance"  clause which,
in effect,  will require the insured at all times to carry hazard insurance of a
specified percentage (generally 80% to 90%) of the full replacement value of the
Mortgaged  Property,  including the improvements on any Mortgaged  Property,  in
order to recover the full amount of any partial loss. If the insured's  coverage
falls below this specified percentage,  such clause will provide that the hazard
insurer's  liability in the event of partial loss will not exceed the greater of
(i) the actual cash value (the replacement  cost less physical  depreciation) of
the Mortgaged Property, including the improvements, if any, damaged or destroyed
or (ii) such proportion of the loss, without deduction for depreciation,  as the
amount  of  insurance  carried  bears to the  specified  percentage  of the full
replacement cost of such Mortgaged  Property and improvements.  Since the amount
of hazard  insurance  to be  maintained  on the  improvements  securing the Home
Equity Loans  declines as the principal  balances  owing thereon  decrease,  and
since the value of the Mortgaged  Properties  will fluctuate in value over time,
the effect of this  requirement  in the event of partial loss may be that hazard
insurance  proceeds  will be  insufficient  to  restore  fully the damage to the
affected Mortgaged Property.

         Generally,  coverage will be in an amount at least equal to the greater
of (i) the amount necessary to avoid the enforcement of any co-insurance  clause
contained in the policy or (ii) the outstanding principal balance of the related
Home Equity Loan.  The Servicer may also maintain on REO Property that secured a
defaulted Home Equity Loan and that has been acquired upon foreclosure,  deed in
lieu of foreclosure,  or repossession,  a standard hazard insurance policy in an
amount  that is at  least  equal  to the  maximum  insurable  value  of such REO
Property.  No earthquake or other  additional  insurance will be required of any
obligor or will be maintained on REO Property acquired in respect of a defaulted
Home Equity Loan, other than pursuant to such applicable laws and regulations as
shall at any time be in force and shall require such additional insurance.

         Any  amounts  collected  by the  Servicer  under any such  policies  of
insurance  (other than amounts to be applied to the restoration or repair of the
Mortgaged Property,  released to the obligor in accordance with normal servicing
procedures or used to reimburse the Servicer for amounts to which it is entitled
to reimbursement) will be deposited in the Collection Account. In the event that
the Servicer obtains and maintains a blanket policy insuring



                                       36
<PAGE>

against  hazard  losses on all of the Home Equity  Loans,  written by an insurer
then acceptable to each Rating Agency which assigns a rating to such Series,  it
will  conclusively  be deemed to have  satisfied its  obligations to cause to be
maintained  a standard  hazard  insurance  policy  for each Loan or related  REO
Property. This blanket policy may contain a deductible clause, in which case the
Servicer  will be  required,  in the event that there has been a loss that would
have been covered by such policy absent such  deductible  clause,  to deposit in
the Collection Account the amount not otherwise payable under the blanket policy
because of the application of such deductible clause.

Realization upon Defaulted Home Equity Loans

         The Servicer will use its  reasonable  best efforts to foreclose  upon,
repossess  or  otherwise  comparably  convert  the  ownership  of the  Mortgaged
Properties  securing  the related Home Equity Loans as come into and continue in
default and as to which no satisfactory  arrangements can be made for collection
of delinquent payments. In connection with such foreclosure or other conversion,
the Servicer will follow such practices and procedures as it deems  necessary or
advisable and as are normal and usual in its servicing  activities  with respect
to comparable  loans serviced by it. However,  the Servicer will not be required
to expend  its own funds in  connection  with any  foreclosure  or  towards  the
restoration  of the  Mortgaged  Property  unless  it  determines  that  (i) such
restoration or foreclosure will increase the Liquidation  Proceeds in respect of
the related Home Equity Loan  available to the Holders  after  reimbursement  to
itself for such expenses and (ii) such expenses will be recoverable by it either
through  Liquidation  Proceeds  or the  proceeds of  insurance.  Notwithstanding
anything to the contrary  herein,  in the case of a Trust Fund for which a REMIC
election has been made, the Servicer will be required to liquidate any Mortgaged
Property acquired through  foreclosure within two years after the acquisition of
the  beneficial  ownership  of such  Mortgaged  Property.  While the holder of a
Mortgaged Property acquired through  foreclosure can often maximize its recovery
by providing financing to a new purchaser,  the Trust Fund, if applicable,  will
have no ability to do so and  neither the  Servicer  nor the  Depositor  will be
required to do so.

         The Servicer  may arrange  with the obligor on a defaulted  Home Equity
Loan a modification  of such Home Equity Loan (a  "Modification")  to the extent
provided in the related  Prospectus  Supplement.  Such Modifications may only be
entered into if they meet the underwriting  policies and procedures  employed by
the  Servicer in  servicing  receivables  for its own account and meet the other
conditions set forth in the related Prospectus Supplement.

    
Enforcement of Due-On-Sale Clauses
   

         When any Mortgaged Property is about to be conveyed by the obligor, the
Servicer may, to the extent it has knowledge of such prospective  conveyance and
prior to the time of the consummation of such conveyance, exercise its rights to
accelerate  the  maturity of the related  Home Equity Loan under the  applicable
"due-on-sale"  clause, if any, unless it reasonably believes that such clause is
not enforceable  under applicable law or if the enforcement of such clause would
result in loss of coverage under any primary mortgage  insurance policy. In such
event,  the Servicer is  authorized  to accept from or enter into an  assumption
agreement with the person to whom such  Mortgaged  Property has been or is about
to be  conveyed,  pursuant to which such person  becomes  liable  under the Home
Equity  Loan and  pursuant  to which  the  original  obligor  is  released  from
liability and such person is substituted as the obligor and becomes liable under
the Home Equity Loan. Any fee collected in connection with an assumption will be
retained by the Servicer as additional  servicing  compensation.  The terms of a
Home Equity Loan may not be changed in connection with an assumption.

    
Servicing Compensation and Payment of Expenses
   

         The  Servicer   will  be  entitled  to  a  periodic  fee  as  servicing
compensation (the "Servicing Fee") in an amount to be determined as specified in
the related Prospectus  Supplement.  The Servicing Fee may be fixed or variable,
as specified in the related  Prospectus  Supplement.  In addition,  the Servicer
will be entitled to servicing  compensation in the form of assumption fees, late
payment charges and similar items, or excess proceeds  following  disposition of
Mortgaged  Property in connection  with defaulted Home Equity Loans,  as will be
further specified in the related Prospectus Supplement,.


                                       37
<PAGE>

         The Servicer may pay certain  expenses  incurred in connection with the
servicing of the Home Equity Loans, including,  without limitation,  the payment
of the fees and expenses of the Trustee and independent accountants,  payment of
insurance policy premiums and the cost of credit support, if any, and payment of
expenses incurred in preparation of reports to Holders.

         When an obligor makes a principal  prepayment in full between Due Dates
on the related Home Equity Loan,  the obligor will  generally be required to pay
interest on the amount  prepaid  only to the date of  prepayment.  If and to the
extent provided in the related  Prospectus  Supplement in order that one or more
Classes  of the  Holders  of a Series  will  not be  adversely  affected  by any
resulting shortfall in interest,  the amount of the Servicing Fee may be reduced
to the extent  necessary to include in the Servicer's  remittance to the Trustee
for  deposit  into the  Distribution  Account  an  amount  equal to one  month's
interest  on the  related  Home Equity  Loan (less the  Servicing  Fee).  If the
aggregate  amount of such  shortfalls  in a month  exceeds the Servicing Fee for
such month, a shortfall to Holders may occur.

         The Servicer  will be entitled to  reimbursement  for certain  expenses
incurred by it in  connection  with the  liquidation  of  defaulted  Home Equity
Loans. The related Holders will suffer no loss by reason of such expenses to the
extent  expenses are covered  under  related  insurance  policies or from excess
Liquidation Proceeds. If claims are either not made or paid under the applicable
insurance  policies or if coverage  thereunder has been  exhausted,  the related
Holders  will  suffer a loss to the  extent  that  Liquidation  Proceeds,  after
reimbursement  of  the  Servicer's  expenses,  are  less  than  the  outstanding
principal  balance of and unpaid  interest on the related Home Equity Loan which
would be distributable to Holders. In addition, the Servicer will be entitled to
reimbursement of expenditures  incurred by it in connection with the restoration
of property  securing a defaulted Home Equity Loan, such right of  reimbursement
being  prior to the rights of the  Holders to receive  any  related  proceeds of
insurance  policies,  Liquidation  Proceeds or amounts derived from other Credit
Enhancement.  The Servicer is generally also entitled to reimbursement  from the
Collection Account for Advances.
    
         The rights of the Servicer to receive funds from the Collection Account
for a Series,  whether as the  Servicing Fee or other  compensation,  or for the
reimbursement  of Advances,  expenses or otherwise,  may be  subordinate  to the
rights of Holders of such Series as set forth in the related Agreement. 


Evidence as to Compliance
   


         The applicable Agreement for each Series will provide that each year, a
firm of independent  public  accountants will furnish a statement to the Trustee
to the effect that such firm has examined certain documents and records relating
to the servicing of the Home Equity Loans by the Servicer and that, on the basis
of such  examination,  such firm is of the opinion that the  servicing  has been
conducted in compliance with such  Agreement,  except for (i) such exceptions as
such firm  believes to be immaterial  and (ii) such other  exceptions as are set
forth in such statement.
    
         The applicable Agreement for each Series will also provide for delivery
to the Trustee for such  Series of an annual  statement  signed by an officer of
the Servicer to the effect that the Servicer has fulfilled its obligations under
such Agreement throughout the preceding calendar year.

Certain Matters Regarding the Servicer

         The  Servicer  for  each  Series  will  be  identified  in the  related
Prospectus Supplement. The Servicer may be an affiliate of the Depositor and may
have other business relationships with the Depositor and its affiliates.

         If an event of  default  ("Event of  Default")  occurs  under  either a
Servicing  Agreement or a Pooling and Servicing  Agreement,  the Servicer may be
replaced by the Trustee or a successor Servicer.  Such Events of Default and the
rights of the Trustee upon such a default  under the  Agreement  for the related
Series will be substantially  similar to those described under "THE AGREEMENTS--
Events  of  Default;  Rights  Upon  Events  of  Default--Pooling  and  Servicing
Agreement; Servicing Agreement" herein.

                                       38
<PAGE>

         The related  Agreement will specify the  circumstances  under which the
Servicer  may  assign  its  rights  and  delegate  its  duties  and  obligations
thereunder  for each Series,  which  generally  will require that the  successor
Servicer  accepting such assignment or delegation (i) services  similar loans in
the ordinary  course of its  business,  (ii) is reasonably  satisfactory  to the
Trustee  for the  related  Series,  (iii)  has a net  worth of not less than the
amount specified in the related Prospectus Supplement,  (iv) would not cause any
Rating Agency's  rating of the Securities for such Series in effect  immediately
prior to such  assignment,  sale or  transfer  to be  qualified,  downgraded  or
withdrawn as a result of such assignment,  sale or transfer and (v) executes and
delivers  to  the  Trustee  an  agreement,  in  form  and  substance  reasonably
satisfactory  to the Trustee,  which  contains an assumption by such Servicer of
the due and punctual  performance  and observance of each covenant and condition
to be performed or observed by the Servicer under the related Agreement from and
after the date of such agreement. No such assignment will become effective until
the Trustee or a successor  Servicer has assumed the servicer's  obligations and
duties under the related  Agreement.  To the extent that the Servicer  transfers
its  obligations to a wholly-owned  subsidiary or affiliate,  such subsidiary or
affiliate  need not satisfy  the  criteria  set forth  above;  however,  in such
instance,   the  assigning   Servicer  will  remain  liable  for  the  servicing
obligations under the related  Agreement.  Any entity into which the Servicer is
merged or consolidated or any successor  corporation  resulting from any merger,
conversion or consolidation will succeed to the Servicer's obligations under the
related  Agreement  provided that such  successor or surviving  entity meets the
requirements for a successor Servicer set forth above.

         Except to the extent otherwise  provided  therein,  each Agreement will
provide that neither the Servicer, nor any director,  officer, employee or agent
of the  Servicer,  will be under any  liability to the related  Trust Fund,  the
Depositor  or the Holders for any action taken or for failing to take any action
in good faith  pursuant to the  related  Agreement,  or for errors in  judgment;
provided,  however,  that  neither  the  Servicer  nor any such  person  will be
protected  against  any breach of warranty  or  representations  made under such
Agreement  or the  failure to perform its  obligations  in  compliance  with any
standard of care set forth in such Agreement, or liability which would otherwise
be imposed  by reason of willful  misfeasance,  bad faith or  negligence  in the
performance  of  their  duties  or by  reason  of  reckless  disregard  of their
obligations and duties thereunder.  Each Agreement will further provide that the
Servicer  and any  director,  officer,  employee  or  agent of the  Servicer  is
entitled  to  indemnification  from  the  related  Trust  Fund  and will be held
harmless against any loss,  liability or expense incurred in connection with any
legal action relating to the Agreement or the  Securities,  other than any loss,
liability  or expense  incurred by reason of willful  misfeasance,  bad faith or
negligence  in the  performance  of duties  thereunder  or by reason of reckless
disregard  of  obligations  and duties  thereunder.  In  addition,  the  related
Agreement  will provide that the Servicer is not under any  obligation to appear
in,  prosecute  or  defend  any  legal  action  which is not  incidental  to its
servicing  responsibilities  under such  Agreement  which,  in its opinion,  may
involve it in any expense or  liability.  The Servicer  may, in its  discretion,
undertake any such action which it may deem  necessary or desirable with respect
to the related  Agreement  and the rights and duties of the parties  thereto and
the interests of the Holders  thereunder.  In such event the legal  expenses and
costs of such action and any  liability  resulting  therefrom  may be  expenses,
costs,  and liabilities of the Trust Fund and the Servicer may be entitled to be
reimbursed therefor out of the Collection Account.

                                 THE AGREEMENTS

         The following  summaries describe certain provisions of the Agreements.
The summaries do not purport to be complete and are subject to, and qualified in
their  entirety  by  reference  to,  the  provisions  of the  Agreements.  Where
particular  provisions  or terms used in the  Agreements  are  referred to, such
provisions or terms are as specified in the related Agreements.

Assignment of Primary Assets

         General.  At the time of issuance of the  Securities  of a Series,  the
Originator will transfer,  convey and assign to the Trust Fund all right,  title
and interest of the  Originator in the Primary  Assets and other  property to be
transferred  to the Trust Fund for a Series.  Such  assignment  will include all
principal  and interest  due on or with respect to the Primary  Assets after the
Cut-off Date  specified  in the related  Prospectus  Supplement  (except for any
interests  in the  Trust  Fund  retained  by  the  Depositor  or  its  affiliate
("Retained  Interests")).  The Trustee will,  concurrently with such assignment,
execute and deliver the Securities.

                                       39
<PAGE>
   
         Assignment  of Home Equity Loans.  The Depositor  will, as to each Home
Equity Loan,  deliver or cause to be delivered to the Trustee,  or, as specified
in the related  Prospectus  Supplement a custodian on behalf of the Trustee (the
"Custodian"),  the Mortgage Note endorsed  without  recourse to the order of the
Trustee or in blank, the original Mortgage with evidence of recording  indicated
thereon (except for any Mortgage not returned from the public recording  office,
in  which  case a copy  of such  Mortgage  will be  delivered,  together  with a
certificate  that the original of such Mortgage was delivered to such  recording
office) and an assignment of the Mortgage in recordable form. The Trustee or the
Custodian will hold such documents in trust for the benefit of the Holders.

         With  respect to Home  Equity  Loans  secured by  Mortgages  and to the
extent described in the related  Prospectus  Supplement,  the Depositor will, at
the time of issuance of the Securities,  cause assignments to the Trustee of the
Mortgages  relating to the Home Equity  Loans for a Series to be recorded in the
appropriate public office for real property records,  except in states where, in
the opinion of counsel acceptable to the Trustee, such recording is not required
to protect  the  Trustee's  interest  in the  related  Home  Equity  Loans.  The
Depositor will cause such  assignments  to be so recorded  within the time after
issuance of the Securities as is specified in the related Prospectus Supplement,
in which event,  the Agreement may require the Originator to repurchase from the
Trustee  any Home Equity  Loan the  related  Mortgage  of which is not  recorded
within such time, at the price  described  below with respect to  repurchases by
reason of  defective  documentation.  The  related  Prospectus  Supplement  will
specify  whether  or not the  enforcement  of the  repurchase  obligation  would
constitute  the sole  remedy  available  to the  Holders or the  Trustee for the
failure of a Mortgage to be recorded.

         Each Home Equity Loan will be identified in a schedule  appearing as an
exhibit to the related Agreement (the "Loan Schedule").  Such Loan Schedule will
specify with respect to each Home Equity Loan: the original principal amount and
unpaid principal  balance as of the Cut-off Date; the current interest rate; the
current Scheduled Payment of principal and interest;  the maturity date, if any,
of the related Mortgage Note; if the Home Equity Loan is an adjustable rate Home
Equity Loan, the Lifetime Rate Cap, if any, and the current index.

         Assignment  of Private  Securities.  The  Depositor  will cause Private
Securities  to be  registered  in the name of the  Trustee  (or its  nominee  or
correspondent).  The  Trustee  (or  its  nominee  or  correspondent)  will  have
possession  of any  certificated  Private  Securities.  The  related  Prospectus
Supplement  will specify  whether or not the Trustee will be in possession of or
be assignee of record of any underlying assets for a Private Security.  See "THE
TRUST   FUNDS--Private   Securities"  herein.  Each  Private  Security  will  be
identified in a schedule  appearing as an exhibit to the related  Agreement (the
"Certificate  Schedule"),  which will  specify the  original  principal  amount,
outstanding  principal balance as of the Cut-off Date, annual  pass-through rate
or interest  rate and maturity  date for each Private  Security  conveyed to the
Trust Fund. In the  Agreement,  the Depositor  will represent and warrant to the
Trustee regarding the Private Securities:  (i) that the information contained in
the  Certificate  Schedule is true and correct in all  material  respects;  (ii)
that,  immediately  prior  to the  conveyance  of the  Private  Securities,  the
Depositor had good title thereto, and was the sole owner thereof (subject to any
Retained  Interest);  (iii)  that  there  has been no  other  sale by it of such
Private  Securities;  and (iv) that there is no existing lien, charge,  security
interest or other encumbrance (other than any Retained Interest) on such Private
Securities.

         Repurchase and Substitution of  Non-Conforming  Primary Assets.  If any
document  required to be in the file relating to the Primary Assets delivered by
the  Depositor to the Trustee (or  Custodian)  is found by the Trustee  within a
period  not to exceed 90 days of the  execution  of the  related  Agreement  (or
promptly after the Trustee's  receipt of any document  permitted to be delivered
after  the  Closing  Date)  to be  defective  in any  material  respect  and the
Depositor or Originator  does not cure such defect within a period not to exceed
90 days, the Depositor or Originator will, not later than a period not to exceed
90 days after the Trustee's  notice to the Depositor or the  Originator,  as the
case may be, of the defect, repurchase the related Primary Asset or any property
acquired in respect  thereof from the Trustee at a price generally equal to, (a)
the lesser of (i) the  outstanding  principal  balance of such Primary Asset and
(ii) the Trust  Fund's  federal  income tax basis in the  Primary  Asset and (b)
accrued and unpaid  interest to the date of the next  scheduled  payment on such
Primary Asset at the rate set forth in the related Agreement, provided, however,
the purchase price shall not be limited in (i) above to the Trust Fund's federal
income tax basis if the repurchase at a price equal to the outstanding principal
balance of such Primary Asset will not result in any prohibited  transaction tax
under Section 860F(a) of the Code.
    

         The  Depositor  or  Originator,  as the case may be,  may,  rather than
repurchase the Primary Asset as described above,  remove such Primary Asset from
the Trust Fund (the "Deleted Primary Asset") and substitute in its


                                       40
<PAGE>

place one or more other Primary Assets (each, a "Qualifying  Substitute  Primary
Asset")  provided,  however,  that (i) with respect to a Trust Fund for which no
REMIC election is made,  such  substitution  must be effected within 120 days of
the date of initial  issuance of the Securities and (ii) with respect to a Trust
Fund for which a REMIC  election is made,  after a specified  time  period,  the
Trustee  must  have  received  a  satisfactory  opinion  of  counsel  that  such
substitution  will not  cause the  Trust  Fund to lose its  status as a REMIC or
otherwise subject the Trust Fund to a prohibited transaction tax.

         Any  Qualifying  Substitute  Primary  Asset will  have,  on the date of
substitution,  (i) an  outstanding  principal  balance,  after  deduction of all
Scheduled  Payments  due in the  month of  substitution,  not in  excess  of the
outstanding  principal  balance of the Deleted  Primary Asset (the amount of any
shortfall to be deposited to the Collection Account in the month of substitution
for  distribution to Holders),  (ii) an interest rate not less than the interest
rate of the Deleted Primary Asset, (iii) a remaining term-to-stated maturity not
greater than that of the Deleted Primary Asset,  and will comply with all of the
representations  and warranties set forth in the applicable  Agreement as of the
date of substitution.

         The  above-described  cure,  repurchase  or  substitution   obligations
constitute  the sole  remedies  available  to the  Holders or the  Trustee for a
material defect in a document for a Primary Asset.

         The  Depositor  or  another  entity  will  make   representations   and
warranties with respect to Primary Assets for a Series. If the Depositor or such
entity cannot cure a breach of any such  representations  and  warranties in all
material  respects  within the time period  specified in the related  Prospectus
Supplement after  notification by the Trustee of such breach, and if such breach
is of a nature that  materially and adversely  affects the value of such Primary
Asset,  the  Depositor or such entity is obligated  to  repurchase  the affected
Primary Asset or, if provided in the related  Prospectus  Supplement,  provide a
Qualifying Substitute Primary Asset therefor, subject to the same conditions and
limitations on purchases and substitutions as described above.

         The Depositor's only source of funds to effect any cure,  repurchase or
substitution will be through the enforcement of the  corresponding  obligations,
if any, of the responsible  originator or Originator of such Primary Assets. See
"SPECIAL CONSIDERATIONS--Limited Assets" herein.

         No Holder of Securities of a Series,  solely by virtue of such Holder's
status as a Holder, will have any right under the applicable  Agreement for such
Series to institute any proceeding with respect to such  Agreement,  unless such
Holder  previously  has given to the Trustee for such Series  written  notice of
default and unless the Holders of Securities evidencing not less than 51% of the
aggregate  voting  rights of the  Securities  for such Series have made  written
request upon the Trustee to institute such proceeding in its own name as Trustee
thereunder and have offered to the Trustee reasonable indemnity, and the Trustee
for 60 days has neglected or refused to institute any such proceeding.

Reports to Holders

         The  Trustee  or  other  entity  specified  in the  related  Prospectus
Supplement will prepare and forward to each Holder on each Distribution Date, or
as soon thereafter as is practicable,  a statement  setting forth, to the extent
applicable to any Series, among other things:

                  (i) the  amount of  principal  distributed  to  Holders of the
         related  Securities  and  the  outstanding  principal  balance  of such
         Securities following such distribution;

                  (ii) the  amount of  interest  distributed  to  Holders of the
         related Securities and the current interest on such Securities;

                  (iii) the amounts of (a) any overdue accrued interest included
         in such  distribution,  (b) any remaining overdue accrued interest with
         respect to such  Securities or (c) any current  shortfall in amounts to
         be distributed as accrued interest to Holders of such Securities;

                                       41
<PAGE>

                  (iv) the  amounts of (a) any  overdue  payments  of  scheduled
         principal  included in such  distribution,  (b) any  remaining  overdue
         principal  amounts  with  respect to such  Securities,  (c) any current
         shortfall  in receipt of  scheduled  principal  payments on the related
         Primary Assets or (d) any realized losses or Liquidation Proceeds to be
         allocated as reductions in the outstanding  principal  balances of such
         Securities;   (v)  the  amount   received   under  any  related  Credit
         Enhancement,  and the  remaining  amount  available  under such  Credit
         Enhancement;

                  (vi) the amount of any delinquencies  with respect to payments
         on the related Primary Assets;

                  (vii)  the book  value  of any REO  Property  acquired  by the
         related Trust Fund; and

                  (viii)  such other  information  as  specified  in the related
         Agreement.
   
         In addition,  within a reasonable  period of time after the end of each
calendar  year,  the Trustee  will  furnish to each Holder of record at any time
during such calendar year (a) the aggregate of amounts reported pursuant to (i),
(ii),  and  (iv)(d)  above  for such  calendar  year  and (b)  such  information
specified  in the  related  Agreement  to enable  Holders to  prepare  their tax
returns  including,  without  limitation,  the amount of original issue discount
accrued on the Securities,  if applicable.  Information in the Distribution Date
and annual  statements  provided to the Holders will not have been  examined and
reported upon by an independent  public accountant.  However,  the Servicer will
provide to the Trustee a report by independent  public  accountants with respect
to the  Servicer's  servicing of the Home Equity Loans.  See  "SERVICING OF HOME
EQUITY LOANS --Evidence as to Compliance" herein.
    
         A Series of  Securities  or one or more  Classes of such  Series may be
issued in book-entry form. In such event, owners of beneficial interests in such
Securities  will not be  considered  Holders and will not receive  such  reports
directly  from the  Trustee.  The Trustee  will forward such reports only to the
entity or its nominee which is the registered  holder of the global  certificate
which evidences such book-entry securities.  Beneficial owners will receive such
reports  from the  participants  and  indirect  participants  of the  applicable
book-entry  system in  accordance  with the  practices  and  procedures  of such
entities.

Events of Default; Rights Upon Event of Default
   
         Pooling and Servicing Agreement; Servicing Agreement. Events of Default
under the  Pooling  and  Servicing  Agreement  for each  Series of  Certificates
relating to Home Equity Loans generally  include (i) any failure by the Servicer
to deposit amounts in the Collection Account and Distribution  Account to enable
the Trustee to distribute to Holders of such Series any required payment,  which
failure  continues  unremedied  for the number of days  specified in the related
Prospectus  Supplement after the giving of written notice of such failure to the
Servicer by the Trustee for such  Series,  or to the Servicer and the Trustee by
the Holders of such Series  evidencing not less than 25% of the aggregate voting
rights of the Securities for such Series,  (ii) any failure by the Servicer duly
to observe or perform in any  material  respect  any other of its  covenants  or
agreements in the applicable Agreement which continues unremedied for the number
of days  specified  in the  related  Prospectus  Supplement  after the giving of
written  notice  of such  failure  to the  Servicer  by the  Trustee,  or to the
Servicer and the Trustee by the Holders of such Series  evidencing not less than
25% of the aggregate voting rights of the Securities for such Series,  and (iii)
certain events of insolvency,  readjustment  of debt,  marshalling of assets and
liabilities  or  similar   proceedings  and  certain  actions  by  the  Servicer
indicating its insolvency, reorganization or inability to pay its obligations.

         The related  Agreement will specify the  circumstances  under which the
Trustee of the Holders of Securities may remove the Servicer upon the occurrence
and continuance of an Event of Default  thereunder  relating to the servicing of
Home  Equity  Loans  (other than its right to  recovery  of other  expenses  and
amounts  advanced  pursuant  to the terms of such  Agreement  which  rights  the
Servicer  will retain  under all  circumstances),  whereupon  the  Trustee  will
succeed to all the  responsibilities,  duties and  liabilities  of the  Servicer
under such Agreement and will be entitled to reasonable  servicing  compensation
not to exceed the  applicable  servicing  fee,  together  with  other  servicing
compensation  in the form of assumption  fees, late payment charges or otherwise
as provided in such Agreement.
    

                                       42
<PAGE>

         In the event that the Trustee is  unwilling or unable so to act, it may
select,  or petition a court of  competent  jurisdiction  to appoint,  a finance
institution,  bank or loan servicing  institution  with a net worth specified in
the  related  Prospectus  Supplement  to act as  successor  Servicer  under  the
provisions of the applicable Agreement. The successor Servicer would be entitled
to reasonable  servicing  compensation  in an amount not to exceed the Servicing
Fee as set forth in the related Prospectus  Supplement,  together with the other
servicing  compensation in the form of assumption  fees, late payment charges or
otherwise, as provided in such Agreement.

         During the  continuance  of any Event of Default of a Servicer under an
Agreement for a Series of Securities,  the Trustee for such Series will have the
right to take  action to  enforce  its rights and  remedies  and to protect  and
enforce the rights and  remedies of the Holders of such  Series,  and Holders of
Securities  evidencing  not less than 51% of the aggregate  voting rights of the
Securities  for such Series may direct the time,  method and place of conducting
any proceeding  for any remedy  available to the Trustee or exercising any trust
or power conferred upon that Trustee. However, the Trustee will not be under any
obligation to pursue any such remedy or to exercise any of such trusts or powers
unless such Holders have  offered the Trustee  reasonable  security or indemnity
against the cost,  expenses and liabilities which may be incurred by the Trustee
therein or thereby.  The Trustee may decline to follow any such direction if the
Trustee determines that the action or proceeding so directed may not lawfully be
taken or would involve it in personal  liability or be unjustly  prejudicial  to
the nonassenting Holders.

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

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

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

         In the event that the Trustee  liquidates  the collateral in connection
with an Event of Default involving a default for thirty (30) days or more in the
payment of principal of or interest on the Notes of a Series, the Indenture




                                       43
<PAGE>

provides  that the  Trustee  will have a prior lien on the  proceeds of any such
liquidation  for unpaid fees and expenses.  As a result,  upon the occurrence of
such  an  Event  of  Default,  the  amount  available  for  distribution  to the
Noteholders may be less than would otherwise be the case.  However,  the Trustee
may not  institute  a  proceeding  for the  enforcement  of its lien  except  in
connection  with a proceeding  for the  enforcement of the lien of the Indenture
for the  benefit of the  Noteholders  after the  occurrence  of such an Event of
Default.

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

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

The Trustee

         The identity of the commercial  bank,  savings and loan  association or
trust  company  named as the Trustee for each Series of  Securities  will be set
forth in the related  Prospectus  Supplement.  The entity serving as Trustee may
have  normal  banking  relationships  with the  Depositor  or the  Servicer.  In
addition,  for the purpose of meeting the legal  requirements  of certain  local
jurisdictions,  the  Trustee  will  have the  power to  appoint  co-trustees  or
separate  trustees of all or any part of the Trust Fund  relating to a Series of
Securities.  In the event of such appointment,  all rights,  powers,  duties and
obligations  conferred or imposed upon the Trustee by the Agreement  relating to
such Series will be conferred or imposed upon the Trustee and each such separate
trustee or  co-trustee  jointly,  or, in any  jurisdiction  in which the Trustee
shall be incompetent or  unqualified to perform  certain acts,  singly upon such
separate  trustee or  co-trustee  who will  exercise  and perform  such  rights,
powers,  duties and  obligations  solely at the  direction of the  Trustee.  The
Trustee may also appoint  agents to perform any of the  responsibilities  of the
Trustee,  which  agents will have any or all of the rights,  powers,  duties and
obligations of the Trustee conferred on them by such appointment;  provided that
the Trustee will continue to be responsible for its duties and obligations under
the Agreement.

Duties of the Trustee

         The Trustee  will not make any  representations  as to the  validity or
sufficiency of the Agreement,  the Securities or of any Primary Asset or related
documents.  If no Event of Default  (as defined in the  related  Agreement)  has
occurred,  the  Trustee is required to perform  only those  duties  specifically
required of it under the  Agreement.  Upon receipt of the various  certificates,
statements,  reports or other  instruments  required to be  furnished to it, the
Trustee is required to examine  them to  determine  whether they are in the form
required by the related Agreement.  However, the Trustee will not be responsible
for the accuracy or content of any such documents furnished to it by the Holders
or the Servicer under the Agreement.

         The Trustee may be held liable for its own negligent  action or failure
to act, or for its own misconduct;  provided, however, that the Trustee will not
be personally liable with respect to any action taken, suffered or omitted to be
taken by it in good faith in accordance  with the direction of the Holders in an
Event of Default. The Trustee is not required to expend or risk its own funds or
otherwise incur any financial  liability in the performance of any of its duties
under the  Agreement,  or in the exercise of any of its rights or powers,  if it
has  reasonable  grounds for believing  that repayment of such funds or adequate
indemnity against such risk or liability is not reasonably assured to it.

                                       44
<PAGE>

Resignation of Trustee

         The Trustee may, upon written  notice to the  Depositor,  resign at any
time, in which event the Depositor  will be obligated to use its best efforts to
appoint a successor Trustee.  If no successor Trustee has been appointed and has
accepted  the  appointment  within 30 days  after the  giving of such  notice of
resignation,   the  resigning  Trustee  may  petition  any  court  of  competent
jurisdiction  for  appointment of a successor  Trustee.  The Trustee may also be
removed at any time (i) if the Trustee ceases to be eligible to continue as such
under the  Agreement,  (ii) if the  Trustee  becomes  insolvent  or (iii) by the
Holders of Securities  evidencing over 50% of the aggregate voting rights of the
Securities  in the Trust  Fund upon  written  notice to the  Trustee  and to the
Depositor.  Any  resignation  or removal of the  Trustee  and  appointment  of a
successor  Trustee will not become effective until acceptance of the appointment
by the successor Trustee.

Amendment of Agreement

   
         The  Agreement  for each  Series of  Securities  may be  amended by the
Depositor,  the  Servicer  (with  respect to a Series  relating  to Home  Equity
Loans),  and the  Trustee  with  respect to such  Series,  without  notice to or
consent of the Holders (i) to cure any ambiguity,  (ii) to correct any defective
provisions or to correct or supplement  any provision  therein,  (iii) to add to
the duties of the Depositor,  the Trust Fund or Servicer,  (iv) to add any other
provisions with respect to matters or questions  arising under such Agreement or
related Credit Enhancement, (v) to add or amend any provisions of such Agreement
as required by a Rating Agency in order to maintain or improve the rating of the
Securities (it being understood that none of the Depositor, the Originator,  the
Servicer or Trustee is obligated to maintain or improve such rating), or (vi) to
comply  with  any  requirements  imposed  by the  Code;  provided  that any such
amendment  except pursuant to clause (vi) above will not adversely affect in any
material respect the interests of any Holders of such Series, as evidenced by an
opinion of counsel.  Any such  amendment  except  pursuant to clause (vi) of the
preceding  sentence  shall be deemed  not to  adversely  affect in any  material
respect the interests of any Holder if the Trustee receives written confirmation
from each Rating  Agency rating such  Securities  that such  amendment  will not
cause  such  Rating  Agency to  reduce  the then  current  rating  thereof.  The
Agreement for each Series may also be amended by the Trustee,  the Servicer,  if
applicable,  and the  Depositor  with respect to such Series with the consent of
the  Holders  possessing  not  less  than 66 2/3% of the  aggregate  outstanding
principal amount of the Securities of such Series or, if only certain Classes of
such Series are affected by such amendment, 66 2/3% of the aggregate outstanding
principal  amount  of the  Securities  of each  Class  of such  Series  affected
thereby,  for the purpose of adding any  provisions to or changing in any manner
or  eliminating  any of the  provisions  of such  Agreement  or modifying in any
manner the rights of Holders of such  Series;  provided,  however,  that no such
amendment  may (a)  reduce the  amount or delay the  timing of  payments  on any
Security  without the consent of the Holder of such Security;  or (b) reduce the
aforesaid percentage of the aggregate outstanding principal amount of Securities
of each  Class,  the  Holders  of which  are  required  to  consent  to any such
amendment  without  the  consent  of  the  Holders  of  100%  of  the  aggregate
outstanding principal amount of each Class of Securities affected thereby.
    

Voting Rights

         The  related  Prospectus  Supplement  will  set  forth  the  method  of
determining allocation of voting rights with respect to a Series.

List of Holders

         Upon written request of three or more Holders of record of a Series for
purposes of communicating  with other Holders with respect to their rights under
the Agreement, which request is accompanied by a copy of the communication which
such Holders  propose to transmit,  the Trustee will afford such Holders  access
during  business hours to the most recent list of Holders of that Series held by
the Trustee.

         No  Agreement  will  provide  for the  holding  of any  annual or other
meeting of Holders.

                                       45
<PAGE>

Form of Securities

         The  Securities  in each  Series  will  either be  issued  as  physical
certificates  or  in  uncertificated   book-entry  form.  Physical  certificates
("Physical  Certificates")  in fully  registered form only in the  denominations
specified in the related  Prospectus  Supplement,  and will be transferable  and
exchangeable  at the corporate  trust office of the registrar of the  Securities
(the  "Security  Registrar")  named in the  related  Prospectus  Supplement.  No
service  charge  will be made for any  registration  of  exchange or transfer of
Securities, but the Trustee may require payment of a sum sufficient to cover any
tax or other government charge.

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

         Under  a  book-entry  format,  Holders  that  are not  Participants  or
Indirect  Participants  but  desire  to  purchase,  sell or  otherwise  transfer
ownership of the  Securities  registered in the name of Cede, as nominee of DTC,
may do so only through Participants and Indirect Participants. In addition, such
Holders  will  receive all  distributions  of  principal  of and interest on the
Securities from the Trustee through DTC and its Participants. Under a book-entry
format,  Holders will receive  payments after the related  Payment Date because,
while payments are required to be forwarded to Cede, as nominee for DTC, on each
such date, DTC will forward such payments to its Participants,  which thereafter
will be required to forward such payments to Indirect  Participants  or Holders.
Unless and until Physical Securities are issued, it is anticipated that the only
Holder  will be Cede,  as nominee  of DTC,  and that the  beneficial  holders of
Securities  will not be  recognized  by the Trustee as Holders under the Pooling
and Servicing Agreement.  The beneficial holders of such Securities will only be
permitted  to exercise  the rights of Holders  under the  Pooling and  Servicing
Agreement  indirectly through DTC and its Participants who in turn will exercise
their rights through DTC.

         Under the rules,  regulations and procedures creating and affecting DTC
and  its  operations,  DTC  is  required  to  make  book-entry  transfers  among
Participants  on whose  behalf it acts with  respect  to the  Securities  and is
required to receive and  transmit  payments of  principal of and interest on the
Securities.  Participants  and  Indirect  Participants  with which  Holders have
accounts  with  respect  to their  Securities  similarly  are  required  to make
book-entry  transfers  and receive and transmit such payments on behalf of their
respective Holders.  Accordingly,  although Holders will not process Securities,
the rules  provide a mechanism by which Holders will receive  distributions  and
will be able to transfer their interests.

         Unless and until Physical Certificates are issued,  Holders who are not
Participants may transfer  ownership of Securities only through  Participants by
instructing such Participants to transfer  Securities,  by book-entry  transfer,
through DTC for the account of the purchasers of such Securities,  which account
is  maintained  with  their  respective  Participants.  Under  the  Rules and in
accordance  with DTC's normal  procedures,  transfers of ownership of Securities
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 Holders.

         Because DTC can only act on behalf of Participants,  who in turn act on
behalf of Indirect  Participants  and certain banks,  the ability of a Holder to
pledge  Securities  to persons or entities  that do not  participate  in the DTC
system,  or otherwise take actions in respect of such  Securities may be limited
due to the lack of a Physical Certificate for such Securities.

                                       46
<PAGE>

         DTC in general  advises  that it will take any action  permitted  to be
taken by a Holder under a Pooling and Servicing  Agreement only at the direction
of one or more Participants to whose account with DTC the related Securities are
credited.  Additionally,  DTC in general  advises that it will take such actions
with respect to specified  percentages  of the Holders only at the  direction of
and on behalf of Participants  whose holdings include current  principal amounts
of outstanding Securities that satisfy such specified percentages.  DTC may take
conflicting   actions  with  respect  to  other  current  principal  amounts  of
outstanding  Securities  to the extent that such  actions are taken on behalf of
Participants   whose  holdings  include  such  current   principal   amounts  of
outstanding Securities.

   
         Any Securities  initially  registered as Physical  Certificates  in the
name  of  Cede,  as  nominee  of  DTC,  will  be  issued  in  fully  registered,
certificated  form to  Holders  or  their  nominees,  rather  than to DTC or its
nominee  only under the events  specified in the related  Pooling and  Servicing
Agreement  and  described  in  the  related  Prospectus  Supplement.   Upon  the
occurrence of any of the events  specified in the related  Pooling and Servicing
Agreement  and the  Prospectus  Supplement,  DTC will be  required to notify all
Participants  of the  availability  through DTC of Physical  Certificates.  Upon
surrender by DTC of the securities  representing  the Securities and instruction
for  re-registration,  the  Trustee  will  take  the  Securities  in the form of
Physical Certificates,  and thereafter the Trustee will recognize the holders of
such Physical Certificates as Holders. Thereafter,  payments of principal of and
interest on the  Securities  will be made by the Trustee  directly to Holders in
accordance with the procedures set forth herein and in the Pooling and Servicing
Agreement. The final distribution of any Security (whether Physical Certificates
or Securities  registered in the name of Cede),  however, will be made only upon
presentation  and surrender of such Securities on the final Payment Date at such
office or agency as is specified in the notice of final payment to Holders.
    

REMIC Administrator

         For  any  Series  with  respect  to  which a REMIC  election  is  made,
preparation  of certain  reports and certain  other  administrative  duties with
respect to the Trust Fund may be performed by a REMIC administrator,  who may be
an affiliate of the Depositor.

Termination

         Pooling and  Servicing  Agreement;  Trust  Agreement.  The  obligations
created by the Pooling and Servicing  Agreement or Trust  Agreement for a Series
will terminate upon the distribution to Holders of all amounts  distributable to
them  pursuant to such  Agreement  after the earlier of (i) the later of (a) the
final payment or other  liquidation  of the last Primary Asset  remaining in the
Trust Fund for such Series and (b) the disposition of all property acquired upon
foreclosure  or deed in lieu of foreclosure  or  repossession  in respect of any
Primary Asset; (ii) the repurchase, as described below, by the Servicer or other
entity specified in the related Prospectus  Supplement from the Trustee for such
Series of all Primary  Assets and other  property  at that time  subject to such
Agreement;  or (iii) the mandatory  termination of the Trust by the Trustee, the
Servicer  or  certain  other  entities   specified  in  the  related  Prospectus
Supplement by soliciting competitive bids for the purchase of the Primary Assets
of the related Trust Fund

         Repurchase  of the  Remaining  Primary  Assets.  The Agreement for each
Series may permit,  but not require,  the Servicer or other entity  specified in
the  related  Prospectus  Supplement  to  purchase  from the Trust Fund for such
Series all  remaining  Primary  Assets at a price equal to 100% of the aggregate
Principal  Balance of such  Primary  Assets  plus,  with respect to any property
acquired  in respect  of a Primary  Asset,  if any,  the  outstanding  Principal
Balance of the related Primary Asset at the time of foreclosure, less, in either
case, related unreimbursed  Advances (in the case of the Primary Assets, only to
the extent not already  reflected in the computation of the aggregate  Principal
Balance of such Primary Assets) and unreimbursed expenses (that are reimbursable
pursuant to the terms of the Pooling and  Servicing  Agreement)  plus, in either
case,  accrued  interest  thereon at the  weighted  average  rate on the related
Primary Assets  through the last day of the Due Period in which such  repurchase
occurs; provided,  however, that if an election is made for treatment as a REMIC
under the Code,  the  repurchase  price may equal the greater of (a) 100% of the
aggregate  Principal  Balance of such  Primary  Assets,  plus  accrued  interest
thereon at the  applicable  net rates on the Primary Assets through the last day
of the month of such  repurchase and (b) the aggregate fair market value of such
Primary Assets plus the fair market value of any property acquired in respect of
a Primary Asset and remaining in the Trust Fund. The exercise of such right will
effect early  retirement  of the  Securities  of such Series,  but such entity's
right to so  purchase  is  subject  to the  aggregate  Principal  Balance of the
Primary Assets


                                       47
<PAGE>

at the time of repurchase being less than a fixed percentage, to be set forth in
the related  Prospectus  Supplement,  of the aggregate  Principal Balance of the
Primary Assets as of the Cut-off Date.

   
         Mandatory  Termination;  Auction Sale. The Trustee, the Servicer or the
related  Originator  may be required to effect early  retirement  of a series of
Securities by soliciting  competitive bids for the purchase of the related Trust
Estate.

         The mandatory  termination may take the form of an auction sale. Within
a certain period following the failure of the holder of the optional termination
right to exercise  such right,  the  required  party shall  solicit bids for the
purchase  of all Home Equity  Loans  remaining  in the Trust.  In the event that
satisfactory  bids are received as specified in the related  Agreement,  the net
sale proceeds will be distributed  to Holders,  in the same order of priority as
collections  received in respect of the Home Equity Loans. If satisfactory  bids
are not  received,  such party shall  decline to sell the Home Equity  Loans and
shall not be under any  obligation  to solicit  any  further  bids or  otherwise
negotiate  any further sale of the Home Equity Loans.  Such sale and  consequent
termination of the Trust must constitute a "qualified liquidation" of each REMIC
established  by the Trust under  Section  860F of the  Internal  Revenue Code of
1986,  as amended,  including,  without  limitation,  the  requirement  that the
qualified liquidation takes place over a period not to exceed 90 days.
    

         In no event,  however, will the trust created by the Agreement continue
beyond the expiration of 21 years from the death of the last survivor of certain
persons identified  therein.  For each Series,  the Servicer or the Trustee,  as
applicable,  will give written  notice of  termination  of the Agreement to each
Holder,  and the  final  distribution  will  be made  only  upon  surrender  and
cancellation of the Securities at an office or agency specified in the notice of
termination.  The Depositor or another entity may effect an optional termination
of  the  Trust  Fund  under  the  circumstances  described  in  such  Prospectus
Supplement. See "DESCRIPTION OF THE SECURITIES--Optional Redemption, Purchase or
Termination" herein.

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

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

   
                   CERTAIN LEGAL ASPECTS OF HOME EQUITY LOANS

         The following discussion contains summaries of certain legal aspects of
home equity loans,  which are general in nature.  Because  certain of such legal
aspects  are   governed  by   applicable   state  law  (which  laws  may  differ
substantially), the summaries do not purport to be complete nor reflect the laws
of any  particular  state,  nor  encompass  the laws of all  states in which the
properties securing the Home Equity Loans are situated.
    

                                       48
<PAGE>


General
   
         The Home Equity Loans will be represented by a Note and an accompanying
Mortgage.  Pursuant to the Note,  the related  borrower is personally  liable to
repay the  indebtedness  evidenced  by the Home  Equity  Loan;  pursuant  to the
Mortgage,  such  indebtedness  is  secured  by a lien on the  related  Mortgaged
Property.
    


Enforcement of the Note
   
         Pursuant to the Note,  the related  borrower  is  personally  liable to
repay the indebtedness evidenced by the Home Equity Loan. In certain states, the
lender on a note secured by a lien on real property has the option of bringing a
personal  action against the borrower on the debt without first  exhausting such
security;  however,  in some of these states the lender,  following  judgment on
such  personal  action,  may be  deemed  to have  elected  a  remedy  and may be
precluded  from  exercising  remedies  with  respect  to  the  related  property
security.  Consequently,  the practical effect of the election  requirement,  in
those states  permitting  such  election,  is that lenders will usually  proceed
against the property  first rather than bringing a personal  action  against the
borrower on the Note.

         Certain  states  have  imposed  statutory  prohibitions  that limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In  some  states,  including  California,   statutes  limit  the  right  of  the
beneficiary  or mortgagee to obtain a deficiency  judgment  against the borrower
following foreclosure.  A deficiency judgment is a personal judgment against the
former borrower equal in most cases to the difference  between the amount due to
the  lender  and the net  amount  realized  upon  the  public  sales of the real
property.  In the case of a Home  Equity Loan  secured by a property  owned by a
trust where the Mortgage  Note is executed on behalf of the trust,  a deficiency
judgment against the trust following  foreclosure or sale under a deed of trust,
even if obtainable under applicable law, may be of little value to the mortgagee
or  beneficiary  if there are no trust  assets  against  which  such  deficiency
judgment may be executed. Other statutes require the beneficiary or mortgagee to
exhaust the security  afforded  under a deed of trust or mortgage by foreclosure
in an attempt to satisfy the full debt before bringing a personal action against
the borrower.  Finally, in certain other states,  statutory provisions limit any
deficiency  judgment against the former borrower  following a foreclosure to the
excess of the  outstanding  debt over the fair value of the property at the time
of the public  sale.  The purpose of these  statutes is  generally  to prevent a
beneficiary or mortgagee from obtaining a large deficiency  judgment against the
former borrower as a result of low or no bids at the judicial sale.

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

         Court with federal bankruptcy jurisdiction also have indicated that the
terms of a loan secured by property of the debtor may be modified.  These courts
have  allowed  modifications  that  include  reducing the amount of each monthly
payment,  changing  the  rate of  interest,  altering  the  repayment  schedule,
forgiving  all or a  portion  of the debt and  reducing  the  lender's  security
interest  to the  value of the  residence,  thus  leaving  the  lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan.
    
         Certain states have imposed general equitable  principles upon judicial
foreclosure.  These equitable  principles are generally  designed to relieve the
borrower from the legal effect of the borrower's  default under the related loan
documents.  Examples  of  judicial  remedies  that have been  fashioned  include
judicial  requirements  that the  lender  undertake  affirmative  and  expensive
actions to determine the causes for the  borrower's  default and the  likelihood
that the borrower will be able to reinstate the loan. In some cases, lender have
been  required  to  reinstate  loans or  recast  payment  schedules  in order to
accommodate  borrowers who are suffering from temporary financial  disabilities.
In other cases, such courts have limited the right of the lender to foreclose if
the default under the loan


                                       49
<PAGE>

is not  monetary,  such as the  borrower  failing  to  adequately  maintain  the
property  or the  borrower  executing  a  second  deed of  trust  affecting  the
property.
   
         Certain tax liens arising  under the Internal  Revenue Code of 1986, as
amended,  may in  certain  circumstances  provide  priority  over  the lien of a
mortgage or deed of trust.  In addition,  substantive  requirements  are imposed
upon mortgage  lenders in connection  with the  origination and the servicing of
loans by numerous  federal and some state consumer  protection  laws. These laws
include, by example,  the federal  Truth-in-Lending  Act, Real Estate Settlement
Procedures  Act,  Equal Credit  Opportunity  Act, Fair Credit  Billing Act, Fair
Credit  Reporting  Act  and  related  statutes  and  state  laws,  such  a s the
California Fair Debt Collection Practices Act. These laws and regulations impose
specific  statutory  liabilities  upon lenders who  originate  loans and fail to
comply with the provisions of the law. In some cases,  this liability may affect
assignees of the loans.
    

Security Interests

   
         Real  Estate  Mortgages.  The Home  Equity  Loans for a Series  will be
secured by either  mortgages or deeds of trust or deeds to secure debt depending
upon the  prevailing  practice  in the  state in which  the  Mortgaged  Property
subject to a Home  Equity Loan is  located.  The filing of a  mortgage,  deed of
trust or deed to  secure  debt  creates a lien or title  interest  upon the real
property  covered  by  such  instrument  and  represents  the  security  for the
repayment of an obligation that is customarily  evidenced by a promissory  note.
It is not  prior to the lien for real  estate  taxes  and  assessments  or other
charges  imposed  under  governmental  police  powers and may also be subject to
other liens  pursuant  to the laws of the  jurisdiction  in which the  Mortgaged
Property is located.  Priority with respect to such instruments depends on their
terms,  the  knowledge of the parties to the mortgage and generally on the order
of recording with the applicable state,  county or municipal  office.  There are
two parties to a mortgage, the mortgagor,  who is the borrower/property owner or
the land trustee (as described  below),  and the  mortgagee,  who is the lender.
Under the mortgage instrument, the mortgagor delivers to the mortgagee a note or
bond and the  mortgage.  In the case of a land  trust,  there are three  parties
because title to the  Mortgaged  Property is held by a land trustee under a land
trust  agreement of which the  borrower/property  owner is the  beneficiary;  at
origination of a Home Equity Loan, the borrower executes a separate  undertaking
to make payments on the mortgage note. A deed of trust transaction  normally has
three parties: The trustor, who is the borrower/property owner; the beneficiary,
who is the lender;  and the  trustee,  a  third-party  grantee.  Under a deed of
trust, the trustor grants the Mortgaged Property,  irrevocably until the debt is
paid, in trust, generally with a power of sale, to the trustee to secure payment
of the obligation.  The mortgagee's authority under a mortgage and the trustee's
authority  under a deed of trust are  governed  by the law of the state in which
the real property is located,  the express provisions of the mortgage or deed of
trust, and, in some cases, in deed of trust transactions,  the directions of the
beneficiary.
    

         Foreclosure  on  Mortgages.  Foreclosure  of a  mortgage  is  generally
accomplished  by judicial  action.  Generally,  the action is  initiated  by the
service of legal  pleadings upon all parties having an interest of record in the
real property.  Delays in completion of the foreclosure  occasionally may result
from difficulties in locating necessary parties defendant.  When the mortgagee's
right to foreclosure is contested,  the legal  proceedings  necessary to resolve
the  issue can be  time-consuming  and  expensive.  After  the  completion  of a
judicial foreclosure  proceeding,  the court may issue a judgment of foreclosure
and  appoint a receiver or other  officer to conduct  the sale of the  Mortgaged
Property.  In some states,  mortgages may also be  foreclosed by  advertisement,
pursuant to a power of sale provided in the mortgage.  Foreclosure of a mortgage
by  advertisement  is  essentially  similar to foreclosure of a deed of trust by
nonjudicial power of sale.

         Foreclosure  of  a  deed  of  trust  is  generally  accomplished  by  a
nonjudicial trustee's sale under a specific provision in the deed of trust which
authorizes  the trustee to sell the  Mortgaged  Property upon any default by the
borrower under the terms of the note or deed of trust. In certain  states,  such
foreclosure  also may be  accomplished by judicial action in the manner provided
for foreclosure of mortgages.  In some states,  the trustee must record a notice
of  default  and send a copy to the  borrower-trustor  and to any person who has
recorded  a request  for a copy of a notice of default  and  notice of sale.  In
addition, the trustee in some states must provide notice to any other individual
having an interest in the real property,  including any junior  lienholders.  If
the deed of trust is not reinstated  within any applicable cure period, a notice
of sale must be posted in a public  place and, in most states,  published  for a
specified period of time in one or more newspapers. In addition, some state laws
require  that a copy of the notice of sale be posted on the  Mortgaged  Property
and sent to all parties having an interest of record in the Mortgaged  Property.
The trustor,  borrower,  or any person having a junior  encumbrance  on the real
estate, may,



                                       50
<PAGE>

during a reinstatement  period,  cure the default by paying the entire amount in
arrears  plus the costs and  expenses  incurred  in  enforcing  the  obligation.
Generally,  state law  controls  the amount of  foreclosure  expenses and costs,
including  attorney's fees,  which may be recovered by a lender.  If the deed of
trust is not reinstated,  a notice of sale must be posted in a public place and,
in  most  states,  published  for a  specified  period  of  time  in one or more
newspapers.  In  addition,  some state laws require that a copy of the notice of
sale be posted  on the  Mortgaged  Property,  recorded  and sent to all  parties
having an interest in the real property.

         An action to  foreclose a mortgage is an action to recover the mortgage
debt by enforcing the mortgagee's rights under the mortgage.  It is regulated by
statutes  and rules and  subject  throughout  to the court's  equitable  powers.
Generally,  a mortgagor is bound by the terms of the related  mortgage  note and
the  mortgage as made and cannot be relieved  from his default if the  mortgagee
has exercised his rights in a commercially  reasonable manner.  However, since a
foreclosure action  historically was equitable in nature, the court may exercise
equitable  powers to relieve a  mortgagor  of a default  and deny the  mortgagee
foreclosure on proof that either the mortgagor's default was neither willful nor
in bad faith or the mortgagee's action  established a waiver,  fraud, bad faith,
or oppressive or unconscionable  conduct such as to warrant a court of equity to
refuse affirmative relief to the mortgagee.  Under certain circumstances a court
of equity may relieve the  mortgagor  from an entirely  technical  default where
such default was not willful.

         A  foreclosure  action is subject to most of the delays and expenses of
other lawsuits if defenses or counterclaims are interposed,  sometimes requiring
up to several years to complete. Moreover, a non-collusive,  regularly conducted
foreclosure sale may be challenged as a fraudulent conveyance, regardless of the
parties'  intent,  if a court  determines  that the sale was for less  than fair
consideration  and such sale  occurred  while the  mortgagor  was  insolvent and
within one year (or within the state  statute of  limitations  if the trustee in
bankruptcy  elects to proceed  under  state  fraudulent  conveyance  law) of the
filing of  bankruptcy.  Similarly,  a suit  against  the  debtor on the  related
mortgage note may take several years and, generally,  is a remedy alternative to
foreclosure, the mortgagee being precluded from pursuing both at the same time.

         In the case of foreclosure  under either a mortgage or a deed of trust,
the sale by the  referee  or other  designated  officer  or by the  trustee is a
public sale. However, because of the difficulty potential third party purchasers
at the sale have in  determining  the exact  status  of title  and  because  the
physical  condition of the Mortgaged  Property may have deteriorated  during the
foreclosure  proceedings,  it is  uncommon  for a third  party to  purchase  the
Mortgaged Property at a foreclosure sale. Rather, it is common for the lender to
purchase the Mortgaged  Property from the trustee or referee for an amount which
may be equal to the unpaid  principal amount of the mortgage note secured by the
mortgage or deed of trust plus  accrued and unpaid  interest and the expenses of
foreclosure,  in which event the  mortgagor's  debt will be  extinguished or the
lender may purchase for a lesser amount in order to preserve its right against a
borrower  to seek a  deficiency  judgment  in states  where such a  judgment  is
available.  Thereafter,  subject to the right of the  borrower in some states to
remain in possession  during the redemption  period,  the lender will assume the
burdens of ownership,  including  obtaining hazard  insurance,  paying taxes and
making such repairs at its own expense as are  necessary to render the Mortgaged
Property  suitable for sale.  The lender will commonly  obtain the services of a
real estate broker and pay the broker's  commission in connection  with the sale
of the  Mortgaged  Property.  Depending  upon market  conditions,  the  ultimate
proceeds  of the sale of the  Mortgaged  Property  may not  equal  the  lender's
investment in the Mortgaged Property.  Any loss may be reduced by the receipt of
any mortgage guaranty insurance proceeds.

         Rights of Redemption.  In some states, after sale pursuant to a deed of
trust or  foreclosure  of a mortgage,  the trustor or mortgagor  and  foreclosed
junior  lienors  are given a statutory  period in which to redeem the  Mortgaged
Property  from  the  foreclosure   sale.  The  right  of  redemption  should  be
distinguished from the equity of redemption, which is a non-statutory right that
must be exercised prior to the foreclosure sale. In some states,  redemption may
occur only upon  payment of the entire  principal  balance of the loan,  accrued
interest  and  expenses  of  foreclosure.  In other  states,  redemption  may be
authorized  if the  former  borrower  pays only a portion  of the sums due.  The
effect of a statutory  right of  redemption  is to  diminish  the ability of the
lender to sell the  foreclosed  Mortgaged  Property.  The exercise of a right of
redemption would defeat the title of any purchaser at a foreclosure  sale, or of
any purchaser from the lender  subsequent to foreclosure or sale under a deed of
trust.  Consequently  the practical  effect of a right of redemption is to force
the lender to retain the  Mortgaged  Property  and pay the expenses of ownership
until the redemption period has run. In some states, there is no right to redeem
Mortgaged Property after a trustee's sale under a deed of trust.

                                       51
<PAGE>

   
         Junior  Mortgages;  Rights of Senior  Mortgages.  The Home Equity Loans
comprising or  underlying  the Primary  Assets  included in the Trust Fund for a
Series  will be secured by  mortgages  or deeds of trust  which may be second or
more junior  mortgages to other mortgages held by other lenders or institutional
investors.  The  rights  of the Trust  Fund  (and  therefore  the  Holders),  as
mortgagee  under a junior  mortgage,  are  subordinate to those of the mortgagee
under the senior mortgage, including the prior rights of the senior mortgagee to
receive hazard  insurance and  condemnation  proceeds and to cause the Mortgaged
Property securing the Home Equity Loan to be sold upon default of the mortgagor,
thereby  extinguishing  the junior  mortgagee's lien unless the junior mortgagee
asserts its  subordinate  interest  in the  Mortgaged  Property  in  foreclosure
litigation and,  possibly,  satisfies the defaulted  senior  mortgage.  A junior
mortgagee may satisfy a defaulted  senior loan in full and, in some states,  may
cure such default and bring the senior loan current,  in either event adding the
amounts expended to the balance due on the junior loan. In most states, absent a
provision in the mortgage or deed of trust,  no notice of default is required to
be given to a junior mortgagee.
    

         The standard  form of the mortgage used by most  institutional  lenders
confers on the mortgagee the right both to receive all proceeds  collected under
any hazard insurance policy and all awards made in connection with  condemnation
proceedings,  and to apply such proceeds and awards to any indebtedness  secured
by the  mortgage,  in such order as the mortgagee  may  determine.  Thus, in the
event improvements on the Mortgaged Property are damaged or destroyed by fire or
other casualty, or in the event the Mortgaged Property is taken by condemnation,
the mortgagee or beneficiary  under  underlying  senior  mortgages will have the
prior right to collect any insurance  proceeds  payable under a hazard insurance
policy and any award of damages in connection with the condemnation and to apply
the same to the indebtedness secured by the senior mortgages. Proceeds in excess
of the amount of senior mortgage indebtedness,  in most cases, may be applied to
the indebtedness of a junior mortgage.

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

   
         Due-On-Sale  Clauses in Home Equity Loans.  Due-on-sale  clauses permit
the lender to  accelerate  the  maturity  of the loan if the  borrower  sells or
transfers,  whether  voluntarily  or  involuntarily,  all or  part  of the  real
Mortgaged Property securing the loan without the lender's prior written consent.
The  enforceability  of these  clauses  has been the subject of  legislation  or
litigation in many states, and in some cases,  typically involving single family
residential  mortgage  transactions,  their  enforceability  has been limited or
denied. In any event, the Garn-St.  Germain Depository  Institutions Act of 1982
(the "Garn-St.  Germain Act") preempts state constitutional,  statutory and case
law that prohibits the enforcement of due-on-sale clauses and permits lenders to
enforce  these  clauses  in  accordance  with  their  terms,  subject to certain
exceptions.  As a result,  due-on-sale clauses have become generally enforceable
except in those states whose legislatures  exercised their authority to regulate
the  enforceability  of such  clauses  with  respect  to  loans  that  were  (i)
originated or assumed during the "window period" under the Garn-St.  Germain Act
which ended in all cases not later than October 15, 1982, and (ii) originated by
lenders other than national  banks,  federal  savings  institutions  and federal
credit unions.  The Federal Home Loan Mortgage  Corporation  ("FHLMC") has taken
the position in its published mortgage servicing  standards that, out of a total
of eleven "window period states," five states (Arizona, Michigan, Minnesota, New
Mexico and Utah)  have  enacted  statutes  extending,  on various  terms and for
varying  periods,  the  prohibition on  enforcement of due-on-sale  clauses with
respect to certain categories of window period loans. Also, the Garn-St. Germain
Act does "encourage"  lenders to permit assumption of loans at the original rate
of interest or at some other rate less than the average of the original rate and
the market rate.
    

         In addition,  under federal bankruptcy law, due-on-sale clauses may not
be enforceable in bankruptcy  proceedings and may, under certain  circumstances,
be  eliminated  in  any  modified   mortgage   resulting  from  such  bankruptcy
proceeding.

                                       52
<PAGE>

         Enforceability  of Prepayment  and Late Payment  Fees.  Forms of notes,
mortgages and deeds of trust used by lenders may contain  provisions  obligating
the borrower to pay a late charge if payments  are not timely made,  and in some
circumstances  may provide for prepayment fees or penalties if the obligation is
paid  prior  to  maturity.  In  certain  states,  there  are or may be  specific
limitations,  upon the late  charges  which a lender may collect from a borrower
for delinquent payments. Certain states also limit the amounts that a lender may
collect  from a borrower as an  additional  charge if the loan is prepaid.  Late
charges and  prepayment  fees are typically  retained by servicers as additional
servicing compensation.

         Equitable Limitations on Remedies. In connection with lenders' attempts
to  realize  upon  their  security,   courts  have  invoked  general   equitable
principles.  The  equitable  principles  are  generally  designed to relieve the
borrower  from the  legal  effect  of his  defaults  under  the loan  documents.
Examples  of  judicial  remedies  that  have  been  fashioned  include  judicial
requirements  that the lender  undertake  affirmative  and expensive  actions to
determine  the causes of the  borrower's  default  and the  likelihood  that the
borrower  will be able to  reinstate  the  loan.  In  some  cases,  courts  have
substituted  their  judgment for the lender's  judgment and have  required  that
lenders  reinstate  loans or recast  payment  schedules in order to  accommodate
borrowers who are suffering from temporary financial disability. In other cases,
courts have  limited the right of a lender to realize  upon his  security if the
default  under the security  agreement is not monetary,  such as the  borrower's
failure  to  adequately  maintain  the  Mortgaged  Property  or  the  borrower's
execution of secondary financing affecting the Mortgaged Property. Finally, some
courts  have  been  faced  with the issue of  whether  or not  federal  or state
constitutional  provisions  reflecting due process  concerns for adequate notice
require that borrowers under security  agreements receive notices in addition to
the statutorily-prescribed  minimums. For the most part, these cases have upheld
the notice provisions as being reasonable or have found that, in cases involving
the sale by a trustee  under a deed of trust or by a mortgagee  under a mortgage
having  a  power  of  sale,  there  is  insufficient   state  action  to  afford
constitutional protections to the borrower.
   
         Most conventional single-family loans may be prepaid in full or in part
without penalty. The regulations of the Office of Thrift Supervision (the "OTS")
prohibit the  imposition  of a prepayment  penalty or  equivalent  fee for or in
connection with the acceleration of a loan by exercise of a due-on-sale  clause.
A mortgagee to whom a prepayment  in full has been  tendered may be compelled to
give either a release of the mortgage or an  instrument  assigning  the existing
mortgage. The absence of a restraint on prepayment, particularly with respect to
loans having higher mortgage  rates,  may increase the likelihood of refinancing
or other early retirements of such loans.

         Applicability  of Usury Laws.  Title V of the  Depository  Institutions
Deregulation  and  Monetary  Control Act of 1980,  enacted in March 1980 ("Title
V"),  provides that state usury  limitations shall not apply to certain types of
residential  first loans  originated  by certain  lenders  after March 31, 1980.
Similar  federal  statutes  were in effect with respect to loans made during the
first three months of 1980.  The OTS, as successor to the Federal Home Loan Bank
Board,   is   authorized  to  issue  rules  and   regulations   and  to  publish
interpretations  governing implementation of Tide V. Tide V authorizes any state
to reimpose interest rate limits by adopting, before April 1, 1983, a state law,
or by  certifying  that the  voters  of such  state  have  voted in favor of any
provision,  constitutional or otherwise,  which expressly rejects an application
of the federal law. Fifteen states adopted such a law prior to the April 1, 1983
deadline.  In  addition,  even where  Title V is not so  rejected,  any state is
authorized  by the law to adopt a provision  limiting  discount  points or other
charges on loans covered by Title V.


         Security Interests in Personal Property and Fixtures. A portion of each
Mortgaged  Property may consist of property  which is  "personal  property" or a
"fixture" under local state law. This will most commonly occur when the proceeds
of the related Home Equity Loan were applied to property improvements,  although
any Mortgaged Property may have some personal property  components.  A financing
statement  generally  is not  required  to be filed to perfect a purchase  money
security interest in consumer goods. Such purchase money security  interests are
assignable.  In general, a purchase money security interest grants to the holder
a security  interest that has priority over a conflicting  security  interest in
the same collateral and the proceeds of such collateral.  However, to the extent
that the  collateral  subject to a purchase money  security  interest  becomes a
fixture,  in order for the  related  purchase  money  security  interest to take
priority over a conflicting  interest in the fixture,  the holder's  interest in
such personal  property must generally be perfected by a timely fixture  filing.
In general,  under the Uniform  Commercial Code (the "UCC"), a security interest
does not exist under the UCC in ordinary building material  incorporated into an
improvement  on land.  Contracts  that finance  lumber,  bricks,  other types of
ordinary  building  material  or  other  
    

                                       53
<PAGE>

goods that are deemed to lose such characterization,  upon incorporation of such
materials  into the related  property,  will not be secured by a purchase  money
security interest in the personal property being financed.

         Enforcement of Security Interest in Personal  Property.  So long as the
personal  property has not become subject to the real estate law, a creditor can
repossess  such  property  securing  a  contract  by  voluntary  surrender,   by
"self-help"  repossession that is "peaceful" (i.e., without breach of the peace)
or, in the absence of voluntary  surrender and the ability to repossess  without
breach of the peace, by judicial process. The holder of a contract must give the
debtor a number of days'  notice,  which varies from 10 to 30 days  depending on
the state,  prior to  commencement  of any  repossession.  The UCC and  consumer
protection  laws  in most  states  place  restrictions  on  repossession  sales,
including requiring prior notice to the debtor and commercial  reasonableness in
effecting  such a sale.  The law in most states also requires that the debtor be
given  notice of any sale prior to resale of the unit that the debtor may redeem
it at or before such resale.

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

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

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

Soldiers' and Sailors' Civil Relief Act of 1940

   
         Under the Soldiers' and Sailors'  Civil Relief Act of 1940,  members of
all branches of the military on active duty,  including  draftees and reservists
in military service,  (i) are entitled to have interest rates reduced and capped
at 6% per annum, on obligations  (including Home Equity Loans) incurred prior to
the commencement of military service for the duration of military service,  (ii)
may  be  entitled  to a stay  of  proceedings  on any  kind  of  foreclosure  or
repossession  action in the case of defaults on such  obligations  entered  into
prior to  military  service for the  duration of military  service and (iii) may
have  the  maturity  of such  obligations  incurred  prior to  military  service
extended,  the payments lowered and the payment schedule readjusted for a period
of time after the completion of military service.  However, the benefits of (i),
(ii),  or (iii)  above are  subject to  challenge  by  creditors  and if, in the
opinion of the court, the ability of a person to comply with such obligations is
not  materially  impaired by  military  service,  the court may apply  equitable
principles  accordingly.  If a borrower's  obligation to repay amounts otherwise
due on a Home  Equity  Loan  included  in a Trust Fund for a Series is  relieved
pursuant to the  Soldiers'  and Sailors'  Civil Relief Act of 1940,  none of the
Trust Fund,  the  Servicer,  the  Depositor  nor the Trustee will be required to
advance  such  amounts,  and any loss in respect  thereof may reduce the amounts
available  to be paid to the  Holders  of the  Securities  of such  Series.  Any
shortfalls  in interest  collections  on Home Equity Loans or  Underlying  Loans
relating to the Private Securities, as applicable,  included in a Trust Fund for
a Series  resulting from  application of the Soldiers' and Sailors' Civil Relief
Act of 1940 will be allocated in the manner set forth in the related Agreement.
    

                                       54
<PAGE>


                                  THE DEPOSITOR

General

         The  Depositor  was  incorporated  in the State of North  Carolina.  in
December 1997, and is a wholly-owned  subsidiary of First Union National Bank, a
national banking association with its headquarters in Charlotte, North Carolina.
The  Depositor's  principal  executive  offices  are  located at One First Union
Center,  301 S.  College  Street,  Charlotte,  North  Carolina  28288-0630.  Its
telephone number is (704) 373-6611.

         The  Depositor  will  not  engage  in  any  activities  other  than  to
authorize,  issue,  sell,  deliver,  purchase  and  invest  in (and  enter  into
agreements in connection with),  and/or to engage in the establishment of one or
more trusts which will issue and sell, bonds,  notes, debt or equity securities,
obligations  and  other  securities  and  instruments  ("Depositor  Securities")
collateralized or otherwise  secured or backed by, or otherwise  representing an
interest in, among other things,  receivables or pass-through  certificates,  or
participations  or certificates of participation or beneficial  ownership in one
or more pools of receivables,  and the proceeds of the foregoing,  that arise in
connection  with  loans  secured by certain  first or junior  mortgages  on real
estate or manufactured housing and any and all other commercial transactions and
commercial,  sovereign,  student  or  consumer  loans or  indebtedness  and,  in
connection  therewith or  otherwise,  purchasing,  acquiring,  owning,  holding,
transferring,  conveying, servicing, selling, pledging, assigning, financing and
otherwise  dealing  with  such  receivables,   pass-through   certificates,   or
participations or certificates of participation or beneficial ownership. Article
Third of the  Depositor's  Certificate of  Incorporation  limits the Depositor's
activities  to the above  activities  and certain  related  activities,  such as
credit  enhancement  with  respect  to  such  Depositor  Securities,  and to any
activities  incidental to and necessary or convenient for the  accomplishment of
such purposes.

                                 USE OF PROCEEDS

         The net  proceeds  from the sale of each Series of  Securities  will be
applied to one or more of the  following  purposes:  (i) to acquire  the related
Primary  Assets,  (ii) to repay  indebtedness  which has been incurred to obtain
funds to acquire  such Primary  Assets,  (iii) to  establish  any Reserve  Funds
described  in the  related  Prospectus  Supplement  and  (iv)  to pay  costs  of
structuring and issuing such Securities, including the costs of obtaining Credit
Enhancement,  if any. The  acquisition of the Primary Assets for a Series may be
effected  by an exchange  of  Securities  with the  Originator  of such  Primary
Assets.



                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES



General

         The  following  is a general  discussion  of the  material  anticipated
federal  income tax  consequences  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
consequences  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 particular  federal,  state and local consequences to them of
the purchase, ownership and disposition of the Securities.

   
         The following  discussion  addresses  securities of five general types:
(i) securities ("Grantor Trust Securities") representing interests in a trust (a
"Grantor Trust") which the Company will covenant not to elect to have treated as
a real  estate  mortgage  investment  conduit  ("REMIC")  or a  financial  asset
securitization  investment trust ("FASIT"); (ii) securities ("REMIC Securities")
representing  interests in a trust, or a portion thereof, which the Company will
covenant to elect to have treated as a REMIC under sections 860A through 860G of
the Internal  Revenue Code of 1986,  as amended (the "Code");  (iii)  securities
("Debt  Securities")  that are  intended to be treated  for  federal  income tax
purposes  as  indebtedness  secured by the  underlying  loans;  (iv)  securities
("Partnership
    

                                       55
<PAGE>

   
Interests") representing interests in a trust (a "Partnership") that is intended
to be  treated  as a  partnership  under the Code;  and (v)  securities  ("FASIT
Securities")  representing  interests in a trust, or portion thereof,  which the
Company will  covenant to elect to have treated as a FASIT under  sections  860H
through  860L  of the  Code.  The  Prospectus  Supplement  for  each  series  of
Securities  will indicate  whether a REMIC or FASIT election (or elections) will
be made for the related  trust and, if a REMIC or FASIT  election is to be made,
will identify all "regular  interests" and "residual  interests" in the REMIC or
all "regular interests,"  "high-yield  interests" or the "ownership interest" in
the FASIT.
    

         The  Taxpayer  Relief  Act of 1997  adds  provisions  to the Code  that
require the  recognition of gain upon the  "constructive  sale of an appreciated
financial  position." A constructive sale of an appreciated  financial  position
occurs  if a  taxpayer  enters  into  certain  transactions  or  series  of such
transactions  with  respect to a  financial  instrument  that have the effect of
substantially  eliminating  the taxpayer's risk of loss and opportunity for gain
with respect to the financial instrument. These provisions apply only to Classes
of Securities that do not have a principal balance.

Grantor Trust Securities

   
         With  respect  to  each  series  of  Grantor  Trust  Securities,  Dewey
Ballantine LLP, special tax counsel to the Company,  will deliver its opinion to
the Company that the related Grantor Trust will be classified as a grantor trust
and not as a  partnership  or an  association  taxable  as a  corporation.  Such
opinion  shall be  attached on Form 8-K to be filed with the  Commission  within
fifteen  days after the initial  issuance of such  Securities  or filed with the
Commission as a post-effective  amendment to the Prospectus.  Accordingly,  each
beneficial  owner of a Grantor Trust  Security will  generally be treated as the
owner of an interest in the Home Equity Loans included in the Grantor Trust.


         For purposes of the  following  discussion,  a Grantor  Trust  Security
representing an undivided  equitable  ownership interest in the principal of the
Home Equity Loans constituting the related Grantor Trust, together with interest
thereon  at a  pass-through  rate,  will  be  referred  to as a  "Grantor  Trust
Fractional Interest Security." A Grantor Trust Security  representing  ownership
of all or a portion of the difference  between  interest paid on the Home Equity
Loans constituting the related Grantor Trust and interest paid to the beneficial
owners of Grantor Trust Fractional  Interest  Securities  issued with respect to
such Grantor Trust will be referred to as a "Grantor Trust Strip Security."


Taxation of Beneficial Owners of Grantor Trust Securities

         Beneficial  owners of  Grantor  Trust  Fractional  Interest  Securities
generally  will be required to report on their federal  income tax returns their
respective  shares of the income from the Home Equity Loans  (including  amounts
used to pay reasonable  servicing fees and other expenses but excluding  amounts
payable  to  beneficial  owners  of  any   corresponding   Grantor  Trust  Strip
Securities) and, subject to the limitations described below, will be entitled to
deduct their shares of any such reasonable servicing fees and other expenses. If
a beneficial owner acquires a Grantor Trust Fractional  Interest Security for an
amount that differs from its outstanding principal amount, the amount includible
in income on a Grantor Trust Fractional
    


                                       56
<PAGE>

Interest Security may differ from the amount of interest  distributable thereon.
See  "Discount  and  Premium,"  below.   Individuals  holding  a  Grantor  Trust
Fractional Interest Security directly or through certain  pass-through  entities
will be allowed a deduction for such reasonable servicing fees and expenses only
to the  extent  that the  aggregate  of such  beneficial  owner's  miscellaneous
itemized deductions exceeds 2% of such beneficial owner's adjusted gross income.
Further,  beneficial owners (other than corporations) subject to the alternative
minimum tax may not deduct  miscellaneous  itemized  deductions  in  determining
alternative minimum taxable income.

         Beneficial  owners of Grantor Trust Strip Securities  generally will be
required to treat such  Securities as "stripped  coupons"  under section 1286 of
the Code.  Accordingly,  such a  beneficial  owner will be required to treat the
excess of the total  amount of payments on such a Security  over the amount paid
for such  Security as original  issue  discount and to include such  discount in
income  as it  accrues  over  the life of such  Security.  See  "--Discount  and
Premium," below.

   
         Grantor Trust Fractional Interest Securities may also be subject to the
coupon stripping rules if a class of Grantor Trust Strip Securities is issued as
part of the same series of Securities.  The  consequences  of the application of
the coupon stripping rules would appear to be that any discount arising upon the
purchase of such a Security (and perhaps all stated  interest  thereon) would be
classified as original issue  discount and includible in the beneficial  owner's
income  as  it  accrues   (regardless  of  the  beneficial   owner's  method  of
accounting),  as described  below under  "--Discount  and  Premium."  The coupon
stripping rules will not apply, however, if (i) the pass-through rate is no more
than 100 basis  points  lower  than the gross  rate of  interest  payable on the
underlying  Home Equity Loans and (ii) the  difference  between the  outstanding
principal  balance on the Security and the amount paid for such Security is less
than  0.25% of such  principal  balance  times the  weighted  average  remaining
maturity of the Security.
    

Sales of Grantor Trust Securities

         Any gain or loss  recognized  on the sale of a Grantor  Trust  Security
(equal  to the  difference  between  the  amount  realized  on the  sale and the
adjusted  basis of such Grantor  Trust  Security)  will be capital gain or loss,
except to the extent of accrued and unrecognized market discount,  which will be
treated  as  ordinary  income,  and in the case of  banks  and  other  financial
institutions  except as provided  under section 582(c) of the Code. The adjusted
basis of a Grantor Trust  Security will generally  equal its cost,  increased by
any income  reported by the  Originator  (including  original issue discount and
market  discount  income)  and reduced  (but not below  zero) by any  previously
reported losses, any amortized premium and by any distributions of principal.

   
Grantor Trust Reporting

         The Trustee will furnish to each  beneficial  owner of a Grantor  Trust
Fractional  Interest  Security with each  distribution a statement setting forth
the amount of such  distribution  allocable to principal on the underlying  Home
Equity Loans and to interest  thereon at the related interest rate. In addition,
within  a  reasonable  time  after  the  end of each  calendar  year,  based  on
information  provided by the Master  Servicer,  the Trustee will furnish to each
beneficial  owner during such year such  customary  factual  information  as the
Master  Servicer  deems  necessary or desirable to enable  beneficial  owners of
Grantor  Trust  Securities  to  prepare  their  tax  returns  and  will  furnish
comparable  information to the Internal  Revenue Service (the "IRS") as and when
required to do so by law.
    

REMIC Securities

   
         If provided in a related  Prospectus  Supplement,  an election  will be
made to  treat a Trust  as a REMIC  under  the  Code.  Qualification  as a REMIC
requires ongoing compliance with certain conditions. With respect to each series
of Securities for which such an election is made,  Dewey Ballantine LLP, special
tax counsel to the  Company,  will  deliver  its  opinion to the  Company  that,
assuming compliance with the Pooling and Servicing Agreement,  the trust will be
treated as a REMIC for federal  income tax  purposes.  A Trust for which a REMIC
election is made will be referred to herein as a "REMIC  Trust." The  Securities
of each class will be  designated  as  "regular  interests"  in the REMIC  Trust
except that a separate  class will be designated  as the "residual  interest" in
the REMIC Trust.  The Prospectus  Supplement for each series of Securities  will
state  whether  Securities of each class will  constitute a regular  interest (a
REMIC Regular Security) or a residual interest (a REMIC Residual Security). Such
opinion  shall be  attached on Form 8-K to be filed with the  Commission  within
fifteen  days after the initial  issuance of such  Securities  or filed with the
Commission as a post-effective amendment to the Prospectus.
    

         A REMIC  Trust will not be subject  to federal  income tax except  with
respect to income from  prohibited  transactions  and in certain other instances
described below. See "--Taxes on a REMIC Trust." Generally, the total

                                       57
<PAGE>

   
income  from the Home  Equity  Loans in a REMIC  Trust  will be  taxable  to the
beneficial owners of the Securities of that series, as described below.
    

         Regulations issued by the Treasury Department on December 23, 1992 (the
"REMIC  Regulations")  provide some guidance  regarding  the federal  income tax
consequences  associated  with the purchase,  ownership and disposition of REMIC
Securities.  While  certain  material  provisions of the REMIC  Regulations  are
discussed below,  investors should consult their own tax advisors  regarding the
possible application of the REMIC Regulations in their specific circumstances.

   
Special Tax Attributes

         REMIC Regular Securities and REMIC Residual Securities will be "regular
or   residual   interests   in  a  REMIC"   within   the   meaning   of  section
7701(a)(19)(C)(xi)  of the Code and "real estate  assets"  within the meaning of
section  856(c)(5)(A)  of the Code.  If at any time during a calendar  year less
than 95% of the assets of a REMIC Trust consist of "qualified mortgages" (within
the  meaning of section  860G(a)(3)  of the Code) then the  portion of the REMIC
Regular  Securities and REMIC  Residual  Securities  that are qualifying  assets
under those sections  during such calendar year may be limited to the portion of
the assets of such REMIC Trust that are qualified mortgages.  Similarly,  income
on the REMIC Regular Securities and REMIC Residual Securities will be treated as
"interest  on  obligations  secured by mortgages  on real  property"  within the
meaning of section  856(c)(3)(B) of the Code,  subject to the same limitation as
set forth in the preceding sentence. For purposes of applying this limitation, a
REMIC Trust should be treated as owning the assets  represented by the qualified
mortgages.  The assets of the Trust Estate will include, in addition to the Home
Equity Loans, payments on the Home Equity Loans held pending distribution on the
REMIC Regular  Securities  and REMIC Residual  Securities  and any  reinvestment
income thereon. REMIC Regular Securities and REMIC Residual Securities held by a
financial  institution to which section 585, 586 or 593 of the Code applies will
be treated as evidences of indebtedness for purposes of section 582(c)(1) of the
Code. REMIC Regular Securities will also be qualified  mortgages with respect to
other REMICs.
    

Taxation of Beneficial Owners of REMIC Regular Securities

         Except as indicated  below in this federal income tax  discussion,  the
REMIC Regular Securities will be treated for federal income tax purposes as debt
instruments issued by the REMIC Trust on the date such Securities are first sold
to the public (the  "Settlement  Date") and not as  ownership  interests  in the
REMIC Trust or its assets.  beneficial  owners of REMIC Regular  Securities that
otherwise  report income under a cash method of  accounting  will be required to
report  income with  respect to such  Securities  under an accrual  method.  For
additional tax consequences  relating to REMIC Regular Securities purchased at a
discount or with premium, see "--Discount and Premium," below.

Taxation of Beneficial Owners of REMIC Residual Securities

         Daily  Portions.  Except as indicated  below,  a beneficial  owner of a
REMIC Residual  Security for a REMIC Trust  generally will be required to report
its daily portion of the taxable  income or net loss of the REMIC Trust for each
day  during a  calendar  quarter  that the  beneficial  owner  owned  such REMIC
Residual  Security.  For this purpose,  the daily portion shall be determined by
allocating  to each day in the  calendar  quarter  its  ratable  portion  of the
taxable income or net loss of the REMIC Trust for such quarter and by allocating
the amount so allocated  among the Residual  beneficial  owners (on such day) in
accordance with their  percentage  interests on such day. Any amount included in
the gross income or allowed as a loss of any Residual beneficial owner by virtue
of this paragraph will be treated as ordinary income or loss.

         The requirement that each beneficial owner of a REMIC Residual Security
report its daily  portion of the  taxable  income or net loss of the REMIC Trust
will  continue  until there are no  Securities  of any class  outstanding,  even
though the  beneficial  owner of the REMIC  Residual  Security may have received
full  payment  of the  stated  interest  and  principal  on its  REMIC  Residual
Security.

         The  Trustee  will  provide  to  beneficial  owners  of REMIC  Residual
Securities of each series of Securities (i) such  information as is necessary to
enable  them to prepare  their  federal  income tax returns and (ii) any reports
regarding the Securities of such series that may be required under the Code.

         Taxable Income or Net Loss of a REMIC Trust.  The taxable income or net
loss of a REMIC Trust will be the income from the  qualified  mortgages it holds
and any reinvestment earnings less deductions allowed to the

                                       58
<PAGE>

REMIC Trust.  Such taxable income or net loss for a given calendar  quarter will
be determined  in the same manner as for an individual  having the calendar year
as the taxable  year and using the accrual  method of  accounting,  with certain
modifications.  The first  modification  is that a deduction will be allowed for
accruals of interest (including any original issue discount,  but without regard
to the  investment  interest  limitation  in section  163(d) of the Code) on the
REMIC Regular  Securities (but not the REMIC Residual  Securities),  even though
REMIC  Regular  Securities  are for non-tax  purposes  evidences  of  beneficial
ownership rather than indebtedness of a REMIC Trust. Second,  market discount or
premium equal to the difference  between the total stated principal  balances of
the qualified  mortgages and the basis to the REMIC Trust therein generally will
be included in income (in the case of  discount) or  deductible  (in the case of
premium) by the REMIC Trust as it accrues under a constant yield method,  taking
into account the "Prepayment  Assumption" (as defined in the Related  Prospectus
Supplement,  see "--Discount and Premium--Original  Issue Discount," below). The
basis to a REMIC Trust in the qualified  mortgages is the aggregate of the issue
prices of all the REMIC Regular Securities and REMIC Residual  Securities in the
REMIC Trust on the Settlement Date. If, however, a substantial amount of a class
of REMIC Regular  Securities or REMIC  Residual  Securities has not been sold to
the public,  then the fair market value of all the REMIC  Regular  Securities or
REMIC  Residual  Securities  in that  class  as of the  date  of the  Prospectus
Supplement should be substituted for the issue price.

         Third,  no item of  income,  gain,  loss or  deduction  allocable  to a
prohibited transaction (see "--Taxes on a REMIC Trust--Prohibited  Transactions"
below)  will be taken into  account.  Fourth,  a REMIC Trust  generally  may not
deduct any item that would not be allowed in calculating the taxable income of a
partnership by virtue of section 703(a)(2) of the Code. Finally,  the limitation
on miscellaneous itemized deductions imposed on individuals by section 67 of the
Code will not be applied at the REMIC Trust level to any  servicing and guaranty
fees.  (See,  however,   "--Pass-Through  of  Servicing  and  Guaranty  Fees  to
Individuals" below.) In addition, under the REMIC Regulations, any expenses that
are incurred in connection  with the formation of a REMIC Trust and the issuance
of the REMIC Regular Securities and REMIC Residual Securities are not treated as
expenses of the REMIC Trust for which a deduction is allowed.  If the deductions
allowed to a REMIC Trust  exceed its gross income for a calendar  quarter,  such
excess will be a net loss for the REMIC  Trust for that  calendar  quarter.  The
REMIC  Regulations  also provide that any gain or loss to a REMIC Trust from the
disposition  of  any  asset,   including  a  qualified  mortgage  or  "permitted
investment"  (as defined in section  860G(a)(5)  of the Code) will be treated as
ordinary gain or loss.

   
         A  beneficial  owner of a REMIC  Residual  Security  may be required to
recognize  taxable  income  without  being  entitled to receive a  corresponding
amount of cash. This could occur,  for example,  if the qualified  mortgages are
considered to be purchased by the REMIC Trust at a discount,  some or all of the
REMIC Regular Securities are issued at a discount,  and the discount included as
a result of a prepayment  on a Home Equity Loan that is used to pay principal on
the REMIC Regular  Securities  exceeds the REMIC Trust's deduction for unaccrued
original  issue  discount  relating to such REMIC  Regular  Securities.  Taxable
income may also be greater in earlier years because interest expense deductions,
expressed  as a  percentage  of the  outstanding  principal  amount of the REMIC
Regular  Securities,  may  increase  over time as the  earlier  classes of REMIC
Regular  Securities are paid,  whereas interest income with respect to any given
Home Equity Loan expressed as a percentage of the outstanding  principal  amount
of that Home Equity Loan, will remain constant over time.
    

         Basis Rules and  Distributions.  A beneficial owner of a REMIC Residual
Security has an initial basis in its Security  equal to the amount paid for such
REMIC  Residual  Security.  Such basis is increased  by amounts  included in the
income of the  beneficial  owner and decreased by  distributions  and by any net
loss  taken  into  account  with  respect to such  REMIC  Residual  Security.  A
distribution on a REMIC Residual  Security to a beneficial owner is not included
in gross income to the extent it does not exceed such  beneficial  owner's basis
in the REMIC Residual Security  (adjusted as described above) and, to the extent
it exceeds the adjusted basis of the REMIC Residual  Security,  shall be treated
as gain from the sale of the REMIC Residual Security.

         A beneficial owner of a REMIC Residual  Security is not allowed to take
into account any net loss for any  calendar  quarter to the extent such net loss
exceeds such beneficial owner's adjusted basis in its REMIC Residual Security as
of the close of such calendar  quarter  (determined  without  regard to such net
loss).  Any loss  disallowed by reason of this limitation may be carried forward
indefinitely to future calendar  quarters and,  subject to the same  limitation,
may be used only to offset income from the REMIC Residual Security.

         Excess  Inclusions.  Any  excess  inclusions  with  respect  to a REMIC
Residual  Security are subject to certain  special tax rules.  With respect to a
beneficial owner of a REMIC Residual Security, the excess inclusion for any

                                       59
<PAGE>

calendar  quarter is defined  as the  excess (if any) of the daily  portions  of
taxable  income  over the sum of the "daily  accruals"  for each day during such
quarter that such REMIC Residual Security was held by such beneficial owner. The
daily  accruals  are  determined  by  allocating  to each day  during a calendar
quarter its ratable  portion of the product of the "adjusted issue price" of the
REMIC Residual Security at the beginning of the calendar quarter and 120% of the
"federal  long-term rate" in effect on the Settlement  Date,  based on quarterly
compounding,  and  properly  adjusted for the length of such  quarter.  For this
purpose,  the  adjusted  issue  price  of a REMIC  Residual  Security  as of the
beginning  of any  calendar  quarter  is equal to the  issue  price of the REMIC
Residual  Security,  increased  by the  amount of daily  accruals  for all prior
quarters  and  decreased  by any  distributions  made with respect to such REMIC
Residual  Security  before the beginning of such  quarter.  The issue price of a
REMIC Residual  Security is the initial offering price to the public  (excluding
bond houses and  brokers) at which a  substantial  number of the REMIC  Residual
Securities was sold. The federal  long-term rate is a blend of current yields on
Treasury  securities  having a maturity  of more than nine years,  computed  and
published monthly by the IRS.

         In general,  beneficial owners of REMIC Residual Securities with excess
inclusion income cannot offset such income by losses from other activities.  For
beneficial  owners that are subject to tax only on  unrelated  business  taxable
income (as  defined in section  511 of the Code),  an excess  inclusion  of such
beneficial owner is treated as unrelated  business taxable income.  With respect
to variable  contracts  (within the meaning of section 817 of the Code),  a life
insurance  company  cannot  adjust  its  reserve  to the  extent  of any  excess
inclusion,  except as provided in regulations.  The REMIC  Regulations  indicate
that if a  beneficial  owner of a REMIC  Residual  Security  is a  member  of an
affiliated group filing a consolidated  income tax return, the taxable income of
the  affiliated  group  cannot  be less  than the sum of the  excess  inclusions
attributable  to all  residual  interests  in  REMICs  held  by  members  of the
affiliated group. For a discussion of the effect of excess inclusions on certain
foreign investors that own REMIC Residual Securities,  see "--Foreign Investors"
below.

         The Treasury  Department  also has the  authority to issue  regulations
that would treat all taxable income of a REMIC Trust as excess inclusions if the
REMIC Residual Security does not have "significant value." Although the Treasury
Department  did not exercise  this  authority in the REMIC  Regulations,  future
regulations may contain such a rule. If such a rule were adopted,  it is unclear
how significant value would be determined for these purposes. If no such rule is
applicable, excess inclusions should be calculated as discussed above.

         In the case of any REMIC  Residual  Securities  that are held by a real
estate  investment  trust, the aggregate excess  inclusions with respect to such
REMIC  Residual  Securities  reduced  (but not  below  zero) by the real  estate
investment trust taxable income (within the meaning of section  857(b)(2) of the
Code,  excluding any net capital gain) will be allocated among the  shareholders
of such trust in proportion to the dividends  received by such shareholders from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Security  as  if  held  directly  by  such
shareholder.  Similar  rules  will  apply  in the case of  regulated  investment
companies,  common  trust  funds  and  certain  cooperatives  that  hold a REMIC
Residual Security.

         Pass-Through  of  Servicing  and  Guaranty  Fees  to   Individuals.   A
beneficial  owner of a REMIC  Residual  Security  who is an  individual  will be
required to include in income a share of any  servicing  and  guaranty  fees.  A
deduction  for such fees will be  allowed to such  beneficial  owner only to the
extent  that such fees,  along with  certain of such  beneficial  owner's  other
miscellaneous  itemized deductions exceed 2% of such beneficial owner's adjusted
gross income.  In addition,  a beneficial owner of a REMIC Residual Security may
not be able to deduct any  portion  of such fees in  computing  such  beneficial
owner's  alternative  minimum tax liability.  A beneficial owner's share of such
fees will  generally be determined by (i) allocating the amount of such expenses
for  each  calendar  quarter  on a pro rata  basis  to each day in the  calendar
quarter,  and (ii)  allocating the daily amount among the  beneficial  owners in
proportion to their respective holdings on such day.

   
Taxes on a REMIC Trust

         Prohibited  Transactions.  The Code  imposes a tax on a REMIC  equal to
100% of the net income derived from  "prohibited  transactions."  In general,  a
prohibited  transaction means the disposition of a qualified mortgage other than
pursuant to certain specified exceptions,  the receipt of investment income from
a source other than a Home Equity Loan or certain other  permitted  investments,
the  receipt  of  compensation  for  services,  or the  disposition  of an asset
purchased with the payments on the qualified mortgages for temporary  investment
pending distribution on the regular and residual interests.
    

                                       60
<PAGE>

         Contributions  to a REMIC after the Startup Day. The Code imposes a tax
on a REMIC equal to 100% of the value of any property  contributed  to the REMIC
after the "startup day" (generally the same as the Settlement Date).  Exceptions
are provided for cash contributions to a REMIC (i) during the three month period
beginning  on the  startup  day,  (ii)  made to a  qualified  reserve  fund by a
beneficial  owner of a residual  interest,  (iii) in the nature of a  guarantee,
(iv) made to facilitate a qualified  liquidation  or clean-up  call,  and (v) as
otherwise permitted by Treasury regulations.

         Net Income from Foreclosure Property. The Code imposes a tax on a REMIC
equal to the highest  corporate rate on "net income from foreclosure  property."
The terms  "foreclosure  property" (which includes  property acquired by deed in
lieu of foreclosure) and "net income from  foreclosure  property" are defined by
reference to the rules applicable to real estate investment  trusts.  Generally,
foreclosure  property would be treated as such for a period of three years, with
a possible extension.  Net income from foreclosure property generally means gain
from the sale of  foreclosure  property  that is  inventory  property  and gross
income  from  foreclosure   property  other  than  qualifying  rents  and  other
qualifying income for a real estate investment trust.

Sales of REMIC Securities

         General.  Except as  provided  below,  if a Regular  or REMIC  Residual
Security is sold, the seller will recognize gain or loss equal to the difference
between the amount  realized in the sale and its adjusted basis in the Security.
The adjusted basis of a REMIC Regular Security  generally will equal the cost of
such Security to the seller,  increased by any original issue discount or market
discount included in the seller's gross income with respect to such Security and
reduced by distributions on such Security  previously  received by the seller of
amounts  included in the stated  redemption price at maturity and by any premium
that has reduced the seller's interest income with respect to such Security. See
"--Discount  and Premium." The adjusted  basis of a REMIC  Residual  Security is
determined as described  above under  "--Taxation of Beneficial  Owners of REMIC
Residual  Securities--Basis  Rules and Distributions." Except as provided in the
following  paragraph or under section  582(c) of the Code, any such gain or loss
will be  capital  gain or loss,  provided  such  Security  is held as a "capital
asset"  (generally,  property held for investment) within the meaning of section
1221 of the Code.

         Gain from the sale of a REMIC Regular  Security that might otherwise be
capital  gain will be treated as  ordinary  income to the extent  that such gain
does not  exceed the  excess,  if any,  of (i) the  amount  that would have been
includible in the income of the beneficial owner of a REMIC Regular Security had
income  accrued  at a rate  equal  to  110%  of the  "applicable  federal  rate"
(generally,  an average of current yields on Treasury securities) as of the date
of purchase over (ii) the amount actually  includible in such beneficial owner's
income.  In addition,  gain recognized on such a sale by a beneficial owner of a
REMIC Regular  Security who purchased such a Security at a market discount would
also be taxable as  ordinary  income in an amount not  exceeding  the portion of
such  discount  that  accrued  during the period such  Security was held by such
beneficial owner,  reduced by any market discount includible in income under the
rules described below under "--Discount and Premium."

         If a  beneficial  owner of a REMIC  Residual  Security  sells its REMIC
Residual  Security at a loss,  the loss will not be  recognized  if,  within six
months before or after the sale of the REMIC Residual Security,  such beneficial
owner  purchases  another  residual  interest in any REMIC or any  interest in a
taxable  mortgage pool (as defined in section 7701(i) of the Code) comparable to
a residual  interest in a REMIC.  Such disallowed loss would be allowed upon the
sale of the  other  residual  interest  (or  comparable  interest)  if the  rule
referred to in the preceding  sentence  does not apply to that sale.  While this
rule may be modified by Treasury regulations,  no such regulations have yet been
published.

         Transfers of REMIC  Residual  Securities.  Section  860E(e) of the Code
imposes a  substantial  tax,  payable by the  transferor  (or,  if a transfer is
through a broker, nominee, or other middleman as the transferee's agent, payable
by that agent) upon any transfer of a REMIC Residual  Security to a disqualified
organization  and upon a pass-through  entity  (including  regulated  investment
companies,  real estate  investment  trusts,  common trust funds,  partnerships,
trusts, estates, certain cooperatives,  and nominees) that owns a REMIC Residual
Security  if such  pass-through  entity  has a  disqualified  organization  as a
record-holder.  For purposes of the preceding sentence,  a transfer includes any
transfer of record or beneficial  ownership,  whether pursuant to a purchase,  a
default under a secured lending agreement or otherwise.

                                       61
<PAGE>

         The term  "disqualified  organization"  includes the United States, any
state  or  political   subdivision   thereof,   any  foreign   government,   any
international  organization,  or any agency or  instrumentality of the foregoing
(other than certain taxable  instrumentalities),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas, or any organization  (other than a farmers'  cooperative)  that is exempt
from  federal  income  tax,  unless such  organization  is subject to the tax on
unrelated  business  income.  Moreover,  an entity  will not  qualify as a REMIC
unless there are  reasonable  arrangements  designed to ensure that (i) residual
interests  in such entity are not held by  disqualified  organizations  and (ii)
information  necessary for the  application of the tax described  herein will be
made available.  Restrictions  on the transfer of a REMIC Residual  Security and
certain  other  provisions  that  are  intended  to meet  this  requirement  are
described in the Pooling and  Servicing  Agreement,  and will be discussed  more
fully in the related Prospectus Supplement relating to the offering of any REMIC
Residual Security. In addition, a pass-through entity (including a nominee) that
holds  a REMIC  Residual  Security  may be  subject  to  additional  taxes  if a
disqualified  organization is a record-holder  therein.  A transferor of a REMIC
Residual Security (or an agent of a transferee of a REMIC Residual Security,  as
the case may be) will be relieved of such tax  liability  if (i) the  transferee
furnishes to the  transferor (or the  transferee's  agent) an affidavit that the
transferee is not a disqualified  organization,  and (ii) the transferor (or the
transferee's  agent) does not have actual  knowledge that the affidavit is false
at the  time of the  transfer.  Similarly,  no such  tax  will be  imposed  on a
pass-through  entity for a period with respect to an interest therein owned by a
disqualified organization if (i) the record-holder of such interest furnishes to
the pass-through entity an affidavit that it is not a disqualified organization,
and (ii) during such period,  the  pass-through  entity has no actual  knowledge
that the affidavit is false.

         The Taxpayer  Relief Act of 1997 adds  provisions to the Code that will
apply to an "electing large partnership." If an electing large partnership holds
a Residual  Certificate,  all interests in the electing  large  partnership  are
treated as held by  disqualified  organizations  for purposes of the tax imposed
upon a pass-through  entity by section 860E(e) of the Code. An exception to this
tax,  otherwise  available to a  pass-through  entity that is furnished  certain
affidavits  by record  holders of interests in the entity and that does not know
such affidavits are false, is not available to an electing large partnership.

         Under the REMIC  Regulations,  a transfer  of a  "noneconomic  residual
interest" to a U.S.  Person (as defined below in  "--Foreign  Investors--Grantor
Trust  Securities and REMIC Regular  Securities")  will be  disregarded  for all
federal tax purposes unless no significant  purpose of the transfer is to impede
the assessment or collection of tax. A REMIC Residual  Security would be treated
as  constituting  a noneconomic  residual  interest  unless,  at the time of the
transfer,  (i) the present  value of the expected  future  distributions  on the
REMIC Residual  Security is no less than the product of the present value of the
"anticipated  excess  inclusions"  with respect to such Security and the highest
corporate  rate of tax for the year in which the transfer  occurs,  and (ii) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the applicable REMIC Trust in an amount sufficient to satisfy the liability
for  income  tax on any  "excess  inclusions"  at or after  the time  when  such
liability accrues.  Anticipated excess inclusions are the excess inclusions that
are  anticipated to be allocated to each calendar  quarter (or portion  thereof)
following the transfer of a REMIC Residual  Security,  determined as of the date
such Security is  transferred  and based on events that have occurred as of that
date  and on  the  Prepayment  Assumption.  See  "--Discount  and  Premium"  and
"--Taxation   of  Beneficial   Owners  of  REMIC   Residual   Securities--Excess
Inclusions."

         The REMIC Regulations  provide that a significant purpose to impede the
assessment  or  collection  of tax  exists  if, at the time of the  transfer,  a
transferor of a REMIC Residual Security has "improper  knowledge" (i.e.,  either
knew, or should have known,  that the transferee would be unwilling or unable to
pay  taxes  due on its  share of the  taxable  income  of the  REMIC  Trust).  A
transferor  is presumed not to have  improper  knowledge  if (i) the  transferor
conducts, at the time of a transfer, a reasonable investigation of the financial
condition  of  the  transferee  and,  as a  result  of  the  investigation,  the
transferor  finds that the  transferee has  historically  paid its debts as they
come due and finds no significant  evidence to indicate that the transferee will
not  continue  to pay its  debts as they  come due in the  future;  and (ii) the
transferee  makes  certain  representations  to the  transferor in the affidavit
relating to disqualified  organizations discussed above.  Transferors of a REMIC
Residual  Security  should  consult  with  their own tax  advisors  for  further
information regarding such transfers.

         Reporting  and  Other  Administrative  Matters.  For  purposes  of  the
administrative  provisions  of the Code,  each REMIC  Trust will be treated as a
partnership  and the  beneficial  owners of REMIC  Residual  Securities  will be
treated as partners.  The Trustee will prepare, sign and file federal income tax
returns  for each REMIC  Trust,  which  returns are subject to audit by the IRS.
Moreover, within a reasonable time after the end of each calendar year, the


                                       62
<PAGE>

Trustee  will  furnish to each  beneficial  owner that  received a  distribution
during  such  year  a  statement   setting   forth  the  portions  of  any  such
distributions that constitute interest  distributions,  original issue discount,
and such other  information  as is required by Treasury  regulations  and,  with
respect to  beneficial  owners of REMIC  Residual  Securities  in a REMIC Trust,
information  necessary to compute the daily  portions of the taxable  income (or
net loss) of such REMIC  Trust for each day during such year.  The Trustee  will
also act as the tax matters partner for each REMIC Trust, either in its capacity
as a beneficial owner of a REMIC Residual  Security or in a fiduciary  capacity.
Each  beneficial  owner of a REMIC Residual  Security,  by the acceptance of its
REMIC  Residual  Security,  agrees that the Trustee will act as its fiduciary in
the  performance  of any duties  required  of it in the event that it is the tax
matters partner.  

         Each beneficial owner of a REMIC Residual Security is required to treat
items on its return  consistently  with the treatment on the return of the REMIC
Trust,  unless the  beneficial  owner either files a statement  identifying  the
inconsistency  or  establishes  that the  inconsistency  resulted from incorrect
information  received  from the REMIC  Trust.  The IRS may  assert a  deficiency
resulting  from a failure to comply  with the  consistency  requirement  without
instituting an administrative proceeding at the REMIC Trust level.

Termination

   
         In general,  no special  tax  consequences  will apply to a  beneficial
owner of a REMIC  Regular  Security  upon the  termination  of a REMIC  Trust by
virtue  of the  final  payment  or  liquidation  of the last  Home  Equity  Loan
remaining  in the  Trust  Estate.  If a  beneficial  owner  of a REMIC  Residual
Security's  adjusted  basis in its  REMIC  Residual  Security  at the time  such
termination  occurs exceeds the amount of cash  distributed  to such  beneficial
owner in liquidation  of its interest,  although the matter is not entirely free
from doubt,  it would  appear that the  beneficial  owner of the REMIC  Residual
Security is entitled to a loss equal to the amount of such excess.
    

Debt Securities
General
   
          With  respect  to  each  series  of  Debt  Securities,   Dewey
Ballantine LLP, special tax counsel to the Company,  will deliver its opinion to
the  Company  that the  Securities  will be  classified  as debt  secured by the
related Home Equity Loans. Consequently, the Debt Securities will not be treated
as ownership interests in the Home Equity Loans or the Trust.  Beneficial owners
will be required to report income  received with respect to the Debt  Securities
in  accordance  with their  normal  method of  accounting.  For  additional  tax
consequences  relating  to  Debt  Securities  purchased  at a  discount  or with
premium, see "--Discount and Premium," below.

Special Tax Attributes

         As  described  above,  REMIC  Securities  will possess  certain special
tax attributes by virtue of the REMIC provisions of the Code. In  general,  Debt
Securities will not possess such special tax attributes.  Investors to whom such
attributes  are  important  should  consult  their  own tax  advisors  regarding
investment in Debt Securities.
    

Sale or Exchange

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

         In general  (except as described  in  "--Discount  and  Premium--Market
Discount," below), except for certain financial  institutions subject to section
582(c) of the Code,  any gain or loss on the sale or exchange of a Debt Security
recognized  by an investor who holds the Security as a capital asset (within the
meaning of section  1221 of the Code),  will be capital gain or loss and will be
long-term or short-term depending on whether the Security has been held for more
than one year.

Partnership Interests

                                       63
<PAGE>




   
         With respect to each series of Partnership Interests,  Dewey Ballantine
LLP, special tax counsel to the Company, will deliver its opinion to the Company
that the trust will be treated as a partnership  and not an association  taxable
as a corporation for federal income tax purposes. Such opinion shall be attached
on Form 8-K to be filed  with the  Commission  within  fifteen  days  after  the
initial  issuance  of  such  Securities  or  filed  with  the  Commission  as  a
post-effective amendment to the Prospectus.  Accordingly,  each beneficial owner
of a Partnership  Interest will generally be treated as the owner of an interest
in the Home Equity Loans.

Special Tax Attributes

         As described  above,  REMIC Securities  will possess  certain special
tax  attributes  by  virtue  of  the  REMIC provisions of the Code. In general,
Partnership  Interests  will not possess such special tax attributes. Investors
to whom such attributes are important should consult their own tax advisors
regarding investment in Partnership Interests.
    


Taxation of Beneficial Owners of Partnership Interests

         If the  Trust is  treated  as a  partnership  for  Federal  Income  Tax
Purposes,  the Trust will not be subject to federal  income tax.  Instead,  each
beneficial  owner of a Partnership  Interest will be required to separately take
into account an allocable share of income,  gains, losses,  deductions,  credits
and other tax items of the  Trust.  These  partnership  allocations  are made in
accordance with the Code,  Treasury  regulations  and the partnership  agreement
(here, the Trust Agreement and related documents).

   
         The Trust's assets will be the assets of the  partnership.  The Trust's
income will  consist  primarily of interest  and finance  charges  earned on the
underlying Home Equity Loans. The Trust's  deductions will consist  primarily of
interest  accruing  with  respect  to any  indebtedness  issued  by  the  Trust,
servicing  and  other  fees,  and  losses  or  deductions   upon  collection  or
disposition of the Trust's assets.
    

         In  certain  instances,  the Trust  could  have an  obligation  to make
payments of  withholding  tax on behalf of a beneficial  owner of a  Partnership
Interest. (See "Backup Withholding" and "Foreign Investors" below).

         Substantially all of the taxable income allocated to a beneficial owner
of a Partnership Interest that is a pension,  profit sharing or employee benefit
plan or other tax-exempt  entity  (including an individual  retirement  account)
will constitute  "unrelated business taxable income" generally taxable to such a
holder under the Code.

         Under  section 708 of the Code,  the Trust will be deemed to  terminate
for  federal  income tax  purposes  if 50% or more of the  capital  and  profits
interests in the Trust are sold or exchanged within a 12-month period. Under the
final regulations issued on May 9, 1997 if such a termination  occurs, the Trust
is deemed to  contribute  all of its assets and  liabilities  to a newly  formed
partnership in exchange for a partnership interest.  Immediately thereafter, the
terminated  partnership  distributes  interests  in the new  partnership  to the
purchasing  partner and remaining  partners in proportion to their  interests in
liquidation of the terminated partnership.

Sale or Exchange of Partnership Interests

         Generally,  capital  gain  or  loss  will  be  recognized  on a sale or
exchange of Partnership  Interests in an amount equal to the difference  between
the amount  realized  and the seller's  tax basis in the  Partnership  Interests
sold. A beneficial owner of a Partnership  Interest's tax basis in a Partnership
Interest  will  generally  equal the  beneficial  owner's cost  increased by the
beneficial owner's share of Trust income (includible in income) and decreased by
any  distributions  received  with  respect  to such  Partnership  Interest.  In
addition, both the tax basis in the Partnership Interest and the amount realized
on a sale of a  Partnership  Interest  would take into  account  the  beneficial
owner's share of any  indebtedness  of the Trust. A beneficial  owner  acquiring
Partnership  Interests at different  prices may be required to maintain a single
aggregate  adjusted  tax basis in such  Partnership  Interest,  and upon sale or
other  disposition of some of the Partnership  Interests,  allocate a portion of
such  aggregate  tax  basis  to the  Partnership  Interests  sold  (rather  than
maintaining  a separate tax basis in each  Partnership  Interest for purposes of
computing gain or loss on a sale of that Partnership Interest).

         Any  gain on the sale of a  Partnership  Interest  attributable  to the
beneficial  owner's share of unrecognized  accrued market discount on the assets
of the Trust would generally be treated as ordinary income to


                                       64
<PAGE>

the  holder  and would give rise to special  tax  reporting  requirements.  If a
beneficial owner of a Partnership Interest is required to recognize an aggregate
amount of income  over the life of the  Partnership  Interest  that  exceeds the
aggregate cash  distributions  with respect thereto,  such excess will generally
give rise to a capital loss upon the retirement of the Partnership  Interest. If
a  beneficial  owner sells its  Partnership  Interest  at a profit or loss,  the
transferee will have a higher or lower basis in the  Partnership  Interests than
the transferor  had. The tax basis of the Trust's assets will not be adjusted to
reflect  that  higher or lower basis  unless the Trust  files an election  under
section 754 of the Code.

Partnership Reporting Matters

         The Owner Trustee is required to (i) keep  complete and accurate  books
of the Trust,  (ii) file a partnership  information  return (IRS Form 1065) with
the IRS for each  taxable  year of the Trust and (iii)  report  each  beneficial
owner of a Partnership  Interest's  allocable share of items of Trust income and
expense to beneficial owners and the IRS on Schedule K-1. The Trust will provide
the Schedule K-1 information to nominees that fail to provide the Trust with the
information  statement  described  below and such  nominees  will be required to
forward such information to the beneficial owners of the Partnership  Interests.
Generally,  beneficial  owners of a Partnership  Interests must file tax returns
that are consistent with the information return filed by the Trust or be subject
to penalties unless the beneficial owner of a Partnership  Interest notifies the
IRS of all such inconsistencies.

         Under  section  6031 of the Code,  any person  that  holds  Partnership
Interests as a nominee at any time during a calendar year is required to furnish
the Trust with a statement  containing certain  information on the nominee,  the
beneficial  owners  and the  Partnership  Interests  so held.  Such  information
includes (i) the name, address and taxpayer identification number of the nominee
and (ii) as to each beneficial  owner (x) the name,  address and  identification
number of such person,  (y) whether  such person is a United  States  person,  a
tax-exempt entity or a foreign government,  and international  organization,  or
any wholly owned agency or instrumentality  of either of the foregoing,  and (z)
certain  information on Partnership  Interests that were held, bought or sold on
behalf of such person  throughout  the year. In addition,  brokers and financial
institutions  that hold Partnership  Interests through a nominee are required to
furnish  directly to the Trust  information as to themselves and their ownership
of Partnership  Interests. A clearing agency registered under section 17A of the
Exchange  Act is not required to furnish any such  information  statement to the
Trust.  Nominees,  brokers and financial  institutions  that fail to provide the
Trust with the information described above may be subject to penalties.

         The Code provides for administrative examination of a partnership as if
the partnership were a separate and distinct taxpayer. Generally, the statute of
limitations for  partnership  items does not expire before three years after the
date  on  which  the  partnership  information  return  is  filed.  Any  adverse
determination  following an audit of the return of the Trust by the  appropriate
taxing  authorities  could  result  in an  adjustment  of  the  returns  of  the
beneficial owner of a Partnership Interests, and, under certain circumstances, a
beneficial  owner of a  Partnership  Interest may be precluded  from  separately
litigating a proposed  adjustment to the items of the Trust. An adjustment could
also  result in an audit of the  beneficial  owner of a  Partnership  Interest's
returns and  adjustments  of items note  related to the income and losses of the
Trust.

FASIT Securities

   
         If provided in a related  Prospectus  Supplement,  an election  will be
made to treat the Trust as a FASIT within the meaning of Code  Section  860L(a).
Qualification  as a FASIT requires ongoing  compliance with certain  conditions.
With respect to each series of Securities  for which an election is made,  Dewey
Ballantine LLP, special tax counsel to the Company,  will deliver its opinion to
the Company that, assuming compliance with the Pooling and Servicing  Agreement,
the trust will be treated as a FASIT for federal  income tax  purposes.  A Trust
for  which a FASIT  election  is made  will be  referred  to  herein as a "FASIT
Trust." The  Securities of each class will be designated as "regular  interests"
or  "high-yield  regular  interests" in the FASIT Trust except that one separate
class will be designated  as the  "ownership  interest" in the FASIT Trust.  The
Prospectus   Supplement  for  each  series  of  Securities  will  state  whether
Securities  of each  class  will  constitute  either  a  regular  interest  or a
high-yield  regular interest (a FASIT Regular Security) or an ownership interest
(a FASIT Ownership  Security).  Such opinion shall be attached on Form 8-K to be
filed with the Commission within fifteen days after the initial issuance of such
Securities  or filed with the  Commission as a  post-effective  amendment to the
Prospectus.
    

Special Tax Attributes


                                       65
<PAGE>

   
         FASIT Securities held by a real estate investment trust will constitute
"real  estate  assets"  within the  meaning of Code  Sections  856(c)(5)(A)  and
856(c)(6)  and  interest  on the FASIT  Regular  Securities  will be  considered
"interest on  obligations  secured by mortgages on real property or on interests
in real property"  within the meaning of Code Section  856(c)(3)(B)  in the same
proportion that, for both purposes, the assets of the FASIT Trust and the income
thereon  would  be so  treated.  FASIT  Regular  Securities  held by a  domestic
building  and loan  association  will be treated as  "regular  interest[s]  in a
FASIT" under Code Section  7701(a)(19)(C)(xi),  but only in the proportion  that
the FASIT Trust holds "loans . . . secured by an interest in real property which
is  . . .  residential  real  property"  within  the  meaning  of  Code  Section
7701(a)(19)(C)(v).  If at all times 95% or more of the assets of the FASIT Trust
or the income thereon  qualify for the foregoing  treatments,  the FASIT Regular
Securities  will qualify for the  corresponding  status in their  entirety.  For
purposes of Code Section  856(c)(5)(A),  payments of principal and interest on a
Home Equity Loan that are reinvested  pending  distribution  to holders of FASIT
Regular  Securities should qualify for such treatment.  FASIT Regular Securities
held  by  a  regulated  investment  company  will  not  constitute   "government
securities"  within the meaning of Code Section  851(b)(4)(A)(i).  FASIT Regular
Securities held by certain  financial  institutions will constitute an "evidence
of indebtedness" within the meaning of Code Section 582(c)(1).
    

Taxation of Beneficial Owners of FASIT Regular Securities

         A FASIT  Trust will not be subject  to federal  income tax except  with
respect to income from prohibited transactions and in certain other instances as
described  below.  The FASIT Regular  Securities  generally  will be treated for
federal income tax purposes as  newly-originated  debt instruments.  In general,
interest, original issue discount ("OID") and market discount on a FASIT Regular
Security  will be  treated  as  ordinary  income to the  beneficial  owner,  and
principal  payments  (other than  principal  payments that do not exceed accrued
market  discount) on an FASIT  Regular  Security  will be treated as a return of
capital  to the  extent  of the  beneficial  owner's  basis  allocable  thereto.
Beneficial  owners must use the accrual  method of  accounting  with  respect to
FASIT Regular Securities,  regardless of the method of accounting otherwise used
by such beneficial owners. See discussion of "Discount and Premium" below.

         In order for the  FASIT  Trust to  qualify  as a FASIT,  there  must be
ongoing  compliance with the  requirements set forth in the Code. The FASIT must
fulfill an asset test, which requires that  substantially  all the assets of the
FASIT,  as of the close of the third calendar month beginning after the "Startup
Day" (which for purposes of this discussion is the date of the initial  issuance
of the FASIT  Securities) and at all times  thereafter,  must consist of cash or
cash equivalents,  certain debt instruments  (other than debt instruments issued
by the owner of the FASIT or a related  party)  and  hedges  (and  contracts  to
acquire the same),  foreclosure  property and regular interests in another FASIT
or in a REMIC. Based on identical  statutory  language  applicable to REMICs, it
appears that the  "substantially  all" requirement should be met if at all times
the aggregate adjusted basis of the nonqualified assets is less than one percent
of the aggregate  adjusted basis of all the FASIT's assets. The FASIT provisions
of the Code  (sections  860H  through  860L) also  require  the FASIT  ownership
interest and certain "high-yield regular interests" (described below) to be held
only by certain fully taxable domestic corporations.

         Permitted debt  instruments  must bear interest,  if any, at a fixed or
qualified  variable  rate.  Permitted  hedges  include  interest rate or foreign
currency notional principal contracts, letters of credit, insurance,  guarantees
of payment default and similar  instruments to be provided in  regulations,  and
which are  reasonably  required to guarantee or hedge  against the FASIT's risks
associated with being the obligor on interests issued by the FASIT.  Foreclosure
property is real property  acquired by the FASIT in connection  with the default
or imminent  default of a qualified  mortgage,  provided  the  Depositor  had no
knowledge  or reason to know as of the date such asset was acquired by the FASIT
that such a default had occurred or would occur.

         In addition to the foregoing  requirements,  the various interests in a
FASIT also must meet certain requirements.  All of the interests in a FASIT must
be either of the following:  (a) one or more classes of regular interests or (b)
a single class of  ownership  interest.  A regular  interest is an interest in a
FASIT that is issued on or after the Startup Day with fixed terms, is designated
as a regular interest, and (i) unconditionally  entitles the holder to receive a
specified  principal  amount  (or other  similar  amount),  (ii)  provides  that
interest  payments (or other  similar  amounts),  if any, at or before  maturity
either are payable based on a fixed rate or a qualified variable rate, (iii) has
a stated  maturity  of not  longer  than 30 years,  (iv) has an issue  price not
greater  than  125% of its  stated  principal  amount,  and  (v) has a yield  to
maturity not greater than 5 percentage points higher than the related applicable
Federal rate (as defined in Code section 1274(d)).  In order to meet the 30 year
maturity requirement, the




                                       66
<PAGE>

FASIT  Regular   Securities  will  be  retired  and  replaced,   to  the  extent
then-outstanding, with new regular interests on the 30th anniversary of the date
of  issuance  of the  FASIT  Regular  Securities.  A  regular  interest  that is
described in the preceding  sentence except that if fails to meet one or more of
requirements  (i),  (ii)  (iv)  or (v) is a  "high-yield  regular  interest."  A
high-yield  regular  interest  that  fails  requirement  (ii) must  consist of a
specified,  nonvarying portion of the interest payments on the permitted assets,
by reference to the REMIC rules. An ownership interest is an interest in a FASIT
other than a regular  interest  that is issued on the Startup Day, is designated
an  ownership  interest  and  is  held  by  a  single,  fully-taxable,  domestic
corporation. An interest in a FASIT may be treated as a regular interest even if
payments of principal with respect to such interest are subordinated to payments
on other  regular  interests  or the  ownership  interest in the FASIT,  and are
dependent on the absence of defaults or  delinquencies on permitted assets lower
than reasonably  expected returns on permitted  assets,  unanticipated  expenses
incurred by the FASIT or prepayment interest shortfalls.

   
         If an  entity  fails  to  comply  with  one  or  more  of  the  ongoing
requirements of the Code for status as a FASIT during any taxable year, the Code
provides that the entity or applicable  potion  thereof will not be treated as a
FASIT thereafter.  In this event, any entity that holds home equity loans and is
the obligor with respect to debt obligations  with two or more maturities,  such
as the Trust  Fund,  may be  treated  as a  separate  association  taxable  as a
corporation, and the FASIT Regular Securities may be treated as equity interests
therein.  The legislative  history to the FASIT Provisions  indicates,  however,
that an entity can continue to be a FASIT if loss of its status was inadvertent,
it takes prompt steps to requalify and other  requirements  that may be provided
in Treasury  regulations  are met. Loss of FASIT status results in retirement of
all regular interests and their reissuance.  If the resulting  instruments would
be treated as equity under general tax  principles,  cancellation of debt income
may result.
    

Taxes on a FASIT Trust

         Income  from  certain   transactions  by  a  FASIT,  called  prohibited
transactions,  are taxable to the holder of the ownership interest in a FASIT at
a 100% rate. Prohibited  transactions generally include (i) the disposition of a
permitted asset other than for (a) foreclosure,  default, or imminent default of
a qualified mortgage, (b) bankruptcy or insolvency of the FASIT, (c) a qualified
(complete)  liquidation,  (d) substitution for another permitted debt instrument
or distribution  of the debt instrument to the holder of the ownership  interest
to reduce  overcollateralization,  but only if a principal  purpose of acquiring
the debt instrument which is disposed of was not the recognition of gain (or the
reduction  of a loss) on the  withdrawn  asset as a result of an increase in the
market  value  of the  asset  after  its  acquisition  by the  FASIT  or (e) the
retirement  of a Class of FASIT  regular  interests;  (ii) the receipt of income
from  nonpermitted  assets;  (iii) the receipt of compensation for services;  or
(iv) the receipt of any income derived from a loan  originated by the FASIT.  It
is unclear the extent to which tax on such transactions  could be collected from
the FASIT Trust  directly  under the  applicable  statutes  rather than from the
holder of the FASIT Residual Security.

         DUE  TO  THE  COMPLEXITY  OF  THESE  RULES,  THE  ABSENCE  OF  TREASURY
REGULATIONS AND THE CURRENT UNCERTAINTY AS TO THE MANNER TO THEIR APPLICATION TO
THE TRUST AND TO HOLDERS OF FASIT SECURITIES,  IT IS PARTICULARLY IMPORTANT THAT
POTENTIAL  INVESTORS CONSULT THEIR OWN TAX ADVISORS  REGARDING THE TAX TREATMENT
OF THEIR ACQUISITION OWNERSHIP AND DISPOSITION OF THE FASIT REGULAR SECURITIES.

Discount and Premium

         A Security purchased for an amount other than its outstanding principal
amount will be subject to the rules governing  original issue  discount,  market
discount or premium. In addition, all Grantor Trust Strip Securities and certain
Grantor Trust Fractional  Interest Securities will be treated as having original
issue  discount by virtue of the coupon  stripping  rules in section 1286 of the
Code. In very general terms, (i) original issue discount is treated as a form of
interest  and must be  included  in a  beneficial  owner's  income as it accrues
(regardless of the  beneficial  owner's  regular  method of accounting)  using a
constant yield method;  (ii) market  discount is treated as ordinary  income and
must be included in a beneficial  owner's income as principal  payments are made
on the Security (or upon a sale of a Security);  and (iii) if a beneficial owner
so elects,  premium may be  amortized  over the life of the  Security and offset
against  inclusions of interest income.  These tax consequences are discussed in
greater detail below.

                                       67
<PAGE>

Original Issue Discount

         In general,  a Security  will be  considered to be issued with original
issue discount equal to the excess,  if any, of its "stated  redemption price at
maturity"  over its "issue  price." The issue price of a Security is the initial
offering  price to the public  (excluding  bond  houses and  brokers) at which a
substantial number of the Securities was sold. The issue price also includes any
accrued  interest  attributable to the period between the beginning of the first
Remittance  Period  and the  Settlement  Date.  The stated  redemption  price at
maturity  of a  Security  that  has a  notional  principal  amount  or  receives
principal  only or that is or may be an Accrual  Security is equal to the sum of
all distributions to be made under such Security. The stated redemption price at
maturity of any other Security is its stated  principal  amount,  plus an amount
equal to the excess (if any) of the interest  payable on the first  Payment Date
over the interest  that accrues for the period from the  Settlement  Date to the
first Payment Date.

   
         Notwithstanding the general definition, original issue discount will be
treated as zero if such  discount  is less than  0.25% of the stated  redemption
price at maturity  multiplied by its weighted average life. The weighted average
life of a Security is  apparently  computed for this purpose as the sum, for all
distributions included in the stated redemption price at maturity of the amounts
determined by multiplying  (i) the number of complete  years  (rounding down for
partial  years)  from the  Settlement  Date  until  the date on which  each such
distribution  is expected to be made under the  assumption  that the Home Equity
Loans prepay at the rate  specified in the related  Prospectus  Supplement  (the
"Prepayment  Assumption")  by (ii) a  fraction,  the  numerator  of which is the
amount  of such  distribution  and the  denominator  of which is the  Security's
stated  redemption  price at maturity.  If original issue discount is treated as
zero under this rule,  the actual  amount of  original  issue  discount  must be
allocated to the  principal  distributions  on the Security  and, when each such
distribution  is  received,  gain  equal  to  the  discount  allocated  to  such
distribution will be recognized.
    

         Section 1272(a)(6) of the Code contains special original issue discount
rules directly applicable to REMIC Securities and Debt Securities.  The Taxpayer
Relief Act of 1997  extends  application  of Section  1272(a)(6)  to the Grantor
Trust Securities for tax years beginning after August 5, 1997. Under these rules
(described  in  greater  detail  below),  (i) the  amount and rate of accrual of
original  issue  discount on each series of Securities  will be based on (x) the
Prepayment Assumption,  and (y) in the case of a Security calling for a variable
rate of  interest,  an  assumption  that the value of the index  upon which such
variable rate is based remains equal to the value of that rate on the Settlement
Date, and (ii)  adjustments  will be made in the amount of discount  accruing in
each  taxable  year in  which  the  actual  prepayment  rate  differs  from  the
Prepayment Assumption.

   
         Section  1272(a)(6)(B)(iii)  of the Code requires  that the  prepayment
assumption used to calculate original issue discount be determined in the manner
prescribed  in Treasury  regulations.  To date,  no such  regulations  have been
promulgated.  The legislative  history of this Code provision indicates that the
assumed  prepayment  rate must be the rate used by the  parties in  pricing  the
particular transaction. The Depositor anticipates that the Prepayment Assumption
for each  series  of  Securities  will be  consistent  with this  standard.  The
Depositor  makes no  representation,  however,  that the Home Equity Loans for a
given series will prepay at the rate reflected in the Prepayment  Assumption for
that series or at any other rate. Each investor must make its own decision as to
the appropriate  prepayment  assumption to be used in deciding whether or not to
purchase any of the Securities.

         Each  beneficial  owner  must  include  in gross  income the sum of the
"daily  portions" of original issue discount on its Security for each day during
its taxable year on which it held such Security.  For this purpose,  in the case
of an original  beneficial  owner, the daily portions of original issue discount
will be determined as follows.  A calculation  will first be made of the portion
of the original issue  discount that accrued  during each "accrual  period." The
Trustee  will  supply,  at the time and in the manner  required  by the IRS,  to
beneficial  owners,  brokers  and  middlemen  information  with  respect  to the
original  issue  discount  accruing on the  Securities.  The Trustee will report
original  issue  discount  based on accrual  periods of no longer  than one year
either  (i)  beginning  on a  payment  date (or,  in the case of the first  such
period,  the Settlement Date) and ending on the day before the next payment date
or (ii)  beginning  on the next day  following a payment  date and ending on the
next payment date.
    

         Under  section  1272(a)(6) of the Code,  the portion of original  issue
discount  treated as accruing for any accrual  period will equal the excess,  if
any, of (i) the sum of (A) the present values of all the distributions remaining
to be made on the Security,  if any, as of the end of the accrual period and (B)
the  distribution  made on such  Security  during the accrual  period of amounts
included in the stated  redemption  price at  maturity,  over (ii) the  adjusted
issue price of such Security at the beginning of the accrual period. The present
value of the remaining distributions


                                       68
<PAGE>

referred to in the preceding  sentence will be calculated based on (i) the yield
to maturity of the Security, calculated as of the Settlement Date, giving effect
to the Prepayment  Assumption,  (ii) events (including actual  prepayments) that
have  occurred  prior to the end of the  accrual  period,  (iii) the  Prepayment
Assumption,  and (iv) in the case of a Security  calling for a variable  rate of
interest,  an  assumption  that the value of the index upon which such  variable
rate is based  remains  the same as its  value on the  Settlement  Date over the
entire life of such Security. The adjusted issue price of a Security at any time
will equal the issue price of such Security,  increased by the aggregate  amount
of previously accrued original issue discount with respect to such Security, and
reduced by the amount of any distributions made on such Security as of that time
of amounts  included in the stated  redemption  price at maturity.  The original
issue discount accruing during any accrual period will then be allocated ratably
to each day during the period to determine the daily  portion of original  issue
discount.

         In the  case of  Grantor  Trust  Strip  Securities  and  certain  REMIC
Securities,  the calculation  described in the preceding paragraph may produce a
negative amount of original issue discount for one or more accrual  periods.  No
definitive  guidance has been issued  regarding  the  treatment of such negative
amounts.  The  legislative  history to section  1272(a)(6)  indicates  that such
negative amounts may be used to offset subsequent  positive accruals but may not
offset prior  accruals  and may not be allowed as a deduction  item in a taxable
year in which negative accruals exceed positive  accruals.  Beneficial owners of
such Securities  should consult their own tax advisors  concerning the treatment
of such negative accruals.

         A subsequent  purchaser of a Security that purchases such Security at a
cost less than its remaining  stated  redemption  price at maturity also will be
required  to  include  in gross  income  for  each  day on  which it holds  such
Security,  the daily  portion of original  issue  discount  with respect to such
Security (but reduced,  if the cost of such Security to such  purchaser  exceeds
its adjusted  issue  price,  by an amount equal to the product of (i) such daily
portion and (ii) a constant fraction,  the numerator of which is such excess and
the  denominator  of which is the sum of the daily  portions of  original  issue
discount on such Security for all days on or after the day of purchase).

Market Discount

         A beneficial owner that purchases a Security at a market discount, that
is, at a  purchase  price less than the  remaining  stated  redemption  price at
maturity of such Security  (or, in the case of a Security  with  original  issue
discount, its adjusted issue price), will be required to allocate each principal
distribution  first to accrued  market  discount on the Security,  and recognize
ordinary  income to the extent such  distribution  does not exceed the aggregate
amount of accrued market  discount on such Security not  previously  included in
income.  With respect to Securities that have unaccrued original issue discount,
such market  discount  must be  included  in income in addition to any  original
issue  discount.  A beneficial  owner that incurs or continues  indebtedness  to
acquire  a  Security  at a market  discount  may also 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. In general terms,
market  discount  on a Security  may be treated as  accruing  either (i) under a
constant  yield method or (ii) in proportion  to remaining  accruals of original
issue discount, if any, or if none, in proportion to remaining  distributions of
interest  on the  Security,  in any case  taking  into  account  the  Prepayment
Assumption.  The  Trustee  will  make  available,  as  required  by the IRS,  to
beneficial owners of Securities  information necessary to compute the accrual of
market discount.

         Notwithstanding  the above rules, market discount on a Security will be
considered  to be zero if such  discount  is less  than  0.25% of the  remaining
stated redemption price at maturity of such Security  multiplied by its weighted
average  remaining life.  Weighted  average  remaining life presumably  would be
calculated in a manner  similar to weighted  average  life,  taking into account
payments  (including  prepayments)  prior  to the  date  of  acquisition  of the
Security  by the  subsequent  purchaser.  If market  discount  on a Security  is
treated as zero under this rule,  the actual  amount of market  discount must be
allocated to the  remaining  principal  distributions  on the Security and, when
each such distribution is received, gain equal to the discount allocated to such
distribution will be recognized.

Securities Purchased at a Premium

         A  purchaser  of a Security  that  purchases  such  Security  at a cost
greater  than  its  remaining  stated  redemption  price  at  maturity  will  be
considered to have purchased such Security (a "Premium  Security") at a premium.
Such a  purchaser  need not  include  in income  any  remaining  original  issue
discount  and may elect,  under  section  171(c)(2)  of the Code,  to treat such
premium as  "amortizable  bond  premium."  If a  beneficial  owner makes such an
election,  the amount of any  interest  payment  that must be  included  in such
beneficial owner's income for


                                       69
<PAGE>

each  period  ending on a Payment  Date will be  reduced  by the  portion of the
premium  allocable  to such  period  based on the  Premium  Security's  yield to
maturity.  Such  premium  amortization  should  be  made  using  constant  yield
principles.  If such election is made by the beneficial owner, the election will
also  apply to all bonds the  interest  on which is not  excludible  from  gross
income ("fully taxable bonds") held by the beneficial  owner at the beginning of
the first  taxable  year to which the  election  applies  and to all such  fully
taxable bonds thereafter  acquired by it, and is irrevocable without the consent
of the IRS. If such an election is not made,  (i) such a  beneficial  owner must
include the full amount of each  interest  payment in income as it accrues,  and
(ii) the premium must be allocated to the principal distributions on the Premium
Security  and,  when each such  distribution  is  received,  a loss equal to the
premium allocated to such distribution will be recognized.  Any tax benefit from
the premium not  previously  recognized  will be taken into account in computing
gain or loss upon the sale or disposition of the Premium Security.

         Some Securities may provide for only nominal distributions of principal
in comparison to the distributions of interest thereon.  It is possible that the
IRS or the Treasury Department may issue guidance excluding such Securities from
the rules  generally  applicable  to debt  instruments  issued at a premium.  In
particular,  it is  possible  that such a  Security  will be  treated  as having
original issue discount equal to the excess of the total payments to be received
thereon  over its issue price.  In such event,  section  1272(a)(6)  of the Code
would govern the accrual of such original issue discount, but a beneficial owner
would  recognize  substantially  the same income in any given period as would be
recognized if an election were made under section  171(c)(2) of the Code. Unless
and  until  the  Treasury  Department  or the IRS  publishes  specific  guidance
relating to the tax treatment of such Securities, the Trustee intends to furnish
tax  information to beneficial  owners of such Securities in accordance with the
rules described in the preceding paragraph.

Special Election

         For any Security acquired on or after April 4, 1994, a beneficial owner
may elect to include in gross income all "interest" that accrues on the Security
by using a  constant  yield  method.  For  purposes  of the  election,  the term
"interest"  includes  stated  interest,  acquisition  discount,  original  issue
discount, de minimis original issue discount, market discount, de minimis market
discount and unstated  interest as adjusted by any  amortizable  bond premium or
acquisition  premium.  A  beneficial  owner  should  consult its own tax advisor
regarding  the time and manner of making and the scope of the  election  and the
implementation of the constant yield method.

Backup Withholding

         Distributions  of interest and principal,  as well as  distributions of
proceeds from the sale of Securities,  may be subject to the "backup withholding
tax"  under  section  3406 of the  Code at a 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 that does not do so in
the proper manner.

         The Internal  Revenue Service  recently issued final  regulations  (the
"Withholding  Regulations"),  which  change  certain  of the rules  relating  to
certain presumptions  currently available relating to information  reporting and
backup  withholding.  The  Withholding  Regulations  would  provide  alternative
methods of satisfying the beneficial ownership  certification  requirement.  The
Withholding   Regulations  are  effective   January  1,  1999,   although  valid
withholding  certificates  that are held on December 31, 1998 remain valid until
the  earlier  of  December  31,  1999  or the  due  date  of  expiration  of the
certificate under the rules as currently in effect.

Foreign Investors

         The Withholding  Regulations  would require,  in the case of Securities
held by a foreign  partnership,  that (x) the  certification  described above be
provided by the  partners  rather than by the  foreign  partnership  and (y) the
partnership  provide  certain  information,  including a United States  taxpayer
identification  number.  See "--Backup  Withholding"  above. A look-through rule
would apply in the case of tiered partnerships.  Non-U.S. Persons should consult
their own tax advisors  regarding  the  application  to them of the  Withholding
Regulations.

                                       70
<PAGE>

Grantor Trust Securities and REMIC Regular Securities

         Distributions  made on a Grantor  Trust  Security,  Debt  Security or a
REMIC  Regular  Security to, or on behalf of, a  beneficial  owner that is not a
U.S.  Person  generally will be exempt from U.S.  federal income and withholding
taxes. The term "U.S.  Person" means a citizen or resident of the United States,
a corporation,  partnership or other entity created or organized in or under the
laws of the United States or any political  subdivision  thereof, an estate that
is subject to U.S. federal income tax regardless of the source of its income, or
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.  This exemption is
applicable  provided  (a) the  beneficial  owner is not subject to U.S. tax as a
result  of a  connection  to the  United  States  other  than  ownership  of the
Security,  (b) the beneficial owner signs a statement under penalties of perjury
that certifies that such beneficial owner is not a U.S. Person, and provides the
name and address of such beneficial  owner,  and (c) the last U.S. Person in the
chain of payment to the  beneficial  owner  receives  such  statement  from such
beneficial owner or a financial  institution  holding on its behalf and does not
have actual knowledge that such statement is false.  Beneficial owners should be
aware that the IRS might take the position that this exemption does not apply to
a beneficial  owner that also owns 10% or more of the REMIC Residual  Securities
of any REMIC  trust,  or to a  beneficial  owner that is a  "controlled  foreign
corporation" described in section 881(c)(3)(C) of the Code.

   
REMIC Residual Securities and FASIT Ownership Securities

         Amounts  distributed to a beneficial owner of a REMIC Residual Security
that is a not a U.S.  Person  generally will be treated as interest for purposes
of applying the 30% (or lower treaty rate) withholding tax on income that is not
effectively  connected  with  a  U.S.  trade  or  business.  Temporary  Treasury
Regulations  clarify that amounts not  constituting  excess  inclusions that are
distributed  on a REMIC  Residual  Security or a FASIT  Ownership  Security to a
beneficial  owner that is not a U.S.  Person  generally will be exempt from U.S.
federal income and withholding tax, subject to the same conditions applicable to
distributions  on Grantor Trust  Securities,  Debt  Securities and REMIC Regular
Securities,  as  described  above,  but only to the extent that the  obligations
directly  underlying  the REMIC or FASIT  Trust that  issued the REMIC  Residual
Security  or FASIT  Ownership  Security  (e.g.,  Home  Equity  Loans or  regular
interests in another REMIC or FASIT) were issued after July 18, 1984. In no case
will any portion of REMIC or FASIT income that  constitutes an excess  inclusion
be entitled to any exemption from the  withholding  tax or a reduced treaty rate
for withholding. See "--REMIC Securities--Taxation of Beneficial Owners of REMIC
Residual Securities--Excess Inclusions" herein.
    

Partnership Interests

         Depending upon the particular terms of the Trust Agreement and Sale and
Servicing  Agreement,  a Trust may be  considered  to be  engaged  in a trade or
business in the United  States for  purposes of federal  withholding  taxes with
respect to non-U.S. persons. If the Trust is considered to be engaged in a trade
or business in the United States for such purposes and the Trust is treated as a
partnership, the income of the Trust distributable to a non-U.S. person would be
subject to federal  withholding tax. Also, in such cases, a non-U.S.  beneficial
owner of a  Partnership  Interest  that is a  corporation  may be subject to the
branch  profits  tax.  If the Trust is  notified  that a  beneficial  owner of a
Partnership  Interest is a foreign person,  the Trust may withhold as if it were
engaged  in a trade or  business  in the United  States in order to protect  the
Trust from possible  adverse  consequences  of a failure to withhold.  A foreign
holder  generally would be entitled to file with the IRS a claim for refund with
respect to withheld  taxes,  taking the position  that no taxes were due because
the Trust was not in a U.S. trade or business.

FASIT Regular Securities

         Certain  "high-yield"  FASIT Regular  Securities  may not be sold to or
beneficially owned by Non-U.S. Persons. Any such purported transfer will be null
and  void  and,  upon the  Trustee's  discovery  of any  purported  transfer  in
violation of this requirement, the last preceding owner of such high-yield FASIT
Regular  Securities  will be  restored to  ownership  thereof as  completely  as
possible. Such last preceding owner will, in any event, be taxable on all income
with respect to such high-yield FASIT Regular  Securities for federal income tax
purposes.  The Pooling and Servicing Agreement will provide that, as a condition
to transfer of a high-yield FASIT Regular Security, the proposed transferee must
furnish an  affidavit  as to its  status as a U.S.  Person  and  otherwise  as a
permitted transferee.


                                       71
<PAGE>

                            STATE TAX CONSIDERATIONS

         In  addition  to the  federal  income  tax  consequences  described  in
"Material Federal Income Tax Consequences,"  potential investors should consider
the state and local income tax consequences of the acquisition,  ownership,  and
disposition  of the  Securities.  State  and  local  income  tax law may  differ
substantially  from the corresponding  federal law, and this discussion does not
purport to describe  any aspect of the income tax laws of any state or locality.
Therefore,  potential  investors  should  consult  their own tax  advisors  with
respect to the various state and local tax  consequences of an investment in the
Securities.

                              ERISA CONSIDERATIONS

GENERAL

         Section 406 of ERISA and Section  4975 of the Code  prohibit a pension,
profit sharing or other employee benefit plan (a "Plan") and certain  individual
retirement  arrangements 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,  unless a  statutory  or
administrative  exemption  applies to the  transaction.  ERISA and the Code also
prohibit  generally certain actions  involving  conflicts of interest by persons
who are  fiduciaries  of such  Plans  or  arrangements.  A  violation  of  these
"prohibited  transaction"  rules may generate  excise tax and other  liabilities
under ERISA and the Code for such persons. In addition, investments by Plans are
subject to ERISA's general fiduciary requirements,  including the requirement of
investment  prudence  and  diversification  and the  requirement  that a  Plan's
investments  be made in  accordance  with  the  documents  governing  the  Plan.
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  Securities  without  regard to the ERISA  considerations  discussed
below,  subject to the provisions of other applicable  federal,  state and local
law. Any such plan which is qualified  and exempt from  taxation  under  Section
401(a) and 501(a) of the Code, however, is subject to the prohibited transaction
rules set forth in Section 503 of the Code.

         Certain transactions  involving the Trust might be deemed to constitute
prohibited  transactions  under  ERISA  and  the  Code  with  respect  to a Plan
(including an individual retirement  arrangement) that purchased Securities,  if
the assets of the Trust were deemed to be assets of the Plan. Under a regulation
(the "Plan Assets  Regulation")  issued by the United States Department of Labor
(the  "DOL"),  the assets of the Trust would be treated as plan assets of a Plan
for the  purposes  of ERISA  and the Code  only if the Plan  acquired  an equity
interest in the Trust and none of the  exceptions  contained  in the Plan Assets
Regulation  were  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. In addition, in John Hancock Mutual Life Insurance Co. v. Harris Trust
and Savings Bank, 510 U.S. 86 (1993), the United States 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.  Therefore,  in the
absence of an exemption,  the purchase,  sale or holding of a Security by a Plan
(including certain individual retirement arrangements) subject to Section 406 of
ERISA or Section 4975 of the Code might result in  prohibited  transactions  and
the imposition of excise taxes and civil penalties.

CERTIFICATES

         The  DOL has  issued  to  various  underwriters  individual  prohibited
transaction  exemptions (the "Underwriter  Exemptions"),  which generally exempt
from the application of the prohibited transaction provisions of Section 406(a),
Section 406(b)(1),  Section 406(b)(2) and Section 407(a) of ERISA and the excise
taxes  imposed  pursuant  to  Sections  4975(a)  and  (b) of the  Code,  certain
transactions  with  respect  to  the  initial  purchase,  the  holding  and  the
subsequent  resale by Plans of certificates in pass-through  trusts that consist
of secured  receivables,  secured loans and other secured  obligations that meet
the conditions and requirements of the Underwriter  Exemptions.  The Underwriter
Exemptions will only be available for Securities that are Certificates.

         Among the conditions that must be satisfied in order for the
Underwriter Exemptions to apply to offered certificates are the following:

                                       72
<PAGE>

         (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  Standard & Poor's,
                  Moody's, Duff & Phelps Credit Rating Co. ("D&P") or Fitch;

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

         (5)      the  sum  of  all  payments   made  to  and  retained  by  the
                  underwriters  in  connection  with  the  distribution  of  the
                  certificates  represents not more than reasonable compensation
                  for  underwriting  the  certificates;  the sum of all payments
                  made  to and  retained  by the  originators  and  the  sponsor
                  pursuant to the  assignment  of the loans to the trust  estate
                  represents  not more than the fair market value of such loans;
                  the sum of all  payments  made to and retained by any 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;

         (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; and

         (7)      in the  event  that  all of the  obligations  used to fund the
                  trust have not been  transferred  to the trust on the  closing
                  date,  additional  obligations  of the types  specified in the
                  prospectus  supplement and/or pooling and servicing  agreement
                  having  an  aggregate  value  equal to no more than 25% of the
                  total principal  amount of the  certificates  being offered by
                  the trust may be  transferred  to the trust,  in exchange  for
                  amounts   credited  to  the  account  funding  the  additional
                  obligations, within a funding period of no longer than 90 days
                  or 3 months following the closing date.

         The trust estate must also meet the following requirements:


         (i)      the corpus of the trust estate 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  rating  categories  of
                  Standard & Poor's, 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 the  Plan's  acquisition  of
                  certificates.

         Moreover,  the  Underwriter  Exemptions  provide  relief  from  certain
self-dealing/conflict  of interest  prohibited  transactions that may occur when
the Plan fiduciary causes a Plan to acquire certificates in a trust in which the
fiduciary (or its affiliate) is an obligor on the receivables held in the trust;
provided that,  among other  requirements,  (i) in the case of an acquisition in
connection with the initial issuance of certificates,  at least fifty percent of
each class of  certificates  in which Plans have invested is acquired by persons
independent of the Restricted  Group and at least fifty percent of the aggregate
interest  in the trust is  acquired  by persons  independent  of the  Restricted
Group; (ii) such fiduciary (or its affiliate) is an obligor with respect to five
percent or less of the fair market  value of the  obligations  contained  in the
trust;  (iii) the Plan's investment in certificates of any class does not exceed
twenty-five  percent of all of the certificates of that class outstanding at the
time of the acquisition; and (iv)



                                       73
<PAGE>

   
immediately  after the  acquisition,  no more than  twenty-five  percent  of the
assets of the Plan with respect to which such person is a fiduciary are invested
in certificates representing an interest in one or more trusts containing assets
sold or serviced by the same entity. The Underwriter  Exemptions do not apply to
Plans  sponsored by the Depositor,  the  Underwriters,  the Trustee,  the Master
Servicer,  any other  servicer,  any obligor  with  respect to Home Equity Loans
included  in the  Trust  Estate  constituting  more  than  five  percent  of the
aggregate  unamortized  principal  balance of the assets in the Trust Estate, or
any affiliate of such parties (the "Restricted Group").
    

         In  addition  to  the  Underwriter  Exemptions,   the  DOL  has  issued
Prohibited Transaction Class Exemption ("PTCE") 83-1 which provides an exemption
for certain  transactions  involving the sale or exchange of certain residential
mortgage  pool  pass-through  certificates  by  Plans  and for  transactions  in
connection with the servicing and operation of the mortgage pool.

NOTES

         The Underwriter  Exemptions will not be available for Securities  which
are Notes. However, if the Notes are treated as indebtedness without substantial
equity features, the Trust's assets would not be deemed assets of a Plan. If the
Notes are treated as having substantial equity features,  the purchase,  holding
and resale of the Notes could result in a transaction  that is prohibited  under
ERISA or the Code. The  acquisition or holding of the Notes by or on behalf of a
Plan  could  nevertheless  give  rise  to  a  prohibited  transaction,  if  such
acquisition  and  holding of Notes by or on behalf of a Plan were deemed to be a
prohibited  loan to a party in  interest  with  respect  to such  Plan.  Certain
exemptions  from such  prohibited  transaction  rules could be applicable to the
purchase and holding of Notes by a Plan, depending on the type and circumstances
of the plan fiduciary making the decision to acquire such Notes.  Included among
these exemptions are: PTCE 84-14,  regarding  certain  transactions  effected by
"qualified   professional   asset  managers";   PTCE  90-1,   regarding  certain
transactions  entered into by insurance company pooled separate  accounts;  PTCE
91-38, regarding certain transactions entered into by bank collective investment
funds;  PTCE 95-60,  regarding  certain  transactions  entered into by insurance
company  general  accounts;  and  PTCE  96-23,  regarding  certain  transactions
effected by "in-house asset  managers".  Each purchaser and each transferee of a
Note that is treated as debt for purposes of the Plan Assets  Regulation  may be
required to  represent  and warrant  that its  purchase and holding of such Note
will be covered by one of the exemptions  listed above or by another  Department
of Labor Class Exemption.

CONSULTATION WITH COUNSEL

         The Prospectus  Supplement  for each series of Securities  will provide
further  information  which Plans should consider before  purchasing the offered
Securities.  A Plan  fiduciary  considering  the purchase of  Securities  should
consult its tax and/or legal advisors  regarding whether the assets of the Trust
would be considered plan assets,  the  possibility of exemptive  relief from the
prohibited  transaction  rules  and  other  ERISA  issues  and  their  potential
consequences.  Moreover,  each Plan fiduciary should determine whether under the
general  fiduciary  standards of  investment  prudence and  diversification,  an
investment in the  Securities is appropriate  for the Plan,  taking into account
the  overall  investment  policy of the Plan and the  composition  of the Plan's
investment  portfolio.  The  sale of  Securities  to a Plan is in no  respect  a
representation by the Sponsor or the Underwriters that this investment meets all
relevant  requirements  with respect to  investments  by Plans  generally or any
particular  Plan or that this  investment is appropriate  for Plans generally or
any particular Plan.

                                LEGAL INVESTMENT

         The related  Prospectus  Supplement  will  describe  whether or not the
Securities will constitute  "mortgage-related  securities" within the meaning of
SMMEA.  Accordingly,  investors whose  investment  authority is subject to legal
restrictions should consult their own legal advisors to determine whether and to
what extent the Securities constitute legal investments for them.

                              PLAN OF DISTRIBUTION

         The Depositor  may offer each Series of Securities  through First Union
Capital  Markets  Corp.  ("First  Union") or one or more other firms that may be
designated at the time of each offering of such Securities. The participation of
First Union in any  offering  will  comply with  Schedule E to the bylaws of the
National Association


                                       74
<PAGE>

         of Securities Dealers,  Inc. The Prospectus Supplement relating to each
Series of Securities  will set forth the specific  terms of the offering of such
Series of  Securities  and of each Class  within such  Series,  the names of the
underwriters,  the  purchase  price  of  the  Securities,  the  proceeds  to the
Depositor from such sale, any securities exchange on which the Securities may be
listed,  and, if applicable,  the initial public offering prices,  the discounts
and commissions to the underwriters and any discounts and concessions allowed or
reallowed to certain  dealers.  The place and time of delivery of each Series of
Securities will also be set forth in the Prospectus  Supplement relating to such
Series. First Union is an affiliate of the Depositor.

                                  LEGAL MATTERS

         Certain legal matters in connection  with the Securities will be passed
upon for the Depositor by Dewey Ballantine LLP, New York, New York or such other
counsel identified in the related Prospectus Supplement.

                              FINANCIAL INFORMATION

         The Depositor has  determined  that its  financial  statements  are not
material to the offering made hereby.

         A new Trust will be formed to own the Primary  Assets and to issue each
Series of Securities.  Each such Trust will have no assets or obligations  prior
to the issuance of the Securities  and will not engage in any  activities  other
than those described herein.  Accordingly,  no financial statements with respect
to such Trusts will be included in this Prospectus or any Prospectus Supplement.

         A  Prospectus  Supplement  and the  related  Form  8-K  (which  will be
incorporated by reference to the Registration  Statement) may contain  financial
statements of the related Credit Enhancer, if any.

                                       75

<PAGE>


                                GLOSSARY OF TERMS

         The following are abbreviated  definitions of certain capitalized terms
used in this  Prospectus.  The  definitions  may vary from those in the  related
Agreement for a Series and the related Agreement for a Series generally provides
a more complete definition of certain of the terms.  Reference should be made to
the related Agreement for a Series for a more compete definition of such terms.

         "Accrual  Termination  Date" means, with respect to a Class of Compound
Interest  Securities,  the Distribution Date specified in the related Prospectus
Supplement.

   
         "Advance"  means cash advanced by the Servicer in respect of delinquent
payments of  principal  of and  interest on a Home Equity Loan and for any other
purposes in servicing such Home Equity Loan.
    

         "Agreement"  means,  with  respect  to a Series  of  Certificates,  the
Pooling and  Servicing  Agreement  or Trust  Agreement,  and,  with respect to a
Series of Notes,  the  Indenture  and the  Servicing  Agreement,  as the context
requires.

   
         "Appraised  Value"  means,  with  respect to  property  securing a Home
Equity  Loan,  the lesser of the  appraised  value  determined  in an  appraisal
obtained at  origination of the Home Equity Loan or sales price of such property
at such time.
    

         "Asset  Group"  means,  with  respect to the  Primary  Assets and other
assets comprising the Trust Fund of a Series, a group of such Primary Assets and
other assets  having the  characteristics  described  in the related  Prospectus
Supplement.

         "Assumed  Reinvestment  Rate" means, with respect to a Series,  the per
annum  rate or  rates  specified  in the  related  Prospectus  Supplement  for a
particular period or periods as the "Assumed  Reinvestment  Rate" for funds held
in any fund or account for the Series.

         "Available  Distribution  Amount" means the amount in the  Distribution
Account (including amounts deposited therein from any reserve fund or other fund
or account) eligible for distribution to Holders on a Distribution Date.

         "Bankruptcy  Code" means the federal  bankruptcy code, 11 United States
Code 101 et seq., and related rules and regulations promulgated thereunder.

         "Business Day" means a day that, in the City of New York or in the city
or cities in which the  corporate  trust office of the Trustee are  located,  is
neither a legal holiday nor a day on which banking  institutions  are authorized
or obligated by law, regulations or executive order to be closed.

         "Certificate" means the Asset-Backed Certificates.

         "Class" means a Class of Securities of a Series.

         "Closing Date" means,  with respect to a Series,  the date specified in
the related Prospectus Supplement as the date on which Securities of such Series
are first issued.

         "Code"  means  the  Internal  Revenue  Code of 1986,  as  amended,  and
regulations  (including  proposed  regulations) or other  pronouncements  of the
Internal Revenue Service promulgated thereunder.

         "Collection  Account"  means,  with  respect to a Series,  the  account
established  in the name of the  Servicer  for the  deposit by the  Servicer  of
payments received from the Primary Assets.

                                       76
<PAGE>

   
         "Combined  Loan-to-Value  Ratio"  means,  with respect to a Home Equity
Loan,  the ratio  determined as set forth in the related  Prospectus  Supplement
taking  into  account the  amounts of any  related  senior  loans on the related
Mortgaged Property.
    

         "Commission" means the Securities and Exchange Commission.

         "Compound  Interest  Security"  means any Security of a Series on which
all or a portion  of the  interest  accrued  thereon  is added to the  principal
balance  of such  Security  on  each  Distribution  Date,  through  the  Accrual
Termination  Date,  and with respect to which no interest shall be payable until
such Accrual Termination Date, after which interest payments will be made on the
Compound Value thereof.

         "Compound  Value" means,  with respect to a Class of Compound  Interest
Securities,  the original  principal balance of such Class, plus all accrued and
unpaid interest,  if any,  previously added to the principal balance thereof and
reduced by any payments of principal  previously  made on such Class of Compound
Interest Securities.

         "Condominium"  means a form of ownership of real property  wherein each
owner is  entitled  to the  exclusive  ownership  and  possession  of his or her
individual Condominium Unit and also owns a proportionate  undivided interest in
all parts of the  Condominium  Building  (other than the individual  Condominium
Units)  and  all  areas  or  facilities,  if  any,  for  the  common  use of the
Condominium Units.

         "Condominium  Association" means the person(s)  appointed or elected by
the Condominium Unit owners to govern the affairs of the Condominium.

         "Condominium  Building" means a multi-unit building or buildings,  or a
group of buildings  whether or not  attached to each other,  located on property
subject to Condominium ownership.

   
         "Condominium  Loan" means a Home Equity Loan secured by a Mortgage on a
Condominium  Unit  (together  with  its  appurtenant   interest  in  the  common
elements).
    

         "Condominium Unit" means an individual housing unit in a Condominium
Building.

         "Cooperative"  means a corporation  owned by  tenant-stockholders  who,
through  the  ownership  of  stock,  shares  or  membership  securities  in  the
corporation,  receive  proprietary  leases or occupancy  agreements which confer
exclusive  rights to occupy specific units and which is described in Section 216
of the Code.

         "Cooperative  Dwelling" means an individual  housing unit in a building
owned by a Cooperative.

         "Cooperative  Loan"  means  a  housing  loan  made  with  respect  to a
Cooperative   Dwelling   and   secured  by  an   assignment   by  the   borrower
(tenant-stockholder)  or security  interest in shares  issued by the  applicable
Cooperative.

         "Credit Enhancement" means the credit enhancement for a Series, if any,
specified in the related Prospectus Supplement.

         "Cut-off  Date"  means  the  date  designated  as such  in the  related
Prospectus Supplement for a Series.

         "Debt  Securities"  means Securities  characterized as indebtedness for
federal income tax purposes, and Regular Interest Securities.

   
         "Deferred  Interest"  means the excess of the  interest  accrued on the
outstanding  principal  balance of a Home Equity Loan during a specified  period
over the  amount of  interest  required  to be paid by an  obligor  on such Home
Equity Loan on the related Due Date.
    
         "Deposit   Agreement"  means  a  guaranteed   investment   contract  or
reinvestment  agreement  providing for the investment of funds held in a fund or
account,  guaranteeing  a minimum or a fixed rate of return on the investment of
moneys deposited therein.



                                       77
<PAGE>

         "Depositor" means Home Equity Securitization Corp.

         "Disqualified  Organization"  means  the  United  States,  any State or
political  subdivision thereof, any possession of the United States, any foreign
government, any international organization,  or any agency or instrumentality of
any of the  foregoing,  a rural electric or telephone  cooperative  described in
section  1381(a)(2)(C) of the Code, or any entity exempt from the tax imposed by
sections  1-1399  of the  Code,  if such  entity  is not  subject  to tax on its
unrelated business income.

         "Distribution  Account"  means,  with respect to a Series,  the account
established in the name of the Trustee for the deposit of  remittances  received
from the Servicer with respect to the Primary Assets.

         "Distribution  Date"  means,  with  respect  to a  Series  or  Class of
Securities,  each date specified as a distribution date for such Series or Class
in the related Prospectus Supplement.

         "Due Date" means each date,  as  specified  in the  related  Prospectus
Supplement  for a Series,  on which any payment of  principal or interest is due
and payable by the obligor on any Primary Asset pursuant to the terms thereof.

         "Eligible  Investments"  means  any one or more of the  obligations  or
securities described as such in the related Agreement.

         "Credit  Enhancer"  means the provider of the Credit  Enhancement for a
Series specified in the related Prospectus Supplement.

         "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

   
         "Escrow  Account" means an account,  established  and maintained by the
Servicer for a Home Equity Loan,  into which payments by borrowers to pay taxes,
assessments,  mortgage and hazard insurance  premiums and other comparable items
required to be paid to the mortgagee are deposited.
    

         "FHLMC" means the Federal Home Loan Mortgage Corporation.

         "Final Scheduled  Distribution  Date" means, with respect to a Class of
Notes of a Series,  the date no later than which principal thereof will be fully
paid and with  respect to a Class of  Certificates  of a Series,  the date after
which no Certificates of such Class will remain outstanding,  in each case based
on the assumptions set forth in the related Prospectus Supplement.

         "FNMA" means the Federal National Mortgage Association.

         "Holder"  means  the  person  or entity  in whose  name a  Security  is
registered.

   
         "Home  Improvements"  means the home  improvements  financed  by a Home
Equity Loan.
    

         "HUD"  means  the  United  States   Department  of  Housing  and  Urban
Development.

         "Indenture"  means the indenture  relating to a Series of Notes between
the Trust Fund and the Trustee.

   
         "Insurance Policies" means certain mortgage insurance, hazard insurance
and other  insurance  policies  required to be  maintained  with respect to Home
Equity Loans.

         "Insurance  Proceeds" means amount paid by the insurer under any of the
Insurance Policies covering any Home Equity Loan or Mortgaged Property.
    

         "Interest Only Securities" means a Class of Securities  entitled solely
or primarily to distributions of interest and which is identified as such in the
related Prospectus Supplement.

                                       78
<PAGE>

         "IRS" means the Internal Revenue Service.

   
         "Lifetime  Rate Cap" means the lifetime  limit if any, on the Loan Rate
during the life of each adjustable rate Home Equity Loan.

         "Liquidation  Proceeds"  means  amounts  received  by the  Servicer  in
connection  with the  liquidation  of a Home  Equity  Loan,  net of  liquidation
expenses.

         "Loan Rate" means the interest rate borne by a Home Equity Loan.

         "Loan-to-Value  Ratio" means,  with respect to a Home Equity Loan,  the
ratio determined as set forth in the related Prospectus Supplement.
    

         "Minimum Rate" means the lifetime  minimum Loan Rate during the life of
each adjustable rate Loan.

         "Minimum Principal Payment Agreement" means a minimum principal payment
agreement with an entity meeting the criteria of the Rating Agencies.

   
         "Modification" means a change in any term of a  Home Equity Loan.
    

         "Mortgage" means the mortgage,  deed of trust or other similar security
instrument securing a Mortgage Note.

   
         "Mortgaged Property" means residential properties securing a  Home
Equity Loan.

         "Home Equity Loan" means a loan secured by a Mortgaged Property.

         "Mortgage  Note" means the note or other evidence of  indebtedness of a
Mortgagor under the Home Equity Loan.
    

         "Mortgagor" means the obligor on a Mortgage Note.

         "1986 Act" means the Tax Reform Act of 1986.

         "Notes" means the Asset-Backed Notes.

         "Notional Amount" means the amount set forth in the related Prospectus
Supplement for a Class of Interest Only Securities.

         "PAC"  ("Planned  Amortization  Class  Securities")  means a  Class  of
Securities  of a Series on which  payments of principal  are made in  accordance
with a schedule specified in the related Prospectus Supplement, based on certain
assumptions stated therein.

         "Participating   Securities"  means  Securities   entitled  to  receive
payments of principal  and interest and an  additional  return on  investment as
described in the related Prospectus Supplement.

         "Pass-Through  Security"  means a security  representing  an  undivided
beneficial  interest  in a pool of  assets,  including  the  right to  receive a
portion of all principal and interest payments relating to those assets.

         "Pay Through  Security" means Regular  Interest  Securities and certain
Debt  Securities  that are  subject to  acceleration  due to  prepayment  on the
underlying Primary Assets.

         "Person" means any individual, corporation, partnership, joint venture,
association,  joint stock company,  trust  (including any beneficiary  thereof),
unincorporated   organization,   or   government  or  any  agency  or  political
subdivision thereof.


                                       79
<PAGE>


   
         "Pooling  and  Servicing  Agreement"  means the pooling  and  servicing
agreement relating to a Series of Certificates among the Depositor, the Servicer
(if such Series relates to Home Equity Loans) and the Trustee.

         "Primary Assets" means the Private  Securities,  the Home Equity Loans,
as the case may be,  which are  included  in the Trust Fund for such  Series.  A
Primary Asset refers to a specific  Private Security or Home Equity Loan, as the
case may be.
    

         "Principal  Balance" means, with respect to a Primary Asset and as of a
Due Date, the original principal amount of the Primary Asset, plus the amount of
any Deferred Interest added to such principal  amount,  reduced by all payments,
both  scheduled or  otherwise,  received on such Primary Asset prior to such Due
Date and applied to principal in accordance with the terms of the Primary Asset.

         "Principal Only Securities" means a Class of Securities entitled solely
or  primarily  to  distributions  of  principal  and  identified  as such in the
Prospectus Supplement.

         "Private  Security" means a participation  or pass-through  certificate
representing   a  fractional,   undivided   interest  in  Underlying   Loans  or
collateralized obligations secured by Underlying Loans.

         "PS Agreement" means the pooling and servicing agreement, indenture,
trust agreement or similar agreement pursuant to which a Private Security is
issued.

         "PS Servicer" means the servicer of the Underlying Loans.

         "PS Sponsor" means, with respect to Private Securities, the sponsor or
depositor under a PS Agreement.

         "PS Trustee" means the trustee designated under a PS Agreement.

         "Qualified  Insurer"  means a mortgage  guarantee or insurance  company
duly  qualified  as such  under the laws of the  states  in which the  Mortgaged
Properties  are located duly  authorized and licensed in such states to transact
the applicable insurance business and to write the insurance provided.

         "Rating  Agency" means the  nationally  recognized  statistical  rating
organization (or  organizations)  which was (or were) requested by the Depositor
to rate the Securities upon the original issuance thereof.

         "Regular Interest" means a regular interest in a REMIC.

         "REMIC" means a real estate mortgage investment conduit.

         "REMIC  Administrator"  means  the  Person,  if any,  specified  in the
related  Prospectus  Supplement for a Series for which a REMIC election is made,
to serve as administrator of the Series.

         "REMIC  Provisions"  means the provisions of the federal income tax law
relating to real estate mortgage investment  conduits,  which appear at sections
860A  through  860G of  Subchapter  M of  Chapter  1 of the  Code,  and  related
provisions,  and regulations,  including proposed  regulations and rulings,  and
administrative pronouncements promulgated thereunder, as the foregoing may be in
effect from time to time.

   
         "REO  Property"  means real  property  which  secured a defaulted  Home
Equity Loan,  beneficial  ownership of which has been acquired upon foreclosure,
deed in lieu of foreclosure, repossession or otherwise.
    

         "Reserve  Fund"  means,  with  respect to a Series,  any  Reserve  Fund
established pursuant to the related Agreement.

         "Residual Interest" means a residual interest in a REMIC.


                                       80
<PAGE>


         "Retained  Interest" means, with respect to a Primary Asset, the amount
or  percentage  specified  in the  related  Prospectus  Supplement  which is not
included in the Trust Fund for the related Series.

         "Scheduled  Payments"  means the  scheduled  payments of principal  and
interest to be made by the borrower on a Primary Asset.

         "Securities" means the Notes or the Certificates.

         "Originator" means the originator or acquiror of the Primary Assets to
the Depositor identified in the related Prospectus Supplement for a Series.

         "Senior Securityholder" means a holder of a Senior Security.

         "Senior  Securities"  means a  Class  of  Securities  as to  which  the
holders' rights to receive distributions of principal and interest are senior to
the rights of holders of Subordinate Securities,  to the extent specified in the
related Prospectus Supplement.

         "Series"  means a separate  series of Securities  sold pursuant to this
Prospectus and the related Prospectus Supplement.

   
         "Servicer"  means,  with  respect to a Series  relating  to Home Equity
Loans,  the Person if any,  designated in the related  Prospectus  Supplement to
service Home Equity Loans for that Series,  or the successors or assigns of such
Person.

         "Single Family  Property"  means  property  securing a Home Equity Loan
consisting  of one-to  four-family  attached  or detached  residential  housing,
including Cooperative Dwellings.
    

         "Stripped  Securities"  means  Pass-Through   Securities   representing
interests  in  Primary  Assets  with  respect  to which all or a portion  of the
principal  payments  have been  separated  from all or a portion of the interest
payments.

         "Subordinate Securityholder" means a Holder of a Subordinate Security.

         "Subordinated  Securities"  means a Class of Securities as to which the
rights of holders to receive  distributions  of  principal,  interest or both is
subordinated to the rights of holders of Senior Securities, and may be allocated
losses  and  shortfalls  prior to the  allocation  thereof  to other  Classes of
Securities,  to the extent and under the circumstances  specified in the related
Prospectus Supplement.

         "Trustee" means the trustee under the applicable Agreement and its
successors.

         "Trust Fund" means, with respect to any Series of Securities, the trust
holding all money,  instruments,  securities and other  property,  including all
proceeds thereof, which are, with respect to a Series of Certificates,  held for
the  benefit of the  Holders by the  Trustee  under the  Pooling  and  Servicing
Agreement or Trust  Agreement or, with respect to a Series of Notes,  pledged to
the Trustee under the Indenture as a security for such Notes, including, without
limitation,  the Primary Assets (except any Retained Interests),  all amounts in
the Distribution  Account Collection Account or Reserve Funds,  distributions on
the Primary Assets (net of servicing fees),  and  reinvestment  earnings on such
net distributions and any Credit Enhancement and all other property and interest
held by or pledged to the Trustee  pursuant to the  related  Agreement  for such
Series.

         "UCC" means the Uniform Commercial Code.

   
         "Underlying  Loans" means loans of the type  eligible to be Home Equity
Loans underlying or securing Private Securities.
    


                                       81
<PAGE>

         "Variable Interest Security" means a Security on which interest accrues
at a rate that is adjusted,  based upon a predetermined index, at fixed periodic
intervals, all as set forth in the related Prospectus Supplement.

         "Zero Coupon Security" means a Security entitled to receive payments of
principal only.






                                       82
<PAGE>



<TABLE>
<CAPTION>
<S> <C>



                                TABLE OF CONTENTS

                                                 Page                                                          Page
                                                 ----                                                          ----



   
SUMMARY OF PROSPECTUS ............................................................................................5
RISK FACTORS
ASSET BACKED NOTES AND ASSET BACKED CERTIFICATES, ISSUABLE IN SERIES..............................................1
PROSPECTUS SUPPLEMENT.............................................................................................3
REPORTS TO HOLDERS................................................................................................3
AVAILABLE INFORMATION.............................................................................................3
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE...................................................................4
SUMMARY OF PROSPECTUS.............................................................................................5
RISK FACTORS.....................................................................................................17
   AN INVESTMENT IN ANY SECURITY MAY BE AN ILLIQUID INVESTMENT, WHICH MAY RESULT IN THE HOLDER HOLDING SUCH
   INVESTMENT TO MATURITY........................................................................................17
   THE ASSETS OF THE TRUST FUND, AS WELL AS ANY APPLICABLE CREDIT ENHANCEMENT, WILL BE LIMITED AND, IF SUCH
   ASSETS AND/OR CREDIT ENHANCEMENT BECOME INSUFFICIENT TO SERVICE THE RELATED SECURITIES, LOSSES MAY RESULT.....17
   CREDIT ENHANCEMENT WILL BE LIMITED IN AMOUNT AND SCOPE OF COVERAGE AND MAY NOT BE SUFFICIENT TO COVER LOSSES..17
   THE TIMING OF PRINCIPAL PAYMENTS MAY ADVERSELY AFFECT THE YIELD TO MATURITY OF THE SECURITIES.................18
   PREPAYMENTS MAY ADVERSELY AFFECT THE YIELD TO MATURITY OF THE SECURITIES......................................18
   AS A RESULT OF OPTIONAL REDEMPTION OR REPURCHASE OR AUCTION SALE, HOLDERS COULD BE FULLY PAID SIGNIFICANTLY
   EARLIER THAN WOULD OTHERWISE BE THE CASE......................................................................19
    HOME EQUITY LOANS WITH BALLOON AND NON-TRADITIONAL PAYMENT METHODS MAY CREATE GREATER DEFAULT RISK...........19
   JUNIOR LIENS MAY EXPERIENCE HIGHER RATES OF DELINQUENCIES AND LOSSES..........................................19
   PROPERTY VALUES MAY DECLINE, LEADING TO HIGHER LOSSES.........................................................19
   GEOGRAPHIC CONCENTRATION OF MORTGAGED PROPERTIES MAY RESULT IN HIGHER LOSSES, IF PARTICULAR REGIONS EXPERIENCE
   DOWNTURNS.....................................................................................................20
   PRE-FUNDING MAY ADVERSELY AFFECT INVESTMENT...................................................................20
   ENVIRONMENTAL CONDITIONS ON THE MORTGAGED PROPERTY MAY GIVE RISE TO LIABILITY.................................20
   STATE AND FEDERAL CREDIT PROTECTION LAWS MAY LIMIT COLLECTION OF PRINCIPAL AND INTEREST ON THE  HOME EQUITY
   LOANS.........................................................................................................21
   RATINGS ARE NOT RECOMMENDATIONS.  A REDUCTION IN THE RATING OF ANY CREDIT ENHANCER WOULD LIKELY ADVERSELY
   IMPACT THE RATING OF THE SECURITIES...........................................................................21
   A REDUCTION IN THE RATING OF ANY CREDIT ENHANCER WOULD LIKELY ADVERSELY IMPACT THE RATING OF THE SECURITIES...21
   ERISA MAY RESTRICT THE ACQUISITION, OWNERSHIP AND DISPOSITION OF SECURITIES...................................21
DESCRIPTION OF THE SECURITIES....................................................................................21
   GENERAL.......................................................................................................21
   PAYMENTS OF INTEREST..........................................................................................22
   PAYMENTS OF PRINCIPAL.........................................................................................23
   FINAL SCHEDULED DISTRIBUTION DATE.............................................................................23
   SPECIAL REDEMPTION............................................................................................23
   OPTIONAL REDEMPTION, PURCHASE OR TERMINATION..................................................................23
   WEIGHTED AVERAGE LIFE OF THE SECURITIES.......................................................................24
THE TRUST FUNDS..................................................................................................25
   GENERAL.......................................................................................................25
   THE  HOME EQUITY LOANS........................................................................................25
   PRIVATE SECURITIES............................................................................................29
   COLLECTION AND DISTRIBUTION ACCOUNTS..........................................................................30
   PRE-FUNDING ACCOUNTS..........................................................................................30
CREDIT ENHANCEMENT...............................................................................................31
   SUBORDINATE SECURITIES........................................................................................31
   INSURANCE.....................................................................................................31
   RESERVE FUNDS.................................................................................................32
   MINIMUM PRINCIPAL PAYMENT AGREEMENT...........................................................................33
   DEPOSIT AGREEMENT.............................................................................................33
SERVICING OF  HOME EQUITY LOANS..................................................................................33
   GENERAL.......................................................................................................33
       
</TABLE>

                                       i
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
   
COLLECTION PROCEDURES; ESCROW ACCOUNTS...........................................................................33
   DEPOSITS TO AND WITHDRAWALS FROM THE COLLECTION ACCOUNT.......................................................34
   ADVANCES AND LIMITATIONS THEREON..............................................................................35
   MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES..............................................36
   REALIZATION UPON DEFAULTED  HOME EQUITY LOANS.................................................................37
   ENFORCEMENT OF DUE-ON-SALE CLAUSES............................................................................37
   SERVICING COMPENSATION AND PAYMENT OF EXPENSES................................................................37
   EVIDENCE AS TO COMPLIANCE.....................................................................................38
   CERTAIN MATTERS REGARDING THE SERVICER........................................................................38
THE AGREEMENTS...................................................................................................39
   ASSIGNMENT OF PRIMARY ASSETS..................................................................................39
   REPORTS TO HOLDERS............................................................................................41
   EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT...............................................................42
   THE TRUSTEE...................................................................................................44
   DUTIES OF THE TRUSTEE.........................................................................................44
   RESIGNATION OF TRUSTEE........................................................................................45
   AMENDMENT OF AGREEMENT........................................................................................45
   VOTING RIGHTS.................................................................................................45
   LIST OF HOLDERS...............................................................................................45
   FORM OF SECURITIES............................................................................................46
   REMIC ADMINISTRATOR...........................................................................................47
   TERMINATION...................................................................................................47
CERTAIN LEGAL ASPECTS OF  HOME EQUITY LOANS......................................................................48
   GENERAL.......................................................................................................49
   ENFORCEMENT OF THE NOTE.......................................................................................49
    SECURITY INTERESTS...........................................................................................50
   SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940...............................................................54
THE DEPOSITOR....................................................................................................55
   GENERAL.......................................................................................................55
USE OF PROCEEDS..................................................................................................55
MATERIAL FEDERAL INCOME TAX CONSEQUENCES.........................................................................55
   GENERAL.......................................................................................................55
   GRANTOR TRUST SECURITIES......................................................................................56
   REMIC SECURITIES..............................................................................................57
   DEBT SECURITIES...............................................................................................63
   DISCOUNT AND PREMIUM..........................................................................................67
   BACKUP WITHHOLDING............................................................................................70
   FOREIGN INVESTORS.............................................................................................70
STATE TAX CONSIDERATIONS.........................................................................................72
ERISA CONSIDERATIONS.............................................................................................72
LEGAL INVESTMENT.................................................................................................74
PLAN OF DISTRIBUTION.............................................................................................74
LEGAL MATTERS....................................................................................................75
FINANCIAL INFORMATION............................................................................................75
GLOSSARY OF TERMS................................................................................................76
</TABLE>
    

                                       ii
<PAGE>

<TABLE>
<CAPTION>
<S> <C>


                            INDEX OF PRINCIPAL TERMS

         Unless the context indicates otherwise, the following terms shall have
the meanings set forth on the page indicated below:
   
Actuarial  Home Equity Loan......................................................................................27
    
Agreement.........................................................................................................5
ARM Loans........................................................................................................18
Available Interest Amount........................................................................................23
Balloon Loan......................................................................................................9
bankruptcy bond..................................................................................................32
Book-Entry Securities............................................................................................46
Business Day.....................................................................................................12
Capitalized Interest Account.....................................................................................12
Cede.............................................................................................................46
CERCLA...........................................................................................................20
Certificate Schedule.............................................................................................40
Certificates...................................................................................................1, 5
Class.............................................................................................................2
Code.............................................................................................................56
Collection Account...............................................................................................10
Combined Loan-to-Value Ratio......................................................................................9
Commission........................................................................................................3
Condominium Units................................................................................................26
Cooperative Dwellings............................................................................................26
Credit Enhancement...............................................................................................12
Credit Enhancer..................................................................................................11
Current Interest Rates............................................................................................9
Custodian........................................................................................................40
Cut-Off Date......................................................................................................8
D&P..............................................................................................................73
Debt Securities..............................................................................................14, 56
Deleted Primary Asset............................................................................................41
Deposit Agreement................................................................................................13
Depositor.........................................................................................................1
Depositor Securities.............................................................................................55
Distribution Account.............................................................................................11
Distribution Date.................................................................................................2
DOL..............................................................................................................73
Eligible Investments.........................................................................................12, 30
ERISA............................................................................................................15
Escrow Accounts..................................................................................................34
Event of Default.................................................................................................39
Exchange Act......................................................................................................4
FASIT........................................................................................................14, 56
FASIT High-Yield Securities......................................................................................14
FASIT Ownership Security.........................................................................................14
FASIT Regular Securities.........................................................................................14
FASIT Securities.................................................................................................56
FDIC.............................................................................................................34
FHA..............................................................................................................26
FHLMC............................................................................................................53
Final Scheduled Distribution Date.................................................................................6
First Union......................................................................................................75
fully taxable bonds..............................................................................................70
</TABLE>
 
                                      i
<PAGE>
<TABLE>
<CAPTION>
<S> <C>
   
Garn-St. Germain Act.............................................................................................53
Grantor Trust....................................................................................................56
Grantor Trust Securities.........................................................................................14
Holders...........................................................................................................3
Indenture........................................................................................................22
Indirect Participant.............................................................................................46
IRS..............................................................................................................58
Issuer............................................................................................................5
Lifetime Rate Caps................................................................................................9
Liquidation Proceeds.............................................................................................34
Loan Rate.........................................................................................................9
Loan Schedule....................................................................................................40
Loan-to-Value Ratio...............................................................................................9
Minimum Principal Payment Agreement..............................................................................13
Modification.....................................................................................................37
 Home Equity Loans.........................................................................................1, 8, 26
Mortgaged Property...............................................................................................35
Notes..........................................................................................................1, 5
Notional Amount...................................................................................................6
Originator........................................................................................................1
OTS..............................................................................................................53
Owner Trust.......................................................................................................5
Owner Trustee.....................................................................................................6
PAC...............................................................................................................5
Participants.....................................................................................................46
Partnership......................................................................................................56
Partnership Interests........................................................................................14, 56
Physical Certificates............................................................................................46
Plan.............................................................................................................73
Plan Assets Regulation...........................................................................................73
Pool..............................................................................................................1
Pooling and Servicing Agreement..................................................................................22
Pre-Funded Amount................................................................................................11
Pre-Funding Account..............................................................................................11
Pre-Funding Period...............................................................................................11
Premium Security.................................................................................................70
Prepayment Assumption............................................................................................69
Primary Assets....................................................................................................1
Prospectus Supplements............................................................................................1
PS Agreement.....................................................................................................29
PS Servicer......................................................................................................10
PS Sponsor.......................................................................................................10
PS Trustee.......................................................................................................10
PTCE.............................................................................................................74
Qualifying Substitute Primary Asset..............................................................................41
Rating Agency....................................................................................................12
REMIC........................................................................................................14, 56
REMIC Regular Securities.........................................................................................14
REMIC Regulations................................................................................................58
REMIC Residual Securities........................................................................................14
REMIC Securities.................................................................................................56
Reserve Fund.....................................................................................................13
Restricted Group.................................................................................................74
Retained Interests...............................................................................................40
Rule of 78s  Home Equity Loan....................................................................................27
Securities........................................................................................................1
    
                                       ii
<PAGE>
<CAPTION>
<S> <C>

   
Security Registrar...............................................................................................46
Series............................................................................................................1
Servicer..........................................................................................................1
Servicing Agreement..............................................................................................25
Servicing Fee....................................................................................................14
Settlement Date..................................................................................................59
Simple Interest  Home Equity Loan................................................................................27
Single Family Mortgaged Properties...............................................................................26
SMMEA............................................................................................................15
Special Redemption Date..........................................................................................23
Title I Program..................................................................................................28
Title V..........................................................................................................54
Trust Agreement...................................................................................................5
Trust Fund........................................................................................................1
Trustee........................................................................................................5, 6
UCC..............................................................................................................46
Underlying Loans..................................................................................................9
Underwriter Exemptions...........................................................................................73

    
</TABLE>

                                      iii
<PAGE>

<TABLE>
<CAPTION>
<S> <C>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


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:


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,  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

                                       4
<PAGE>

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

EXHIBIT NUMBER                             DESCRIPTION OF EXHIBIT
     (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 Securities
              being issued
     8.1      Opinion of Dewey Ballantine LLP with respect to tax matters
     23.3     Consent of Dewey Ballantine LLP (contained in Exhibit 5.1 and
              Exhibit 8.1)
     24.1     Power of Attorney*
     99.1     Form of Prospectus Supplement
     99.2     Form of Prospectus Supplement

*  Filed in a 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  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

                                      5

<PAGE>

                           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 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.

                                       6

<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 first  day of
June, 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.  5 to the Registration Statement has been signed by
the following persons in the capacities indicated on  June 1, 1998.
    



          SIGNATURE                                                     TITLE
          ---------                                                     -----

                                                       

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.

                                       7

<PAGE>


                                  EXHIBIT INDEX

EXHIBIT NUMBER                        DESCRIPTION OF EXHIBIT
     (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
     8.1        Opinion of Dewey Ballantine LLP with respect to tax matters
     23.3       Consent of Dewey Ballantine LLP (contained in Exhibit 5.1 and
                Exhibit 8.1)
     24.1       Power of Attorney* 
     99.1       Form of Prospectus Supplement
     99.2       Form of Prospectus Supplement


*        Filed in a previous filing







- ------------------ COMPARISON OF FOOTNOTES ------------------

- -FOOTNOTE 1-

   
 There is also being registered hereunder an indeterminate amount of Securities
that may be sold by the Registrant or any affiliate of the Registrant, including
First Union Capital Markets Corp., in furtherance of market-making activities in
the Securities, and in connection therewith, it is necessary under the federal
securities laws to deliver a market-making prospectus.P
    

- -FOOTNOTE 2-
Estimated solely for the purpose of calculating the registration fee.$

                                       8
<PAGE>










                                                                     EXHIBIT 5.1







   
                                               June 1, 1998
    






Home Equity Securitization Corp.
301 South College Street
Charlotte, North Carolina 28202-6001

Ladies and Gentlemen:

         We have acted as counsel to Home Equity  Securitization  Corp., a North
Carolina corporation (the "Company"),  in connection with the preparation of the
registration  statement on Form S-3 (the "Registration  Statement")  relating to
the proposed offering from time to time in one or more series (each, a "Series")
of up to $500,000,000.00  aggregate  principal amount of asset backed notes (the
"Notes") and asset backed certificates (the  "Certificates,"  and, together with
the Notes, the "Securities").  The Registration Statement will be filed with the
Securities and Exchange  Commission (the "Commission")  under the Securities Act
of 1933,  as amended (the "Act").  As set forth in the  Registration  Statement,
each Series of  Securities  is to be issued under and pursuant to the terms of a
separate pooling and servicing agreement, sale and servicing agreement,  pooling
agreement,  trust  agreement  or  indenture  (each,  an  "Agreement")  among the
Company,  an  independent  trustee  (the  "Trustee")  and where  appropriate,  a
servicer (the  "Servicer"),  each to be identified in the prospectus  supplement
for such Series of Securities.

         As  such  counsel,   we  have  examined   copies  of  the  Articles  of
Incorporation  and  Bylaws  of the  Company,  the  Registration  Statement,  the
Prospectus and each form of Prospectus  Supplement included therein, the form of
each  Agreement,  and  originals  or copies  of such  other  corporate  minutes,
records, agreements and other instruments of the Company, certificates of public
officials and other documents and have made such examinations of law, as we have
deemed necessary to form the basis for the opinion hereinafter expressed. In our
examination  of  such  materials,   we  have  assumed  the  genuineness  of  all
signatures,  the authenticity of all documents  submitted to us as originals and
the conformity to original documents of all copies submitted to us.



<PAGE>

   
Home Equity Securitization Corp.
Page 2
June 1, 1998

         We do not express any opinion herein concerning any law other than the
federal laws of the United  States  of  America  and the laws of the  States  of
New York and  North Carolina.
    

         Based upon and subject to the foregoing, we are of the opinion that:

         1. When the Notes have been duly executed and delivered,  authenticated
by the Trustee and sold as described in the  Registration  Statement,  the Notes
will  constitute  valid  and  binding  obligations  of  the  issuer  thereof  in
accordance  with their terms and the terms of such Agreement or Agreements,  and
will be legally issued,  fully paid and non-assessable.  This opinion is subject
to the effect of bankruptcy,  insolvency,  moratorium, fraudulent conveyance and
similar laws  relating to or affecting  creditors'  rights  generally  and court
decisions  with  respect  thereto and we express no opinion  with respect to the
application of equitable  principles or remedies in any  proceeding,  whether at
law or in equity.

         2.  When the  Certificates  have  been  duly  executed  and  delivered,
authenticated  by  the  Trustee  and  sold  as  described  in  the  Registration
Statement,   the   Certificates   will  be  legally   issued,   fully  paid  and
non-assessable.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Registration  Statement  and to the  references  to this firm under the  caption
"Legal  Matters"  in the  Prospectus  which  forms  a part  of the  Registration
Statement.  In giving such  consent,  we do not admit hereby that we come within
the category of persons whose consent is required  under Section 7 of the Act or
the Rules and Regulations of the Commission thereunder.

                                                     Very truly yours,

   
                                                     /s/ Dewey Ballantine LLP
    
<PAGE>










                                                                     EXHIBIT 8.1









   
                                                    June 1, 1998
    

Home Equity Securitization Corp.
301 South College Street
Charlotte, North Carolina 28202


                  Re:    Registration Statement 333-44409
                         ------------------------------------------

Ladies and Gentlemen:

         We have acted as special  tax  counsel  to Home  Equity  Securitization
Corp.,  a North  Carolina  corporation  (the  "Company") in connection  with the
Prospectus filed by the company.

         The term "Prospectus" means the prospectus included in the Registration
Statement.   The  term  "Registration  Statement"  means  (i)  the  Registration
Statement on Form S-3 (No.  333-44409),  including the exhibits thereto and (ii)
any  post-effective  amendment filed and declared effective prior to the date of
issuance of the Securities.

         We have examined the question of whether the  Securities  will have the
tax  treatment  described  in the  Prospectus.  Our  analysis  is  based  on the
provisions of the Internal  Revenue Code of 1986,  as amended,  and the Treasury
Regulations  promulgated  thereunder  as in  effect  on the date  hereof  and on
existing judicial and administrative  interpretations thereof. These authorities
are  subject to change  and to  differing  interpretations,  which  could  apply
retroactively.  The  opinion of special tax counsel is not binding on the courts
or the Internal Revenue Service (the "IRS").

         In  general,   whether  a  transaction   constitutes  the  issuance  of
indebtedness or the sale of assets 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 the form of the  transaction  or the  manner in which the  instruments  are
labeled.  The IRS and the courts have set forth various factors to be taken into
account in determining whether or not a transaction  constitutes the issuance of
indebtedness  or the sale of assets for federal  income tax  purposes,  which we
have reviewed as they apply to the transactions described on the Prospectus.



<PAGE>
   
Home Equity Securitization Corp.
June 1, 1998
Page 2
    

         Based on the foregoing, and such legal and factual investigations as we
have deemed appropriate, we are of the opinion that for federal income tax
purposes:

                  (1) The  Securities,  assuming  they are issued in  accordance
with the Prospectus, will have the federal income tax treatment described in the
Prospectus.

                  (2) We hereby  adopt and  confirm  the  information  appearing
under the caption  "Material  Federal Income Tax Consequences" in the Prospectus
and confirm that it represents our opinion with respect to the matters discussed
therein.

                  This opinion is furnished by us as counsel to the  Registrant.
We  hereby  consent  to  the  filing  of  this  opinion  as an  Exhibit  to  the
Registration  Statement  and to the  reference  to Dewey  Ballantine  LLP in the
Registration  Statement  and the related  prospectus  under the  heading  "Legal
Matters."

                                                     Very truly yours,
   
                                                     /s/ Dewey Ballantine LLP
    


<PAGE>





                                 Exhibit 99.1  Form of Prospectus Supplement
PROSPECTUS SUPPLEMENT
(To Prospectus Dated _________)
============================================================================
   
               $________ __________  Home Equity Loan Trust_____
            Home Equity 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.
                                   Depositor
============================================================================
   

The __________Home Equity 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 __________  Home Equity Loan Trust
_____ (the "Trust"). The assets of the Trust consist of a pool (the "Pool") of
fixed and adjustable rate, amortizing  home equity loans which are secured by
first or second liens on residential properties (the "Home Equity Loans"), the
Certificate Insurance Policy (as defined below; see the Index of Principal
Definitions on page i hereof) covering the Class A Certificates and amounts held
from time to time in certain trust accounts.
    
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 "Plan of Distribution" 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.


<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 "Plan of
Distribution" in this Prospectus Supplement.]

[This Prospectus Supplement is to be used by First Union Capital Markets Corp.,
an affiliate of the Depositor,  in connection with offers and sales related to
market-making  transactions in the  Certificates in which First Union Capital
Markets  Corp.  acts as  principal.  First  Union  Capital  Markets  Corp.  may
also act as agent in such transactions.  Sales will be made at negotiated prices
determined at the time of sale.]

The Class A Group I Certificates will represent undivided ownership interests in
a group ("Group I") of  Home Equity 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  Home Equity Loans in the Trust
which bear adjustable rates of interest. Group I and Group II are collectively
referred to herein as the "Home Equity Loan Groups" and each singularly, a "Home
Equity 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  Home Equity 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  Home Equity Loans to the
Depositor. The Depositor will in turn sell the  Home Equity 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  Home Equity Loans were originated under the Company's  Home Equity
Loan Program by unaffiliated originators (the "Originators"). Except for certain
representations and warranties relating to the  Home Equity 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
                                      S-2

<PAGE>



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-3
<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  HOME EQUITY 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-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>
<CAPTION>
<S> <C>

Issuer                                        __________  Home Equity 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 Home Equity Loans           The  Home  Equity  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>
<CAPTION>
<S>  <C>





                                               Certificates"), are senior certificates as described herein.
   


                                               The assets of the Trust  initially  will  include two groups
                                               (each, a "Home Equity Loan Group") of closed-end home equity
                                               loans (the "Home  Equity  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  Home Equity  Loans  ("Group I"). The
                                               Group II  Certificates  will represent  undivided  ownership
                                               interests  in a group of  adjustable-rate  Home Equity 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 represents senior beneficial
                                               ownership interests in Group I. One hundred percent (100%) of
                                               the Group I Insured Distribution Amount (as described herein
    Certificates                               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   Cetificates   represent   senior
                                               beneficial  ownership  interests  in Group  II.  One  hundred
    II Certificates                            percent  (100%) of the Group II Insured  Distribution  Amount
                                               (as described herein under "Description of the Certificates")
                                               due to the Owners of the Class A-6 Group II  Certificates  on
                                               each Payment Date is guaranteed by the  Certificate  Insurer.
                                               The final  scheduled  Payment Date for the Class A-6 Group II
                                               Certificates is _______.  The Class A-6 Group II Certificates
                                               are  issuable  in  original  principal  amounts of $1,000 and
                                               integral multiples thereof except that one certificate may be
                                               issued in a different amount.



                                       S-6

<PAGE>

<CAPTION>
<S>  <C>
   

The  Home Equity Loan Pool                     The  statistical  information  concerning  the  Pool of  Home
                                               Equity Loans is based upon Pool  information as of the close
                                               of business on ___________ (the "Cut-Off Date").

                                               The Pool of Home Equity 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 Home  Equity  Loans will not be
                                               insured by primary mortgage insurance policies, nor will any
                                               pool insurance insure the Home Equity Loans. The Home Equity
                                               Loans are not guaranteed by the Company, the Depositor,  the
                                               Master Servicer,  the  Sub-Servicers,  the Trustee or any of
                                               their respective  affiliates.  The Home Equity 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 Home  Equity  Loan in the Trust will be assigned to one
                                               of two home  equity  loan  groups  ("Group I" or "Group II",
                                               each, a "Home  Equity Loan Group")  comprised of Home Equity
                                               Loans  which bear  fixed-interest  rates only in the case of
                                               Group  I,  and  Home  Equity  Loans  which  bear  adjustable
                                               interest  rates  only in the  case of  Group  II.  As of the
                                               Cut-Off  Date,  the  Home  Equity  Loans  in  Group I had an
                                               aggregate principal balance of approximately  $________ (the
                                               "Original  Group I Pool  Principal  Balance")  and the  Home
                                               Equity 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 Home  Equity  Loans  in  Group  I  consists  of
                                               approximately   _____   Mortgages   secured   by   Mortgaged
                                               Properties   located  in  __  states  and  the  District  of
                                               Columbia.  The Pool of Home Equity 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 Home Equity  Loans in Group I consists  of  approximately
                                               _____% of loans secured by primary residences. _____% of the
                                               Home Equity  Loans in Group I will be fully  amortizing  and
                                               _____%  of the Home  Equity  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 Home
                                               Equity  Loan) of the Pool of Home Equity 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;

   
                                      S-7

<PAGE>
<CAPTION>
<S>  <C>

                                               the average  principal  balance of the Home Equity  Loans in
                                               Group I is  approximately  $______,  the  highest  principal
                                               balance is  approximately  $______ and the lowest  principal
                                               balance is  approximately  $________;  the coupon rates (the
                                               "Coupon  Rates") of the Home  Equity  Loans in Group I range
                                               from ___% per annum to ______%  per  annum,  with a weighted
                                               average Coupon Rate of approximately ____% per annum.

                                               The  Pool of Home  Equity  Loans in  Group  II  consists  of
                                               approximately   _____   Mortgages   secured   by   Mortgaged
                                               Properties   located  in  __  states  and  the  District  of
                                               Columbia. The Pool of Home Equity 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
                                               Home  Equity  Loans in Group II  consists  of  approximately
                                               ____% of loans secured by primary residences.  _____% of the
                                               Home Equity Loans in Group II will be fully  amortizing  and
                                               _____%  of the Home  Equity  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  Home  Equity  Loan) of the Pool of Home Equity
                                               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
                                               Home Equity Loans in Group II is approximately  $_____,  the
                                               highest principal  balance is approximately  $______ and the
                                               lowest  principal  balance  is  approximately  $______;  the
                                               Coupon Rates of the Home Equity 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 Home Equity  Loans in Group II range from ____% to ____%
                                               with a weighted  average margin of  approximately  ____% per
                                               annum.  The Coupon  Rates of Home  Equity  Loans in Group II
                                               bear  interest  rates  that  adjust  semi-annually  based on
                                               six-month  LIBOR.  In general the interest rates on the Home
                                               Equity  Loans in Group II are subject to  periodic  interest
                                               rate caps and lifetime interest rate ceilings.  ____% of the
                                               aggregate  principal  balance  of the Home  Equity  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 Home Equity
                                               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 the lesser of (i) the London  interbank  offered
Through Rate                                   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

 

                                    S-8

<PAGE>
<CAPTION>
<S>  <C>

                                               Payment  Date)  plus  ____% per annum and (ii) the  weighted
                                               average net coupon rate (i.e.,  the weighted  average coupon
                                               rate on the Home Equity 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 Home
                                               Equity 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 



                                  S-9

<PAGE>
<CAPTION>
<S>  <C>


                                               likelihood  of the  payment  of, any  Supplemental  Interest
                                               Amount.


Payment Dates, Record Dates                    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
    and Accrual Periods                        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
                                               Home Equity  Loans which  comprise  the related  Home Equity
                                               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 Home Equity 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


                              S-10

<PAGE>
<CAPTION>
<S>  <C>




                                               principal  on each  Payment  Date  which  generally  reflect
                                               collections of principal during the prior Remittance  Period
                                               with  respect to the related  Home  Equity  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  Home Equity 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 Home  Equity  Loan Group will be entitled to receive
                                               on each Payment Date a  distribution  allocable to principal
                                               (the "Class A Principal  Distribution  Amount" for such Home
                                               Equity Loan Group and  Payment  Date) which will be equal to
                                               the lesser of:

                                               (a) the Total  Available  Funds for the related  Home Equity
                                               Loan  Group  plus any  related  Insured  Payment  minus  the
                                               interest  then  due  on  account  of  the  related  Class  A
                                               Certificates; and (1)

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

                                               (x) for the Home  Equity  Loans in the  related  Home Equity
                                               Loan  Group,  the sum of (i) the  principal  portion  of all
                                               scheduled  and  unscheduled  payments  received  on the Home
                                               Equity Loans during the related Remittance Period, including
                                               (a) any full or partial  principal  prepayments  of any Home
                                               Equity  Loans  ("Prepayments")  received  during the related
                                               Remittance   Period,   (b)  the  proceeds  received  on  any
                                               insurance policy relating to a Home Equity 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
                                               Home Equity 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 



                             S-11

<PAGE>
<CAPTION>
<S> <C>


                                               condemnation  or  the  exercise  of  eminent  domain  or  in
                                               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  home
                                               equity 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  Home Equity Loan Group for such  Payment  Date;
                                               and



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

                                              minus

                                               (ii) the amount of any  Subordination  Reduction Amount with
                                               respect  to the  related  Home  Equity  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  Home Equity Loan in
                                               the related Home Equity 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 Home Equity 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


                            S-12

<PAGE>
<CAPTION>
<S> <C>



                                               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,  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>
<CAPTION>
<S> <C>



                                               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
Class A Insured Distribution Amounts           of Class 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
                                               procedures  of the relevant  system.  So long as the Class A



                            S-14

<PAGE>
<CAPTION>
<S> <C>


                                               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  Home Equity Loans            The Master  Servicer  has agreed to service the  Home Equity
                                               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 Home Equity 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 ___________________.

Certificate Insurance 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,  in favor of the  Trustee  on  behalf of the
                                               Owners of the Class A 


                             S-15

<PAGE>

<CAPTION>
<S>  <C>
   

                                               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
                                               Home Equity 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 =
                                               Home Equity 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 Home
                                               Equity  Loans  on  any  Payment  Date  when  the   aggregate
                                               principal  balances of the Home Equity 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 Home  Equity  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 Home Equity Loans. If  satisfactory  bids are
                                               not  received,  the Trustee  shall  decline to sell the Home
                                               Equity  Loans  and  shall  not be under  any  obligation  to
                                               solicit any further bids or otherwise  negotiate any further
                                               sale of the Home  Equity  Loans.  Such  sale and  consequent
                                               termination  of  the  Trust  must  constitute  a  "qualified
                                               liquidation"  of each REMIC  established  by the Trust under
                                               Section  860F  of the  Internal  Revenue  Code of  1986,  as
                                               amended, including, without limitation, the requirement that
                                               the qualified  liquidation  takes place over a period not to
                                               exceed 90


                           S-16

<PAGE>

<CAPTION>
<S>  <C>



                                               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    
Tax Consequences                               purposes.  Each  Class of the  Class A  Certificates  will be    
                                               designated as a "regular  interest" in a REMIC and a separate    
                                               class of  certificates  will be  designated  as the "residual    
                                               interest" with respect to each REMIC. Certificateholders that    
                                               would  otherwise   report  income  under  a  cash  method  of    
                                               accounting  will be required to include in income interest on    
                                               the Class A Certificates  (including original issue discount,    
                                               if any) in accordance  with an accrual  method of accounting.    
                                               See  "Federal  Income  Tax  Consequences"  herein  and in the    
                                               Prospectus.                                                      

                                               


ERISA Consequences                             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 Conderations                  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



         For a  discussion  of all  material  risk  factors  that  could make an
investment  in the  Class  A  Certificates  speculative  or one  of  high  risk,
prospective investors should consider the following risk 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.
    

         Prepayment May Affect the Yield to Maturity of the Notes.
   

         All of the Home Equity Loans are  prepayable  in full or in part at any
time.  The rate of  Prepayments  on the Home Equity 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 home equity loans, a number
of factors  suggest that the  prepayment  behavior of a pool of such home equity
loans may be  significantly  different  from that of a pool of  purchase  money,
conforming-credit  home equity loans.  One such factor is the typically  smaller
principal balance of the average  non-purchase  money home equity 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 home equity loan pool than for a pool of purchase money home equity 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 home equity loan at a lower loan rate less
attractive to the borrower  relative to refinancing a larger  principal  balance
non-purchase  money home equity loan, as the perceived impact to the borrower of
lower interest rates on the size of the monthly payment on a home equity loan is
much less than for a larger  principal  balance  non-purchase  money home equity
loan.  Other factors that might be expected to affect the  prepayment  rate of a
pool of home equity  loans  include the amounts of, and  interest  rates on, the
related senior home equity loans,  if one exists,  and the use of the first home
equity loans as  long-term  financing  for home  purchase and junior home equity
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 Home Equity  Loans in
advance  of the  scheduled  due date for the  payments  of such  principal  (the
"Prepayments")  and  defaults  on the Home  Equity  Loans,  the actual  weighted
average life of the Home Equity Loans is expected to vary substantially from the
weighted  average  life of the Home Equity  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 home
equity loans or the Home Equity 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
Home Equity Loans from the Trust will have the same effect as Prepayments of the
related Home Equity  Loans.  Substantially  all of the Home Equity 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.


                                      S-18

<PAGE>


         Home  Equity  Loans  with  Balloon  Payments  May Cause  Risk of Higher
Default Rates.


         _____%  of the  Original  Group I Pool  Principal  Balance  of the Home
Equity  Loans  in Group I,  and  ___% of the  Original  Group II Pool  Principal
Balance  of the Home  Equity  Loans in Group II are  Balloon  Loans.  See  "Risk
Factors" in the accompanying Prospectus.


         Geographic  Concentration of Home Equity Loans.  Approximately  ___% of
the  Original  Group I Pool  Principal  Balance  represents  Home  Equity  Loans
relating  to  Mortgaged  Properties  located  in five  states:  Florida  _____%,
Michigan  _____%,  Ohio  _____%,  Georgia  _____%  and  North  Carolina  _____%.
Approximately  _____% of the Original Group II Pool Principal Balance represents
Home Equity  Loans  relating to  Mortgaged  Properties  located in five  states:
Michigan _____%,  Minnesota _____%,  Wisconsin _____%,  Illinois ____% and Texas
_____%. See "Risk Factors" in the Prospectus.

    
         Junior Lien Loans May Create a Risk of Higher Default Rates.

   

         ____% of the Original Group I Pool Principal Balance of the Home Equity
Loans  relates  to Home  Equity  Loans  secured  by liens  which are in a second
position. See "Risk Factors" in the Prospectus.

    
         Optional or Mandatory  Termination of the Trust May Adversely Affect an
Owner's Yield to Maturity.

   
         The Trust may be terminated  subject to the consent of the  Certificate
Insurer in certain  circumstances,  when the aggregate principal balances of the
Home  Equity  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 Home Equity 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.

    
         Basis Risk on the Class A-1 and Class A-6 Certificates May Reduce
Interest Rate Borne by such Certificates.

   
         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 Home
Equity Loans are fixed.  Consequently,  the interest  which  becomes due on such
Home Equity 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 Home  Equity  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 Home
Equity 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 Home Equity 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 


                                      S-19

<PAGE>


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.


         [Limited Liquidity


         In  connection  with the initial  offering of the  Certificates,  First
Union Capital  Markets Corp.  has indicated  that it intends to make a market in
the Certificates and to deliver this Prospectus  Supplement,  in connection with
such market-making activity. First Union Capital Markets Corp. has no obligation
to make a secondary market in the Certificates, or if it does develop, there can
be no assurance that any secondary market will continue until the termination of
the Trust.]

    


                                 USE OF PROCEEDS

   

         The Trust will  acquire the Home Equity Loans from the  Depositor  (the
Depositor  having obtained the Home Equity Loans from the Company)  concurrently
with  the sale of the  Certificates  and the net  proceeds  from the sale of the
Certificates  will be paid to the Depositor.  Such net proceeds will, in effect,
represent  the purchase  price paid by the Trust to the  Depositor  for the Home
Equity Loans. The net proceeds,  after funding transaction costs, to be received
from the sale of the Home Equity 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 Home
Equity Loans pursuant to the Pooling and Servicing  Agreement.  See "Description
of the Certificates -- General Servicing Procedures" herein.


     Delinquency Experience on the Company's Portfolio of Home Equity Loans

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

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


Number  of    Home
Equity Loans.........

Dollar  amount  of  
Home Equity 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)..............


                                      S-20

<PAGE>


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)..............


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

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

    

                                      S-21

<PAGE>

   

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





                                       -----------------------------------
    
Average amount outstanding(1).............
Gross losses(2)...........................
Recoveries(3).............................
Net losses(4).............................
Net losses as a percentage  of average  amount
outstanding ..............................
     
(1)     "Average Amount Outstanding" during the period is the arithmetic average
        of the principal  balances of the home equity loans  outstanding  on the
        last business day of each month during the period.
(2)     "Gross  Losses" are the  principal  amounts of the home equity 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 Home Equity Loans, there can be
no assurance that the future  delinquency  and loan loss  experience on the Home
Equity  Loans  included  in the Pool will be  similar.  The  Company can neither
quantify  the impact of any recent  property  value  declines on the Home Equity
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 Home  Equity  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  Home  Equity  Loans  and,  accordingly,  the  actual  rates of
delinquencies, foreclosures and losses.


                            THE HOME EQUITY LOAN POOL


General


         The statistical information concerning the Pool of Home Equity Loans is
based upon Pool  information  as of the close of  business on  ___________  (the
"Cut-Off Date").


         The Home Equity Loans  consist of _____ home equity 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 Home Equity 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 Home  Equity Loan in the Trust will be assigned to one of two home
equity loan groups:  "Group I" or "Group II",  (each a "Home Equity Loan Group")
comprised of Home Equity Loans which bear fixed interest rates only, in the case
of Group I, and Home Equity 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-22

<PAGE>



         The Home Equity Loans in Group I consist of _____% of fully  amortizing
home equity 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 Home  Equity  Loan  is  more  than 60 days
contractually delinquent as of the Cut-Off Date.


         The Home Equity Loans in Group II consist of _____% of fully amortizing
home  equity  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 Home Equity Loan is
more than 60 days contractually delinquent as of the Cut-Off Date.


Group I


         The Home Equity 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 Home
Equity  Loans in Group I had an  aggregate  principal  balance of  $______,  the
maximum  principal  balance  of any of the  Home  Equity  Loans  in  Group I was
$_______,  the minimum principal balance thereof was $______,  and the principal
balance of the Home Equity Loans in Group I averaged $_______. As of the Cut-Off
Date,  Coupon  Rates on the Home  Equity  Loans in Group I ranged from _____% to
______% per annum, and the weighted average Coupon Rate of the Home Equity Loans
in Group I was _____% per annum.  As of the Cut-Off  Date,  the original term to
stated maturity of the Home Equity 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 Home
Equity Loan in Group I had a stated maturity later than ________. ______% of the
aggregate  principal balance of the Home Equity Loans in Group I require monthly
payments of  principal  that will fully  amortize the Home Equity Loans by their
respective  maturity dates, and _____% of the aggregate principal balance of the
Home Equity Loans in Group I are Balloon Loans.

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




                                      S-23
<PAGE>
<TABLE>
<CAPTION>
<S>  <C>
   

                                              Geographic Distribution
                                                      Group I

                                      Number         Aggregate Unpaid                    
                                        of          Principal Balance             % of   
                                   Home Equity          as of the               Aggragate          
                   State            Loans           Cut-Off Date          Principal Balance
             ------------------    -----------      -----------------       -----------------
               











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

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

</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
Home Equity Loans or in the case of a purchase money home equity 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  Home  Equity  Loans.  If the  residential  real  estate  market  should
experience an overall decline in property values such that the unpaid  principal
balances of the Home Equity Loans,  together with the unpaid principal  balances
of any senior home equity  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>
<S>  <C>
   


                                     Combined Loan-To-Value Ratio Distribution
                                                      Group I
                                      Number of       Aggregate Unpaid                         
                                      Home            Principal Balance                        
  Range of Combined Loan-to-Value     Equity              as of the           % of Aggregate
               Ratios                 Loans            Cut-Off Date          Principal Balance
  --------------------------------   ---------       --------------------    ------------------
















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

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

</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
Home Equity Loans or in the case of a purchase money home equity 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  Home  Equity  Loans.  If the  residential  real  estate  market  should
experience an overall decline in property values such that the unpaid  principal
balances of the Home Equity Loans,  together with the unpaid principal  balances
of any senior home equity  loans,  become  equal to or greater than the value of
the Properties, the actual rates of delinquencies, foreclosures and losses could
be higher than those now generally experienced in the mortgage lending industry.

    
                                      S-25

<PAGE>




                                   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-26

<PAGE>
<TABLE>
<CAPTION>
<S>  <C>
   



                         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 ($)             Home Equity Loans             Cut-Off Date         Principal Balance  
- ----------------------------------      ------------------------      --------------------    -------------------- 
                                                                                                









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

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


                                         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-27

<PAGE>
<TABLE>
<CAPTION>
<S>  <C>




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














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

==================================================================================================
</TABLE>


                                      S-28


<PAGE>

   

Group I


         The Home Equity 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 Home
Equity Loans in Group II had an aggregate  principal balance of $_________,  the
maximum  principal  balance  of any of the  Home  Equity  Loans  in Group II was
$__________,  the  minimum  principal  balance  thereof was  $_________  and the
principal balance of the Home Equity Loans in Group II averaged  $_________.  As
of the Cut-Off  Date,  Coupon  Rates of the Home Equity Loans in Group II ranged
from _____% per annum to _____% per annum.  As of the Cut-Off Date, the weighted
average Coupon Rate of the Home Equity Loans in Group II was ______%.  As of the
Cut-Off  Date,  margins of the Home Equity  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 Home  Equity  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
Home  Equity  Loans in Group II had a  periodic  interest  rate cap of ____% and
____% of the  aggregate  principal  balance of the Home Equity Loans in Group II
had a periodic  interest rate cap of ____%.  _____% of the  aggregate  principal
balance of the Home Equity  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 Home Equity  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
Home  Equity  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 Home
Equity Loan in Group II had a stated maturity later than May _______.  _____% of
the  aggregate  principal  balance of the Home Equity  Loans in Group II require
monthly  payments of principal that will fully amortize the Home Equity Loans by
their respective dates and 0.04% of the aggregate  principal balance of the Home
Equity Loans in Group II are Balloon Loans.


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


    

                                      S-29
<PAGE>
<TABLE>
<CAPTION>
<S> <C>


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


                                              Geographic Distribution
                                                     Group II

                        Number          Aggregate Unpaid                    
                          of            Principal Balance       % of          
                       Mortgage             as of the         Aggregate     
 State                   Loans            Cut-Off Date     Principal Balance
- -----------         --------------    ------------------  --------------------












- ---------------------------------------------------------------------------------------------
    TOTAL
=============================================================================================

</TABLE>

                                      S-30

<PAGE>
   


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

                                     Combined Loan-To-Value Ratio Distribution
                                                     Group II

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











   

         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
Home Equity Loans or in the case of a purchase money home equity 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  Home  Equity  Loans.  If the  residential  real  estate  market  should
experience an overall decline in property values such that the unpaid  principal
balances of the Home Equity Loans,  together with the unpaid principal  balances
of any senior home equity  loans,  become  equal to or greater than the value of
the Properties, the actual rates of delinquencies, foreclosures and losses could
be higher than those now generally experienced in the mortgage lending industry.


    

                                      S-31

<PAGE>

<TABLE>
<CAPTION>
<S>  <C>



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










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

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

                                         Lien Status and Occupancy Status
                                                     Group II

                                                      Number          Aggregate Unpaid                  
                                                        of           Principal Balance            % of     
              Lien Status and                        Mortgage            as of the            Aggragate           
               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-32




<PAGE>

<TABLE>
<CAPTION>
<S>  <C>
                                                   Property Type
                                                     Group II

                                      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 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-33

<PAGE>

<TABLE>
<CAPTION>
<S> <C>
                                       Distribution of Maximum Coupon Rates
                                                     Group II

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

















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

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

                                              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-34

<PAGE>
<TABLE>
<CAPTION>
<S> <C>


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















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

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

                                              Distribution of Minimum
                                                   Coupon Rates
                                                     Group II

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



















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

=====================================================================================================
</TABLE>


                                      S-35


<PAGE>
   


The  Home Equity 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 Home Equity Loans in the related Home Equity Loan
Group,  including for this purpose  Prepayments,  liquidations  due to defaults,
casualties  and  condemnations,  and  repurchases  of Home  Equity  Loans by the
Company,  or  purchases  of  Home  Equity  Loans  by the  Master  Servicer  or a
Sub-Servicer. The Home Equity Loans in the related Home Equity 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 home equity loans is influenced
by a variety of economic, tax, geographic,  demographic, social, legal and other
factors and has fluctuated  considerably in recent years. In addition,  the rate
of principal prepayments may differ among pools of home equity loans at any time
because of specific  factors relating to the home equity loans in the particular
pool,  including,  among other  things,  the age of the home equity  loans,  the
geographic  locations of the  properties  securing the loans,  the extent of the
mortgagors'  equity in such properties,  and changes in the mortgagors'  housing
needs, job transfers and unemployment.


         Generally,  however,  because  the  Home  Equity  Loans in Group I bear
interest at fixed rates,  and the rate of  prepayment  on fixed rate home equity
loans is sensitive to prevailing  interest rates,  if prevailing  interest rates
were to  fall,  the  Home  Equity  Loans in  Group I may be  subject  to  higher
prepayment  rates.  Conversely,  if prevailing  interest rates were to rise, the
rate of prepayments on Home Equity 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 Home
Equity  Loans in the  related  Home  Equity  Loan  Group.  If the actual rate of
payments  on the Home  Equity  Loans in the  related  Home  Equity 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 Home
Equity  Loans in the  related  Home  Equity  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 Home  Equity  Loans in Group  II are  adjustable  rate  home
equity  loans.  As is the case with  conventional  fixed rate home equity loans,
adjustable  rate home equity loans may be subject to a greater rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest rates fall  significantly,  adjustable  rate home equity loans could be
subject to higher  prepayment  rates than if  prevailing  interest  rates remain
constant because the availability of fixed rate home equity loans at competitive
interest rates may encourage  Mortgagors to refinance their adjustable rate home
equity 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 Home  Equity
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 Home
Equity Loans,  (ii)  distributions of principal and interest on 


                                      S-36

<PAGE>



each of the Home Equity 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 Home
Equity Loans in each Home Equity 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 Home  Equity  Loan in the
related Home Equity 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 Home
Equity 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 Home Equity Loans in the
related Home Equity 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  Home Equity
Loans in the  related  Home  Equity  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 Home Equity Loans in the
related Home Equity Loan Group are made. Principal payments on Home Equity 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 Home Equity Loans). The weighted average lives of the
Class A Certificates will also be influenced by delays associated with realizing
on defaulted Home Equity Loans in the related Home Equity 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 home equity loans.


Weighted Average Lives of Class A Certificates


         For the purpose of the tables below,  it is assumed that:  (i) the Home
Equity  Loans of each Home  Equity  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 Home Equity 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 Home Equity 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 Home Equity Loans are
experienced,   (x)  no  Home  Equity  Loan  is  repurchased   for  breach  of  a
representation  and  warranty or  otherwise,  (xi) the Coupon Rate for each Home
Equity  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

    
                                      S-37

<PAGE>


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-38

<PAGE>
<TABLE>
<CAPTION>
<S> <C>

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












                                                                   GROUP II CHARACTERISTICS

                                                                                     Net       Original     Remaining    
                             Gross                                                 Maximum      Term to      Term to     
               Principal     Coupon      Net Coupon    Months to                  Interest     Maturity      Maturity    
Pool Number   Balance (1)     Rate (%)    Rate (%)    Rate Change   Margin (%)   Rate (%)    (in months)  (in months)   
- ------------ -------------- ------------ ------------- ------------ ------------ ------------ ------------ ------------- 







<CAPTION>
<S> <C>








  Original                                    
Amortization                                  
    Term         Periodic   Amortitation      
(in months)     Cap (%)      Method           
- ------------- ------------- -------------     
                                              
                                              
































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

</TABLE>

                                                    S-39
<PAGE>
<TABLE>
<CAPTION>
<S>  <C>


                                                          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













</TABLE>

- -----------------------------------------------------
   
(0)  For purposes of calculating the percentages and the weighted  average lives
     with respect to the Group I Certificates, the Home Equity 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 Home Equity Loans in Group I are assumed to prepay at 24%
     HEP.
    

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


                                      S-40
<PAGE>
<TABLE>
<CAPTION>
<S> <C>





                                                          PERCENTAGE OF CERTIFICATE PRINCIPAL BALANCE (1)-

              Class A-1 Group I Certificates        Class A-2 Group I Certificates    Class A-3 Group I Certificates
                            HEP                                  HEP                                HEP


Payment Date








- -----------------------------------------------------
</TABLE>

   

(2)  For purposes of calculating the percentages and the weighted  average lives
     with respect to the Group I Certificates, the Home Equity 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 Home Equity Loans in Group I are assumed to prepay at 24%
     HEP.
    
                                      S-41

<PAGE>


(3)  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-42
<PAGE>

   


         The Home Equity Loans will not have the characteristics  assumed above,
and there can be no assurance  that (i) the Home Equity 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 Home Equity  Loans in the related
Home Equity Loan Group, which will include Home Equity 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 Home Equity Loans in the related Home
Equity 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-43

<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
Home Equity 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 Home Equity Loans in each
Home Equity 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  Home  Equity  Loans  during  the  immediately  preceding
Remittance  Period, and (y) any Compensating  Interest  calculated at the Coupon
Rate on the related Home Equity Loan, less the Servicing Fee with respect to the
Home Equity Loans serviced by the Master  Servicer due with respect to such Home
Equity Loans with respect to the immediately  preceding  Remittance  Period (the
amount  described  in this clause (i) for the Home Equity Loans in Group I being
the "Group I Interest  Remittance  Amount" and the amount in this clause (i) for
the Home  Equity  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 Home Equity 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  Home  Equity  Loan) and  Released  Mortgaged
Property Proceeds,  in each case only to the extent collected on the Home Equity
Loans during the preceding  Remittance  Period and (z) all Loan Purchase  Prices
and  Substitution  Amounts with respect to the related Home Equity 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
Home Equity  Loans in Group I being the "Group I Principal  Remittance  Amount",
and the amount  described in this clause (ii) for the Home Equity 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-44

<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 Home Equity 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 Home Equity 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 Home Equity 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 Home Equity Loan
Group that the Total Available Funds to be on deposit in the Certificate Account
with respect to such Home Equity 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-45

<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-46

<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 Home Equity 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-47

<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 Home Equity 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 Home Equity 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 Home Equity 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 Home
Equity Loans in the related Home Equity 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 Home Equity 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

                                      S-48

<PAGE>


Certificate  Insurance Policy) exceeds (y) the aggregate  principal  balances of
the Home Equity 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  Home  Equity  Loan  Group,  the  lesser  of  (i)  the
Subordination  Deficiency  applicable  to such Home Equity 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 Home Equity Loan Group and (y) the actual amount
allocable to the Class A  Certificates  for such Home Equity Loan Group from the
Class B Interest  with  respect to the other Home  Equity  Loan  Group,  on such
Payment Date.


         "Subordination  Reduction  Amount"  means,  with respect to any Payment
Date and with respect to the related Home Equity Loan Group,  an amount equal to
the lesser of (x) the excess of the actual  Subordinated  Amount  applicable  to
such Home  Equity  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 Home Equity 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 Home  Equity Loan Group may be used to fund  certain  shortfalls
with  respect to the other Home Equity Loan  Group,  provided  that such Class B
Interest must first be applied to fund certain required payments with respect to
the related Home Equity Loan Group. Specifically, the Class B Interest generated
by one  Home  Equity  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 Home Equity Loan Group;  (ii) second,
to fund a  Subordination  Increase Amount payment in response to a Subordination
Deficit or interest  shortfall in the other Home Equity Loan Group; (iii) third,
to fund a  Subordination  Increase Amount payment in response to a Subordination
Deficiency  in the related Home Equity Loan Group;  and (iv)  fourth,  to fund a
Subordination Increase Amount payment in response to a Subordination  Deficiency
with respect to the other Home Equity 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 Home
Equity 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-49

<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 Home Equity 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 creating and affecting DTC and its operations (the "Rules"),  DTC
is required to make book-entry  transfers

                                      S-50

<PAGE>



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.


         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-

                                      S-51

<PAGE>



Entry Certificates, whether held for its own account or as a nominee for another
person.  In general,  beneficial  ownership of Book-Entry  Certificates  will be
subject  to  the  rules,  regulations  and  procedures  governing  DTC  and  DTC
Participants as in effect from time to time.


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


         Euroclear was created in 1968 to hold  securities for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash. Transactions may now be settled in any of 31 currencies,  including United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the  "Euroclear  Operator"),  under contract
with Euroclear  Clearance Systems S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear Securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear operator,  not the Cooperative.  The Cooperative  establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks  (including  central  banks),  securities  brokers and dealers and
other  professional  financial  intermediaries.  Indirect access to Euroclear is
also  available  to other  firms that  clear  through  or  maintain a  custodial
relationship with a Euroclear Participant, either directly or indirectly.


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


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


         Distributions  on the  Book-Entry  Certificates  will  be  made on each
Payment Date by the Trustee to DTC. DTC will be  responsible  for  crediting the
amount of such payments to the accounts of the  applicable DTC  Participants  in
accordance  with  DTC's  normal   procedures.   Each  DTC  Participant  will  be
responsible for

                                      S-52

<PAGE>



disbursing such payment to the Beneficial  Certificate  Owners of the Book-Entry
Certificates that it represents and to each Financial  Intermediary for which it
acts  as  agent.  Each  such  Financial  Intermediary  will be  responsible  for
disbursing  funds  to  the  Beneficial  Certificate  Owners  of  the  Book-Entry
Certificates that it represents.


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


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


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


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


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

                                      S-53

<PAGE>




         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 Home Equity 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 Home Equity 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 home
equity 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 Home Equity Loan in the  Schedule of Home Equity  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
Home  Equity  Loans  serviced  by it in each of the two Home  Equity Loan Groups
during the prior Remittance Period.


Collection of Certain  Home Equity Loan Payments


         The Master  Servicer is required  generally  to service the Home Equity
Loan Pool in a prudent manner  consistent with its general  servicing  standards
for similar  home  equity  loans and to make  reasonable  efforts to collect all
payments called for under the terms and provisions of the Home Equity Loans, and
shall, to the extent such procedures  shall be consistent with the provisions of
the Pooling and 

                                      S-54

<PAGE>



Servicing Agreement,  follow collection  procedures for all Home
Equity  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 Home Equity Loan with the latest  maturity date
and that no more than 1.0% of the Original Pool Balance of the Home Equity 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 Home Equity 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 Home Equity 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 Home Equity  Loans,  certain  proceeds  received  by the Master  Servicer in
connection  with  the  termination  of  the  Trust,  Loan  Purchase  Prices  and
Substitution  Amounts  received or paid by the Master  Servicer,  insurance  and
condemnation proceeds received by the Master Servicer,  other amounts related to
the Home Equity 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 Home Equity Loan  serviced by the 

                                      S-55

<PAGE>



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  Home  Equity  Loans  or,  if not  theretofore
recovered  from the Mortgagor on whose behalf such  Servicing  Advance was made,
from  Liquidation  Proceeds  realized upon the  liquidation  of the related Home
Equity Loan. In no case may the Master Servicer recover Servicing  Advances from
the principal and interest  payments on any Home Equity Loan or from any amounts
relating to any other Home Equity 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 Home Equity Loan.
    

Compensating Interest

   
         A full month's interest on each Home Equity Loan,  calculated at a rate
equal to such Home Equity  Loan's  Coupon Rate less the  Servicing Fee is due to
the Trustee on the outstanding  principal balance of each Home Equity Loan as of
the beginning of each Remittance  Period.  If a Prepayment of a Home Equity 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  Home  Equity  Loan  that it  services  and  related  Property  a hazard
insurance  policy with a carrier licensed in the state in which such Property is
located that provides for fire and extended  coverage,  and which provides for a
recovery by the Trust of insurance proceeds relating to such Home Equity Loan in
an amount not less than the least of (i) the  outstanding  principal  balance of
the Home  Equity  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.

                                      S-56
<PAGE>


         If a Home  Equity  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 Home
Equity Loan, of not less than the least of (i) the outstanding principal balance
of the Home Equity 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 Home  Equity  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  Home  Equity  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 Home Equity 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  Home Equity 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  Home  Equity  Loans  that it  services  as to which  no  satisfactory
arrangements  can be made for  collection of  delinquent  payments and which the
Master  Servicer has not  purchased  pursuant to its purchase  option  described
below,  unless the Master  Servicer  reasonably  believes  that Net  Liquidation
Proceeds  with  respect to such Home  Equity  Loan would not be  increased  as a
result of such foreclosure or other action,  in which case such Home Equity Loan
will be charged off and will become a Liquidated Home Equity 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

                                      S-57

<PAGE>



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  Home Equity 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  Home  Equity  Loan,
whereupon such Home Equity Loan shall become a "Liquidated Home Equity 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 Home Equity 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  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.


                                      S-58

<PAGE>


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  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 


                                      S-59

<PAGE>


         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
         Home  Equity  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.


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

                                      S-60

<PAGE>


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 home equity 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 Home Equity  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 Home Equity 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":


         (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;


                                      S-61

<PAGE>



         (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.


         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.


                                      S-62

<PAGE>



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



                                      S-63

<PAGE>


         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 Home Equity 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 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:


                                      S-64


<PAGE>


                  (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.


         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 

                                      S-65

<PAGE>



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 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) 

                                      S-66

<PAGE>


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  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

                                      S-67

<PAGE>


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.

   

         The  Certificate  Insurance  Policy does not guarantee to the Owners of
the Class A  Certificates  any specific rate of  prepayments of principal of the
Home Equity 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  Home  Equity  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

                                      S-68

<PAGE>



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.


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
LLP, 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.


                                      S-69

<PAGE>


         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.


                              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 Home Equity  Loans which  constitute  the Trust Estate and not
merely an interest in the Class A  Certificates,  transactions  occurring in the
servicing  of the Home Equity  Loans might  constitute  prohibited  transactions
unless an administrative exemption applies.

                                      S-70

<PAGE>



         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  home equity
loans, and the purchase, sale and holding of asset-backed pass-through
certificates, including pass-through certificates evidencing interests in  home
equity 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 Home Equity
Loans  constituting more than 5 percent of the aggregate  unamortized  principal
balance of the Home Equity 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").


         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 Home Equity  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.

                                      S-71

<PAGE>



                  (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.


                  (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 

                                      S-72

<PAGE>


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  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 

                                      S-73

<PAGE>


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.
   


                              PLAN OF DISTRIBUTION

         [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.]

    
                      Underwriter                    Principal Amount of Class
                                                            A Certificates

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

- -----------......................................
- -----------......................................
- -------------------------------------------------
         Total...................................
   

         [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

                                      S-74

<PAGE>



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.]


         [This Supplement to the Prospectus is to be used by First Union Capital
Markets  Corp.  in  connection  with offers and sales  related to  market-making
transactions in the Certificates in which First Union Capital Markets Corp. acts
as principal.  First Union Capital  Markets Corp.  also may act as agent in such
transactions.  Sales will be made at negotiated prices determined at the time of
sale.]

    


                                     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 __________.



                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

   
         Except  in  certain  limited   circumstances,   the  globally   offered
__________  Home  Equity  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 tradable 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.

                                      S-75

<PAGE>



Settlement


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


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


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


Secondary Market Trading


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


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


         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


                                       ii

<PAGE>


preposition funds for settlement,  either from cash on hand or existing lines of
credit,  as they would for any settlement  occurring  within CEDEL or Euroclear.
Under this  approach,  they may take on credit  exposure  to CEDEL or  Euroclear
until the Global Securities are credited to their account one day later.


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


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


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

                                      iii

<PAGE>




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


Certain U.S. Federal Income Tax Documentation Requirements


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


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


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


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


         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.


                                       iv

<PAGE>



         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.



                                       v

<PAGE>
<TABLE>
<S> <C>



                                           INDEX OF PRINCIPAL DEFINITIONS

Term                                             Page         Term                                             Page

                                                               Cooperative........................................52
1933 Act............................................4          Coupon Rates........................................8
                                                               CPR................................................38
Account............................................61          Cut-Off Date........................................8
Appraised Values...........................25, 26, 32
                                                               D&P................................................73
Balloon Loans.......................................8          Definitive Certificate.............................51
Beneficial Certificate Owners......................16          Delinquency Advances...............................45
Book-Entry Certificates............................50          Depositor........................................3, 6
business day.......................................47          Depositor Optional Termination Date................18
                                                               DTC.............................................4, 16
Cede............................................4, 16          DTC Participants...................................52
CEDEL..............................................16
CEDEL Participants.................................52          Eligible Investments...............................62
Certificate Account................................45          ERISA..........................................19, 71
Certificate Insurance Policy........................1          ERISA Plan.........................................71
Certificate Insurer.................................1          Euroclear..........................................16
Certificateholder...................................4          Euroclear Operator.................................52
Certificates.....................................1, 6          Euroclear Participants.............................52
Chase..............................................16          European Depositories..........................16, 50
Citibank...........................................16          Exchange Act........................................5
Class..............................................43          Exemption..........................................71
Class A Carry-Forward Amount.......................15
Class A Certificate Principal Balance..............14          Financial Intermediary.............................51
Class A Certificates.............................1, 6          Fitch..............................................73
Class A Distribution Amount........................15
Class A Group I Certificate Principal Balance......14          Global Securities..................................76
Class A Group I Certificates.....................1, 6          Group I...................................3, 6, 8, 23
Class A Group II Certificate Principal Balance.....14          Group I Available Funds Pass-Through Rate..........10
Class A Insured Distribution Amount................15          Group I Certificates.............................1, 6
Class A Principal Distribution Amount..............12          Group I Monthly Remittance.........................44
Class A-1 Pass-Through Rate........................10          Group I Principal Remittance Amount................44
Class A-2 Pass-Through Rate........................10          Group I Subordination Deficit......................49
Class A-3 Pass-Through Rate........................10          Group I Total Available Funds......................50
Class A-4 Pass-Through Rate........................10          Group II..................................3, 6, 8, 23
Class A-5 Lockout Distribution Amount..........12, 46          Group II Certificates............................1, 6
Class A-5 Lockout Percentage.......................12          Group II Monthly Remittance........................44
Class A-5 Lockout Pro Rata                                     Group II Principal Remittance Amount...............44
   Distribution Amount.........................14, 46          Group II Subordination Deficit.....................49
Class A-5 Pass-Through Rate........................10          Group II Supplemental Interest Amount..............10
Class A-6 Available Funds Pass-Through Rate........10          Group II Supplemental Interest Amounts.............45
Class A-6 Formula Pass-Through Rate................10          Group II Total Available Funds.....................50
Class A-6 Group II Certificates..................1, 6
Class A-6 Pass-Through Rate........................10          HEP................................................38
Class B Certificates.............................3, 6          Home Equity Prepayment.............................38
Code................................................3
Combined Loan-to-Value Ratio.......................32          Insurance Agreement................................17
Commission..........................................4          Insurance Proceeds.................................12
Company.............................................6          Interest Determination Date........................47

                                       i

<PAGE>

<CAPTION>
<S> <C>


Term                                             Page         Term                                             Page


   
Interest Remittance Amount.........................44          Supplemental Interest Account......................45

LIBOR..............................................10          Terms and Conditions...............................53
Liquidation Proceeds...............................12          Total Available Funds..............................50
                                                               Trust............................................1, 6
Master Servicer..............................3, 6, 54          Trust Estate.......................................65
Monthly Remittance.................................44          Trustee..........................................3, 6
Moody's............................................73
 Home Equity Loan Group..................3, 6, 8, 23           U.S. Person.........................................v
 Home Equity Loan Groups...........................3           Underwriters....................................1, 75
 Home Equity Loans..............................1, 6           Underwriting Agreement.............................75
Mortgaged Properties................................6
Mortgages........................................6, 8          Weighted average life..............................38
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

</TABLE>



                                       ii

<PAGE>
<TABLE>
<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                         Home Equity 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.                     Home Equity 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.

- ------------------------------------------
                    TABLE OF CONTENTS
                  PROSPECTUS SUPPLEMENT
                                                      Page
Available Information...................................4
Reports to the Holders..................................4
Incorporation of Certain Documents by ReferenceError! Boo
kmark not defined
Summary.................................................5
Risk Factors...........................................18
Use of Proceeds........................................20
The Company............................................20
Servicing..............................................20
Loan Loss  Experience on the  Company'sportfolio
   of  Home Equity Loans...............................22
The  Home Equity Loan Pool.............................22
Description of the Certificates........................43
Trustee................................................63
The   Certificate   Insurance   Policy  and  the
   Certificate Insurer.................................67                         $__________ Class A-1 Group I Certificates,
Federal Income Tax Consequences........................69                                  Variable Pass-Through Rate
Erisa Considerations...................................70                                       --------------
Ratings................................................73                         $__________ Class A-2 Group I Certificates,
Legal Investment Considerations........................74                                    _____% Pass-Through Rate
 Plan of DistributionError! Bookmark not defined.                                                    --------------
                                                                                   $__________ Class A-3 Group I Certificates,
Experts................................................75                                    _____% Pass-Through Rate
Certain Legal Matters..................................75                                            --------------
                                                                                    $_________ Class A-4 Group I Certificates,
- ------------------------------------------                                                   _____% Pass-Through Rate
                        PROSPECTUS                                                                   --------------
Summary of Prospectus....................................                          $__________ Class A-5 Group I Certificates,
Risk Factors.............................................                                    _____% Pass-Through Rate
Prospectus Supplement....................................                                          --------------
Reports to Holders.......................................                         $__________ Class A-6 Group II Certificates,
Available Information....................................                                   Variable Pass-Through Rate
Incorporation of Certain Documents by Reference.
The  Home Equity Loan Pool...............................                                           --------------
Summary of Prospectus....................................
Description of the Securities..........................43                                           __________
The Trust Funds........................................63                                            Company
Credit Enhancement.....................................67
Servicing of Loans.....................................69                        --------------------------------------------
The Agreements.........................................70                                    PROSPECTUS SUPPLEMENT
Certain Legal Aspects..................................73
Legal Investment Considerations........................74                        --------------------------------------------
 Plan of DistributionError! Bookmark not defined.
Experts................................................75
Certain Legal Matters..................................75                                           ----------
                                                                                                    __________
- ------------------------------------------

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>







                                                                         
                                                                            
                                                              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.

         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 further 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
further described herein.
   
<TABLE>
<S> <C>
- -------------------------------------------------------------------------------------------------------------------------
                                         Price to Public        Underwriting Discount      Proceeds to Depositor (2)

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

<PAGE>



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 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.


<PAGE>


         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 principal 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." "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  is to be used  by  First  Union  Capital
Markets  Corp.,  an affiliate of the  Depositor,  in connection  with offers and
sales related to  market-making  transactions  in the Notes in which First Union
Capital Markets Corp.  acts as principal.  First Union Capital

                                      S-1

<PAGE>


Markets Corp. may also act as agent in such transactions.  Sales will be made at
negotiated prices determined at the time of sale.]

    

         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.

         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.

                                      S-2

<PAGE>




<PAGE>
<TABLE>
<S>  <C>

                                     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.

Issuer........................................ _______________  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).
                                 S-3

<PAGE>
<CAPTION>
<S> <C>



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").

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.
                                               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.

Investment Characteristics of Notes........... The Notes  will be issued in three  groups in terms of  seniority  of
                                               payment. The Class A-1, Class A-2, Class A-3 and Class A-4 Notes (the
                                               "Senior  Notes")  will be  senior  in the  right to



                                        S-4

<PAGE>
<CAPTION>
<S>  <C>


                                               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. See
                                               "--Subordination"  in this  Summary.  In addition,  the Final Payment
                                               Dates for the Senior  Notes are  expected to occur prior to the Final
                                               Payment  Dates for the Mezzanine  Notes,  which are expected to occur
                                               prior  to  the  Final  Payment  Date  for  the  Class  B  Notes.  See
                                               "Prepayment and Yield Considerations" 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 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


                                  S-5

<PAGE>
<CAPTION>
<S> <C>


                                               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 Optimal Principal Balance (as defined herein) and Class
                                               M-2 Optimal Principal Balance (as defined herein);  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  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).

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       _____________

                                                 Class B Notes         _____________

                                      S-6

<PAGE>

<CAPTION>
<S> <C>

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 in 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,

                                      S-7

<PAGE>
<CAPTION>
<S>  <C>


                                               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  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



                                     S-8

<PAGE>
<CAPTION>
<S> <C>

                                               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 in the Original Pool  Principal  Balance shall not
                                               exceed $__________. See "The Loans" herein.

                                   S-9

<PAGE>
<CAPTION>
<S> <C>

                                               _______ 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 Substitution 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



                                    S-10

<PAGE>
<CAPTION>
<S> <C>

                                               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. 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 herein), 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

                                       S-11

<PAGE>
<CAPTION>
<S>  <C>

                                               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.

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 


                                         S-12

<PAGE>
<CAPTION>
<S> <C>

                                               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 


                                      S-13

<PAGE>
<CAPTION>
<S> <C>

                                               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 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.
                                               "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") 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  "Material  Federal  Income  Tax
                                               Consequences"  herein and "Material  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

                                       S-14
<PAGE>
<CAPTION>
<S>  <C>

                                               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]" 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.


                                     S-15

</TABLE>

<PAGE>


                                  RISK FACTORS

         For a discussion of all material  risk factors in  connection  with the
purchase of the Notes,  prospective investors 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  Statistical  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  and  will not  exceed  5% of the  actual
aggregate principal balance of the Initial Loans as of Initial Cut-Off Date.

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

                                      S-16

<PAGE>


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 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 Home Equity 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 


                                      S-17

<PAGE>


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 To Cover The Delays Or
Shortfalls 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 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.



                                      S-18

<PAGE>

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  Rate  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 Mortgaged 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  ("FNMA") or


                                      S-19

<PAGE>


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  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 


                                      S-20

<PAGE>


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 Or 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 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


                                      S-21

<PAGE>


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  "______  Savings  Bank,  Federal  Savings  Bank The
Servicer" and "______ Savings Bank,  Federal  Savings Bank  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
herein,  and not based on any  prior  delinquency  experience  and loan loss and
liquidation  experience  information set forth herein or any rate of prepayments
assumed herein.


                                      S-22

<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


                                      S-23

<PAGE>

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.

         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 and the Noteholders.  See "Description of the Transfer
and Servicing Agreements ? Sale and Assignment of the Loans" herein.

         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  assignment 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
______. If 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


                                      S-24

<PAGE>


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.
   
[Limited Liquidity

         In  connection  with the  initial  offering  of the Notes,  First Union
Capital  Markets  Corp.  has  indicated  that it intends to make a market in the
Notes  and to  deliver  this  Prospectus  Supplement,  in  connection  with such
market-making  activity.  First Union Capital Markets Corp. has no obligation to
make a secondary  market in the Notes,  or if it does  develop,  there can be no
assurance that any secondary  market will continue until the  termination of the
Trust.]

    

                                      S-25

<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  


                                      S-26

<PAGE>


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 Norwest Bank  Minnesota,
Association,  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.

                                    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  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 "______ Savings Bank, Federal Savings Bank 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.


                                      S-27

<PAGE>

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  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  8.50% 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-" 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.


<PAGE>
<TABLE>
<S> <C>

                                                                       FIXED RATE LOANS

Geographic Distribution of the Mortgaged Properties

                                                                                                   % of Aggregate
                                                  Number of                                        Principal Balance
                                                    Initial          Aggregate                     of Fixed Rate
State                                              Loans              Principal Balance            Loans
- -------------------------------------------      --------------      ------------------            -------------------

- --------------------........................         ----            $      ----------                   -----%
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
- --------------------........................         ----                   ----------                   -----
                                                 --------------      ------------------            -------------------
                                                     ----                  $----------                   -----%
                   Total....................
                                                 ==============      ==================      ===== ===================



</TABLE>

<PAGE>
<TABLE>
<S> <C>

                                                                          Loan Rates

                                                                                            % of Aggregate
                                          Number of                                            Principal
                                          Initial           Aggregate                      Balance of Fixed
    Range of Loans Rates                   Loans            Principal Balance                 Rate 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
                                                    Number of               Aggregate                 Principal Balance of
Mortgaged Property Types                             Initial Loans         Principle Balance            Fixed Rate Loans
- ---------------------------------------------       ---------------       --------------------      -------------------------
One Family..................................           ________              $_______________               _______%
Two- to Four- Family........................           ________               _______________               _______
Condominium.................................           ________               _______________               _______
PUD.........................................           ________               _______________               _______
                                                    ---------------       --------------------      -------------------------
            Total...........................           ________              $_______________               _______%
                                                    ===============       ====================      =========================


</TABLE>

<PAGE>
<TABLE>
<S> <C>

                                                               Combined Loan-to-Value Ratios***

                                   Number of                                      Average               % of Aggregate
    Range of Combined              Initial             Aggregate                 Principal            Principal Balance
    Loand-to-Value Ratios             Loans         Principle Balance              Balance            of Fixed Rate Loans
- -----------------------------      -----------      -------------------       ----------------       ---------------------
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%
                                   ===========      ===================       ================       =====================

         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

                                                                                                            % of
                                                                                                            Aggregate
                                                                                                            Principal
                                      Number of                                       Weighted              Balance of
                                      Initial             Aggregate Principal         Average FICO          Fixed Rate
Range of FICO Scores                  Loans                Balance                    Scores                Loans
- -------------------------------       ------------       -----------------------      ---------------       ---------------
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......................._____.                 $_________________       ____________
                                                                                                            100.00%
                                      ============       =======================      ===============       ===============

         As of the Statistic Calculation Date, the weighted average FICO scores
of the Initial Loans that are Fixed Rate Loans was _______.

</TABLE>

<PAGE>
<TABLE>
<S> <C>

                                                                           Occupancy

                                                                                                    
                                  Number of                                          % of Aggregate
                                  Initial           Aggregate Principal              Principal Balance of
                                  Loans              Balance                         Fixed Rate Loans
- ----------------------------      ------------      ---------------------            ----------------------
Non-Owner-Occupied................________..            $_______________             ________________%
Owner-Occupied....................________..             _______________             ________________
                                  ------------      ---------------------            ----------------------
              Total...............________..            $_______________
                                                                                     100.00%
                                  ============      =====================            ======================

Purpose of Loan

                              Number of                                        % of Aggregate
                              Initial           Aggregate                      Principal Balance
Purpose of Loan               Loans             Principal Balance              of Fixed Rate Loans
- ------------------------      -----------       -------------------            ---------------------

Cash Out......................________......       $______________             _____________%
Purchase......................________......       _______________             _____________
Refinance.....................________......       _______________             _____________
                              -----------       -------------------            ---------------------

Total.........................________......       $______________
                                                                               100.00%
                              ===========       ===================            =====================



</TABLE>
<PAGE>
<TABLE>
<S> <C>

                                                              FIXED RATE TABLE Principal Balances

Range of Principal Balances                                                                                      
                                                                                                % of Aggregate
                                                                                                Principal Balance
                                         Number of               Aggregate                      of Fixed Rate
Range of Principal Balances              Initial Loans        Principal 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%
                                         ==============      =============================      ===================


</TABLE>

<PAGE>
<TABLE>
<S> <C>

                                                                  Remaining Terms to Maturity

                                                                                                   
                                                 
                                      Number of                                     % of Aggregate    
Range of Remaining Terms to           Initial            Aggregate                  Principal Balance
Maturity                              Loans               Principal Balance         of Fixed Rate 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.
</TABLE>


<PAGE>
<TABLE>
<S> <C>

                                                         ADJUSTABLE RATE SECTION ADJUSTABLE RATE LOANS

Geographic Distribution of the Mortgaged Properties

                                                                                                          
                                                                                                      % of     
                                                                                                      Aggregate
                                                                                                      Principal
                                                   Number of                                          Balance of
                                                    Initial            Aggregate Principal            Adjustable
State                                               Loans              Balance                        Rate Loans
- ---------------------------------------------      -------------      -----------------------         --------------

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

         Total..............................       ________                $________________               100.00%
                                                   =============      =======================         ==============



</TABLE>

<PAGE>
<TABLE>
<S> <C>

Loan Rates (as of the Statistic Calculation Date)

                                                                                                          
                                                                                         % of Aggregate
                                                                                         Principal
                                                           Aggregate                     Balance of
                                      Number of            Principal                     Adjustable Rate
Loan Rate                             Initial 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........................__________               $____________               100.00%
                                      ===============      ==================            ==================


         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
                                                            Aggregate                      Principal Balance of
Margin                                Number of Loans       Principal Balance              Adjustable Rate 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 _____%.
</TABLE>

<PAGE>
<TABLE>
<S> <C>

______time Caps

                                                                                                         
                                                          Aggregate                     % of Aggregate
                                  Number of               Principal                    Principal Balance of
Lifetime Cap                       Initial Loans          Balance                      Adjustable Rate 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 ______%.


                


                                                                                      % of Aggregate
                                 Number of              Aggregate                     Principal Balance of
Lifetime Floor                   Initial Loans          Principal Balance             Adjustable Rate
- ---------------------------      ----------------       ------------------            -----------------------

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 _____%.
</TABLE>


<PAGE>
<TABLE>
<S> <C>

Mortgaged Property Types

                                                                                                                     
                                                    Number of                                       % of Aggregate
                                                    Initial               Aggregate                 Principal Balance of
Mortgaged Property Types                            Loans                  Principal Balance        Adjustable Rate Loans
- ---------------------------------------------       ---------------       --------------------      -------------------------

One Family..................................        _________                    $___________       _________%
Two- to Four- Family........................        _________                     ___________       _________
Condominium.................................        _________                     ___________       _________
                                                    ---------------       --------------------      -------------------------

Total.......................................        _________                    $___________             100.00%
                                                    ===============       ====================      =========================




Combined Loan-to-Value Ratios

                                                                                                      % of
                                                                                                      Aggregate
                                                                                                      Principal
                                  Number of        Aggregate                                          Balance of
Range of Combined                 Initial          Principal               Average  Principal         Adjustable
Loan-to-Value Ratios              Loans            Balance                 Balance                    Rate Loans
- ---------------------------       ----------       -----------------       ---------------------      --------------

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%
                                  ==========       =================       =====================      ==============

         As of the Statistic  Calculation  Date, the weighted  average  Combined
Loan-to-Value  Ratio of the  Initial  Loans that are  Adjustable  Rate Loans was
- -------%.




</TABLE>
<PAGE>
<TABLE>
<S> <C>

                                                                          FICO Scores

                                                                                                                            
                                                                                                           % of Aggregate
                                                                                                            Principal
                                   Number of                                           Weighted           Balance of
                                    Initial             Aggregate Principal            Average FICO        Adjustable
Range of FICO Scores                Loans                  Balance                       Scores            Rate Loans
- ----------------------------       -------------      --------------------------       --------------      ---------------

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........................._________                         __________        _________           ________
800 to 819........................._________                         __________        _________           ________
                                   -------------      --------------------------       --------------      ---------------

          Total...................._________                        $__________        _________           ________
                                   =============      ==========================       ==============      ===============

         As of the Statistic Calculation Date, the weighted average FICO scores
of the Initial Loans that are Adjustable Rate Loans was ________.

</TABLE>

<PAGE>
<TABLE>
<S> <C>

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.

Purpose of Loan

                                                                                                 
                                                                                 
                              Number of                                          % of Aggregate   
                              Initial             Aggregate                      Principal Balance
Purpose of Loan               Loans               Principal Balance              of Adjustable Rate Loans
- -------------------------     -------------      --------------------            --------------------

Cash Out........................_______.....           $____________             _________%
Purchase........................_______.....            ____________             _________
Refinance......................._______.....            ____________             _________
                                -----------      --------------------            --------------------

         Total.................._______.....           $____________                   100.00%
                                ===========      ====================            ====================

Principal Balances

                                                                                                                
                                                                                                 % of Aggregate
                                                                                                 Principal
                                                                                                 Balance of
                                               Number of                 Aggregate               Adjustable Rate
Range of Principal Balnces                     Initial Loans             Principal Balances       Loans
- --------------------------------------        ---------------           ------------------       ------------------

less than or equal to $20,000.00............  ___________                    $___________        _______%
20,000.01 to 30,000.00......................  ___________                     ___________        _______
30,000.01 to 40,000.00......................  ___________                     ___________        _______
40,000.01 to 50,000.00......................  ___________                     ___________        _______
greater than 50,000.00......................  ___________                     ___________        _______
                                              ---------------           ------------------       ------------------

          Total.............................  ___________                    $___________           100.00%
                                              ===============           ==================       ==================


</TABLE>

<PAGE>
<TABLE>
<S> <C>

Remaining Terms to Maturity

                                                                                                             
                                                                                             % of Aggregate
                                               Number of                                     Principal Balance
                                               Initial             Aggregate                 of Adjustable
Range of Remaining Terms to Maturity           Loans               Principal Balance         Rate Loans
- ----------------------------------------       ------------       ---------------------      -------------------

- -----------.................................   --------                    $----------       -------%
- -----------.................................   --------                     ----------       -------
- -----------.................................   --------                     ----------       -------
- -----------.................................   --------                     ----------       -------
- -----------.................................   --------                     ----------       -------
- -----------.................................   --------                     ----------       -------
                                               ------------       ---------------------      -------------------

                                               ________                    $__________          100.00%
                                               ============       =====================      ===================
</TABLE>

         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.


<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]


<PAGE>


Delinquency and Loan Loss Experience

         The following tables set forth information  relating to the delinquency
and loan loss  experience  on the 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 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."
<TABLE>
<S> <C>

                                                            Delinquency and Foreclosure Experience

                                                                    (Dollars in Thousands)


                 At _______________                       At ________________                       At ________________
       ---------------------------------------- ---------------------------------------- ------------------------------------------

DelinquenNumber     % of        Amount     % of         Number of   % of        Amount      % of Amount   Number of   % of      
Status   of Loans   Loans       Serviced   Amount       Loans       Loans       Serviced    Serviced      Loans       Loans     
(1)      Serviced   Serviced               Serviced     Serviced    Serviced                              Serviced    Serviced  
30 to    _______    ______%     $_____     ______%      _______     ______%      ______     ______%       ______      _____%    
59
60 to    _______    ______        _____    ______       _______     ______        _______   ______        ______      _____     
89
90 +     _______    ______        _____    ______       _______     ______        _______    ______                   _____     
(2)
Bankruptc_______    ______        _____    ______       _______     ______        _______    ______       ______      _____     
Foreclosu_______    ______        _____    ______        ______     ______        _______    ______       ______      _____     
REO (3)  _______    ______        _____    ______        ______     ______        _______    ______       ______      _____     
- -------- ---------- ----------- ---------- ------------ ----------- ----------- ----------- ------------- ----------- ----------
Total    _______     ______%    $_____     ______%       ______     ______%     $_______     ______%      ______      _____%    




<CAPTION>
<S> <C>

                         
                        
                           
Delinquen                   Amount      % of      
Status                      Serviced    Amount    
(1)                                     Serviced  
30 to                       $______     _____%    
59                                                
60 to                         ______    _____     
89                                                
90 +                         _______    _____     
(2)                                               
Bankruptc                    _______     _____    
Foreclosu                    _______     _____    
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.


<PAGE>
<TABLE>
<S> <C>

                                                                   Total Servicing Portfolio

                                                                    (Dollars in Thousands)

                                             At Or For The              At Or For The                      
                                             Year Ended                 Year Ended            At Or For The
                                                                                              Six Months 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
                                                   Year Ended                 Year Ended          Six Months
                                                    ------------               ----------         --------------

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

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)

</TABLE>

    
(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.


<PAGE>

         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 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.

<PAGE>

         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.

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.


<PAGE>

         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 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.

<PAGE>

         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
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.


<PAGE>

         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
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.

<PAGE>

         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.

<PAGE>

         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 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.

<PAGE>


         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.


<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.

<PAGE>

         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 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:        %

         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.

<PAGE>

         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.

         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.

<PAGE>

         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 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



<PAGE>

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  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

<PAGE>

         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.

         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."

<PAGE>

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 
<PAGE>

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.

         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
<PAGE>

         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 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

<PAGE>

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,  and social. 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  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,
<PAGE>

         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

<PAGE>

         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   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 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.
<PAGE>

         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 October 1997 with  principal  payments on such
Loans being  received  by the  Servicer  in October  1997 and passed  through to
holders of the Notes on the Distribution Date in _________________;

                  (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);
<PAGE>

         (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:





<PAGE>


                  
<TABLE>
<CAPTION>
<S> <C>


                                                                                              Assumed Loan Characteristics
                                                                                                                                 
                                                                                                                                  
                                                                                        Number of                                 
                                                                           Remaining    Months to
                                                             Original     Term to       Final  
                             Cut-Off Date                      Term       Maturity      Balloon         Gross            
Sub-Pool Loan Rate          Principal Balance                 (Months)    (Months)       Payment        Margin       Lifetime Cap
- -------- ------------------ -------------------------------  -----------  ------------- -------------  ------------ ------------- 

1        _________%                  $___________            ______       _____         ______         ______       ______        
2        _________                   ___________             ______       _____         ______         ______       ______        
3        _________                   ___________             ______       _____         ______         ______       ______        
4        _________                   ___________             ______       _____         ______         ______       ______        
5        _________                   ___________             ______       _____         ______         ______       ______        
6        _________                   ___________             ______       _____         ______         ______       ______        
7        _________                   ___________             ______       _____         ______         ______       ______        
8        _________                   ___________             ______       _____         ______         ______       ______        
9        _________                   ___________             ______       _____         ______         ______       ______        
10       _________                   ___________             ______       _____         ______         ______       ______        
11       _________                   ___________             ______       _____         ______         ______       ______        
12       _________                   ___________             ______       _____         ______         ______       ______        
13       _________                   ___________             ______       _____         ______         ______       ______        


<CAPTION>
<S> <C>



                                                                         
                                                                       
                                                                        
                                                                       
                                                            Months to  
                              Lifetime                       Next      
                                Floor         Periodic Cap  Adjustment
                               ------------- -------------  -----------
                                                                       
1                              _______       ______         ______     
2                              _______       ______         ______     
3                              _______       ______         ______     
4                              _______       ______         ______     
5                              _______       ______         ______     
6                              _______       ______         ______     
7                              _______       ______         ______     
8                              _______       ______         ______     
9                              _______       ______         ______     
10                             _______       ______         ______     
11                             _______       ______         ______     
12                             _______       ______         ______     
13                             _______       ______         ______     
                              
</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.




<PAGE>
<TABLE>
<S> <C>


                                                    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)        ________      ________     ________      ________       ________       ________
- -----------------------
</TABLE>

(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.



<PAGE>
<TABLE>
<CAPTION>
<S> <C>


                                                    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)        _________     _________    _________    _________      _________     _________
</TABLE>


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

(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.



<PAGE>
<TABLE>
<S> <C>

                                                    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)          _______       _______      _______       _______       _______        _______
- -------------------
</TABLE>

(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.



<PAGE>

<TABLE>
<CAPTION>
<S> <C>

                                                    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......................._______      _________    _________     _________     _________      _________

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           

         _________                   _________     _________    _________     _________     _________      _________           
Weighted Average Life ?

To Maturity (Years)                  _________     _________    _________     _________     _________      _________

</TABLE>


(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.



<PAGE>

<TABLE>
<CAPTION>
<S> <C>

                                                    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                     _________     _________    _________    _________      _________     _________

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              

_________                           _________     _________    _________    _________      _________     _________              


Weighted Average Life ?

         To Maturity (Years)        _________     _________    _________    _________      _________     _________
</TABLE>

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

(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.



<PAGE>

<TABLE>
<CAPTION>
<S> <C>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Weighted Average Life ?

            To Maturity (Years)     _________     _________    _________    _________      _________     _________
</TABLE>



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

(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.



<PAGE>

<TABLE>
<CAPTION>
<S> <C>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Weighted Average Life ?

         To Maturity (Years)       _________    _________    _________      _________      _________     _________

</TABLE>



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

(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.



<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 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
<PAGE>

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 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.
<PAGE>

         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.

         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.



<PAGE>

         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

<PAGE>

         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 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,
<PAGE>
   
         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.]

         [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.]

         [This Supplement to the Prospectus is to be used by First Union Capital
Markets  Corp.  in  connection  with offers and sales  related to  market-making
transactions  in the Notes in which First Union Capital  Markets  Corp.  acts as
principal.  First  Union  Capital  Markets  Corp.  also may act as agent in such
transactions.  Sales will be made at negotiated prices determined at the time of
sale.]
    

                            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.
<PAGE>

                                  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 Dewey Ballantine, New York, New York.

                                     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.







<PAGE>
<TABLE>
<CAPTION>
<S> <C>

                                                                  INDEX

                                                 Page                                                          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
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
Pre-Funding 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
Rules..............................................46

S

Sale and Servicing Agreement........................7
Senior Notes........................................2
Senior Optimal Principal Balance....................5
Servicer............................................4
Servicing Advances.................................12
Servicing Compensation.............................11
</TABLE>
<PAGE>
<TABLE>
<S> <C>

Servicing Fee......................................11
Servicing Fee Rate.................................54
SMMEA..............................................12
Spread Deferral Period..............................6
Statistic Calculation Date.........................14
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
</TABLE>


<PAGE>











<TABLE>
<CAPTION>
<S> <C>


=====================================================     ==========================================================
                                      _______________ TRUST ________
No  dealer  ,  salesman  or  other  person  has been
authorized  to give any  information  or to make any                        $________ Class A-1,
representations  other  than those  contained  in or
incorporated   by  reference   in  this   Prospectus      ________% Home Loan Asset Backed Notes
Supplement or the Prospectus  and, if given or made,
such  information  or  representations  must  not be                        $________ Class A-2,
relied  upon.  This  Prospectus  Supplement  and the
Prospectus  do not  constitute an offer to sell or a      ________% Home Loan Asset Backed Notes
solicitation  of an  offer  to  buy  any  securities
other   than  the   securities   in  any   state  or                        $________ Class A-3,
jurisdiction  in  which,  or to any  person to whom,
such offer would be  unlawful.  The delivery of this      ________% Home Loan Asset Backed Notes
Prospectus  Supplement or the Prospectus at any time
does not imply  that  information  herein or therein                        $________ Class A-4,
is correct as of any time subsequent to its date.
                                                          ________% Home Loan Asset Backed Notes
               
                                                                             $________ Class M-1,

                                   ----------




                 TABLE OF CONTENTS                        ________% Home Loan Asset Backed Notes

                                                Page                        $________ Class M-2,

               Prospectus Supplement                      ________% Home Loan Asset Backed Notes

Incorporation of Certain Documents by Reference.                             $________ Class B,
Summary.........................................
Risk Factors....................................          ________% Home Loan Asset Backed Notes
The Trust.......................................
The Pool........................................          ______% Home Loan Asset Backed Notes
___________________.............................
- ----------......................................
Description of Credit Enhancement...............
Description of the Notes........................                      HOME EQUITY SECURITIZATION CORP.
Description of Transfer and Servicing Agreement.
Prepayment and Yield Considerations.............                                 (DEPOSITOR)
Material Federal Income Tax Consequences........
State Tax Consequences..........................
ERISA Considerations............................
Method of Distribution..........................                               _______________
Legal Investment Matters........................
Legal Matters...................................
Ratings.........................................                            PROSPECTUS SUPPLEMENT
                     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 Term................................67
</TABLE>
<PAGE>



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